{"schemaVersion":2,"ticker":"RNG","company":{"ticker":"RNG","name":"RingCentral, Inc.","exchange":"NYSE","cik":1384905,"sic":"7374","sicDescription":"Services-Computer Processing & Data Preparation","fiscalYearEnd":"1231"},"updatedAt":"2026-09-11T02:29:49.556Z","filingsThrough":"Q2 2026","annual":{"keys":["FY2011","FY2012","FY2013","FY2014","FY2015","FY2016","FY2017","FY2018","FY2019","FY2020","FY2021","FY2022","FY2023","FY2024","FY2025"],"labels":["2011","2012","2013","2014","2015","2016","2017","2018","2019","2020","2021","2022","2023","2024","2025"],"series":{"revenue":[78877000,114526000,160505000,219887000,296228000,380436000,503617000,673624000,902858000,1183657000,1594754000,1988330000,2202429000,2400395000,2515142000],"costOfRevenue":[32998000,44903000,61519000,76773000,87271000,92211000,121271000,157129000,231043000,323607000,448369000,641731000,664291000,705507000,723233000],"grossProfit":[45879000,69623000,98986000,143114000,208957000,288225000,382346000,516495000,671815000,860050000,1146385000,1346599000,1538138000,1694888000,1791909000],"operatingExpenses":[59718000,103450000,140019000,188319000,239889000,301093000,387684000,532931000,717490000,973289000,1448171000,1996074000,1736949000,1692218000,1671358000],"operatingIncome":[-13839000,-33827000,-41033000,-45205000,-30932000,-12868000,-5338000,-16436000,-45675000,-113239000,-301786000,-649475000,-198811000,2670000,120551000],"pretaxIncome":[-13888000,-35298000,-46143000,-48243000,-33362000,-15989000,-3946000,-26063000,-56940000,-82062000,-373722000,-874053000,-156845000,-47225000,56237000],"interestExpense":[158000,1503000,5384000,2007000,1123000,746000,99000,16102000,20512000,49281000,64382000,4807000,35997000,64995000,60279000],"netIncome":[-13903000,-35390000,-46098000,-48340000,-32099000,-16225000,-4204000,-26203000,-53607000,-82996000,-376250000,-879166000,-165240000,-58288000,43391000],"dilutedEps":[-0.64,-1.58,-1.39,-0.72,-0.46,-0.22,-0.06,-0.33,-0.64,-0.94,-4.1,-9.23,-1.74,-0.63,0.48],"cash":[13577000,37864000,116378000,113182000,137588000,160355000,181192000,566329000,343606000,639853000,267162000,269984000,222195000,242811000,132564000],"currentAssets":[null,44795000,126748000,159789000,171046000,205911000,264818000,707514000,535539000,926129000,650741000,796016000,848649000,871122000,765158000],"totalAssets":[null,63354000,145185000,188337000,214813000,252629000,359814000,894326000,1450747000,2184597000,2579039000,2073662000,1944913000,1779873000,1481455000],"currentLiabilities":[null,45279000,51743000,76276000,80574000,116000000,125216000,199359000,280713000,438068000,526270000,652559000,632546000,748799000,1218648000],"totalLiabilities":[null,63283000,81670000,91832000,104681000,122588000,131468000,576717000,705047000,1872351000,2040623000,2357000000,2248033000,2131343000,1870125000],"totalDebt":[null,20064000,34227000,24577000,18590000,14840000,null,null,null,null,null,1638411000,1545482000,1529133000,1253796000],"equity":[1452000,71000,63515000,96505000,110132000,164248000,228346000,317609000,745700000,308459000,338967000,-482787000,-502569000,-550919000,-588119000],"temporaryEquity":[null,null,null,null,null,null,null,null,0,3787000,199449000,199449000,199449000,199449000,199449000],"operatingCashFlow":[-779000,-15015000,-23771000,-11430000,5086000,29708000,41165000,72130000,64846000,-35191000,152151000,191305000,399662000,483276000,617427000],"capex":[6664000,11652000,12106000,17965000,17144000,16398000,26917000,57014000,133353000,107686000,384949000,86443000,75740000,80528000,87214000],"depreciationAndAmortization":[3546000,6191000,8980000,10378000,13467000,14663000,16214000,23273000,37870000,75612000,125292000,246561000,233940000,222609000,222603000],"dilutedShares":[21678000,22353000,33155000,66818000,70069000,72994000,76281000,79500000,83130000,88684000,91738000,95239000,94912000,92110000,91214000],"sharesOutstanding":[null,100193000,37075000,null,null,null,null,null,null,null,null,null,null,null,null],"totalCosts":[92716000,148353000,201538000,265092000,327160000,393304000,508955000,690060000,948533000,1296896000,1896540000,2637805000,2401240000,2397725000,2394591000],"freeCashFlow":[-7443000,-26667000,-35877000,-29395000,-12058000,13310000,14248000,15116000,-68507000,-142877000,-232798000,104862000,323922000,402748000,530213000],"capexOutflow":[-6664000,-11652000,-12106000,-17965000,-17144000,-16398000,-26917000,-57014000,-133353000,-107686000,-384949000,-86443000,-75740000,-80528000,-87214000],"grossMargin":[58.165244621372516,60.79230916997014,61.67159901560699,65.08524833209785,70.53924679638656,75.76175756237579,75.91999475792119,76.67407930833818,74.40981859827347,72.66040753360137,71.88475463927352,67.72512611085685,69.83825585296961,70.60871231609798,71.24484422748299],"operatingMargin":[-17.545038477629728,-29.53652445732847,-25.564935671785925,-20.558286756379413,-10.441956871058778,-3.3824348904940646,-1.0599324486663477,-2.4399368193532296,-5.058935070631262,-9.566876214984578,-18.923670986246155,-32.66434646160346,-9.026897121314693,0.11123169311717447,4.793009698855969],"netMargin":[-17.626177466181524,-30.901280058676633,-28.720600604342543,-21.98401906433759,-10.835910177295867,-4.264843495357957,-0.8347613364918183,-3.8898554683324824,-5.937478540368475,-7.011828595615115,-23.59298048476442,-44.21630212288704,-7.502625510288867,-2.4282670143872154,1.725190863975076],"currentRatio":[null,0.9893107179928885,2.4495680575150263,2.0948791231842256,2.1228435971901605,1.7750948275862068,2.114889470994122,3.5489443666952583,1.907781257013391,2.1141215519051837,1.2365154768464857,1.219837593229118,1.341639975590708,1.1633589254259153,0.6278744969835424],"netDebt":[null,-17800000,-82151000,-88605000,-118998000,-145515000,null,null,null,null,null,1368427000,1323287000,1286322000,1121232000],"ebit":[-13730000,-33795000,-40759000,-46236000,-32239000,-15243000,-3847000,-9961000,-36428000,-32781000,-309340000,-869246000,-120848000,17770000,116516000],"fcfMargin":[-9.43621080923463,-23.28466898346227,-22.35257468614685,-13.368230045432428,-4.0705132533048864,3.4986173758529686,2.829134044323365,2.2439818058739,-7.587793429310036,-12.070811054215875,-14.597737331274917,5.2738730492423285,14.707488867972588,16.778405220807407,21.08083758292772],"ebitda":[-10184000,-27604000,-31779000,-35858000,-18772000,-580000,12367000,13312000,1442000,42831000,-184048000,-622685000,113092000,240379000,339119000],"debtToCapital":[null,99.64738018375962,35.01769965828405,20.297814704084836,14.441975730644335,8.286429018136335,null,null,null,null,null,141.7771697368694,148.18896686492548,156.318862743735,188.34900409658138],"returnOnAssets":[null,-55.860719133756355,-44.21043545811575,-28.98759302234935,-15.92409773037331,-6.942037728744957,-1.3728624541385892,-4.178640343183377,-4.571883263335512,-4.566060323314657,-15.79675693105015,-37.79163973786409,-8.223810679158657,-3.1297368493116116,2.6609405739011835],"returnOnEquity":[-637.6060536574181,-4647.406434668417,-144.99418110904915,-60.41744781902262,-31.068008149556952,-11.82666375100226,-2.1416526997356047,-9.598959621214203,-10.083052057304133,-15.746391199050619,-116.22949958759764,1222.5921290502017,33.53914727266085,11.065716932703552,-7.618885410319937],"revenueGrowth":[null,45.1956844200464,40.14721547945446,36.99697828728077,34.71828712020264,28.42675236642045,32.37890210179899,33.75720041221801,34.02996330297021,31.10112553690614,34.73109186191608,24.679417640589072,10.767779996278293,8.988530390764016,4.78033823599866]}},"quarterly":{"keys":["2012Q1","2012Q2","2012Q3","2012Q4","2013Q1","2013Q2","2013Q3","2013Q4","2014Q1","2014Q2","2014Q3","2014Q4","2015Q1","2015Q2","2015Q3","2015Q4","2016Q1","2016Q2","2016Q3","2016Q4","2017Q1","2017Q2","2017Q3","2017Q4","2018Q1","2018Q2","2018Q3","2018Q4","2019Q1","2019Q2","2019Q3","2019Q4","2020Q1","2020Q2","2020Q3","2020Q4","2021Q1","2021Q2","2021Q3","2021Q4","2022Q1","2022Q2","2022Q3","2022Q4","2023Q1","2023Q2","2023Q3","2023Q4","2024Q1","2024Q2","2024Q3","2024Q4","2025Q1","2025Q2","2025Q3","2025Q4","2026Q1","2026Q2"],"labels":["Q1 '12","Q2 '12","Q3 '12","Q4 '12","Q1 '13","Q2 '13","Q3 '13","Q4 '13","Q1 '14","Q2 '14","Q3 '14","Q4 '14","Q1 '15","Q2 '15","Q3 '15","Q4 '15","Q1 '16","Q2 '16","Q3 '16","Q4 '16","Q1 '17","Q2 '17","Q3 '17","Q4 '17","Q1 '18","Q2 '18","Q3 '18","Q4 '18","Q1 '19","Q2 '19","Q3 '19","Q4 '19","Q1 '20","Q2 '20","Q3 '20","Q4 '20","Q1 '21","Q2 '21","Q3 '21","Q4 '21","Q1 '22","Q2 '22","Q3 '22","Q4 '22","Q1 '23","Q2 '23","Q3 '23","Q4 '23","Q1 '24","Q2 '24","Q3 '24","Q4 '24","Q1 '25","Q2 '25","Q3 '25","Q4 '25","Q1 '26","Q2 '26"],"series":{"revenue":[24808000,27005000,29588000,33125000,35525000,37704000,41934000,45342000,48262000,52787000,56944000,61893000,65318000,70691000,76780000,83439000,86538000,91844000,96839000,104503000,112234000,119919000,130279000,141185000,150343000,160832000,173825000,188624000,201489000,215152000,233352000,252865000,267512000,277985000,303624000,334536000,352356000,379273000,414629000,448496000,467656000,486896000,509032000,524746000,533689000,539305000,558164000,571271000,584211000,592907000,608765000,614512000,612056000,620398000,638655000,644033000,644199000,657011000],"costOfRevenue":[10239000,11062000,11232000,12370000,13737000,14662000,15968000,17152000,17903000,19543000,19405000,19922000,20547000,21529000,22333000,22862000,21740000,22364000,23455000,24652000,27306000,29561000,30784000,33620000,35674000,38066000,39274000,44115000,50835000,53630000,59705000,66873000,73444000,76637000,82314000,91212000,96981000,104923000,110449000,136016000,155474000,158190000,167474000,160593000,160676000,164417000,168974000,170224000,170479000,176670000,180184000,178174000,180450000,178950000,180326000,183507000,179430000,184702000],"grossProfit":[14569000,15943000,18356000,20755000,21788000,23042000,25966000,28190000,30359000,33244000,37539000,41972000,44771000,49162000,54447000,60577000,64798000,69480000,73384000,79851000,84928000,90358000,99495000,107565000,114669000,122766000,134551000,144509000,150654000,161522000,173647000,185992000,194068000,201348000,221310000,243324000,255375000,274350000,304180000,312480000,312182000,328706000,341558000,364153000,373013000,374888000,389190000,401047000,413732000,416237000,428581000,436338000,431606000,441448000,458329000,460526000,464769000,472309000],"operatingExpenses":[24292000,24668000,27394000,27096000,31196000,36161000,34117000,38545000,42597000,46054000,48353000,51315000,54340000,58701000,60275000,66573000,70778000,75784000,80445000,74086000,87157000,92985000,99760000,107782000,116020000,127420000,141578000,147913000,158117000,168702000,184310000,206361000,219558000,230684000,250980000,272067000,297386000,347731000,387315000,415739000,415724000,436470000,524117000,619763000,427544000,419950000,443365000,446090000,424631000,421596000,425290000,420701000,421266000,404485000,427522000,418085000,414741000,422024000],"operatingIncome":[-9723000,-8725000,-9038000,-6341000,-9408000,-13119000,-8151000,-10355000,-12238000,-12810000,-10814000,-9343000,-9569000,-9539000,-5828000,-5996000,-5981000,-6304000,-7061000,-6606000,-2229000,-2627000,-265000,-217000,-1351000,-4654000,-7027000,-3404000,-7463000,-7180000,-10663000,-20369000,-25490000,-29336000,-29670000,-28743000,-42011000,-73381000,-83135000,-103259000,-103542000,-107764000,-182559000,-255610000,-54531000,-45062000,-54175000,-45043000,-10899000,-5359000,3291000,15637000,10340000,36963000,30807000,42441000,50028000,50285000],"pretaxIncome":[null,null,-9543000,-7048000,-10250000,-13751000,-8798000,-13345000,-12876000,-13193000,-11967000,-10207000,-10528000,-9580000,-6392000,-6862000,-6563000,-7714000,-7933000,6221000,-2186000,-2058000,342000,-44000,-2689000,-8152000,-9410000,-5812000,-9444000,-9127000,-12897000,-25472000,-60509000,669000,-20526000,-1696000,254000,-110546000,-146174000,-117256000,-149993000,-158467000,-283743000,-281850000,-51314000,-14529000,-45896000,-45106000,-25209000,-11577000,-12029000,1590000,-4373000,15677000,17046000,27887000,34109000,42251000],"interestExpense":[null,null,553000,719000,639000,588000,995000,3162000,601000,476000,505000,425000,403000,279000,245000,196000,216000,193000,176000,161000,79000,9000,6000,5000,1411000,4836000,4916000,4939000,5032000,5088000,5160000,5232000,7502000,12598000,12680000,16501000,16278000,15942000,15977000,16185000,1232000,1203000,1178000,1194000,2212000,5118000,12162000,16505000,16254000,16021000,16393000,16327000,16115000,16466000,13940000,13758000,14805000,18672000],"netIncome":[-9729000,-9010000,-9568000,-7083000,-10262000,-13619000,-8852000,-13365000,-12904000,-13330000,-11986000,-10120000,-10611000,-8211000,-6336000,-6941000,-6613000,-7771000,-7979000,-6946000,-2237000,-2115000,269000,-121000,-2716000,-8291000,-9518000,-5678000,-6358000,-9243000,-12749000,-25257000,-60721000,509000,-20957000,-1827000,-186000,-110956000,-146751000,-118357000,-150972000,-159515000,-284616000,-284063000,-54399000,-21482000,-42116000,-47243000,-28494000,-14753000,-7853000,-7188000,-10328000,13193000,17559000,22967000,30618000,39115000],"dilutedEps":[-0.44,-0.4,-0.43,-0.31,-0.45,-0.6,-0.36,-0.22,-0.2,-0.2,-0.18,-0.15,-0.15,-0.12,-0.09,-0.1,-0.09,-0.11,-0.11,-0.09,-0.03,-0.03,0,-0.08,-0.03,-0.1,-0.12,-0.07,-0.08,-0.11,-0.15,-0.3,-0.7,0.01,-0.24,-0.024062962016029525,0,-1.22,-1.6,-1.2644862988008094,-1.6,-1.68,-2.98,-2.96606648199446,-0.57,-0.23,-0.45,-0.5008324734865811,-0.31,-0.16,-0.09,-0.07835888386456372,-0.11,0.14,0.19,0.26698702273580294,0.35,0.45],"cash":[null,null,16733000,37864000,22320000,19366000,25452000,116378000,166826000,151418000,120691000,113182000,114152000,120789000,130004000,137588000,139074000,147791000,152390000,160355000,149690000,167015000,172306000,181192000,554963000,567280000,577283000,566329000,549030000,567668000,582663000,343606000,762064000,773756000,745558000,639853000,463067000,325297000,345152000,267162000,301929000,306497000,305383000,269984000,274804000,225351000,432352000,222195000,203130000,199328000,212652000,242811000,154436000,168113000,145371000,132564000,116578000,111501000],"currentAssets":[null,null,null,44795000,null,null,41634000,126748000,179775000,167835000,167177000,159789000,158853000,158498000,162534000,171046000,178549000,186707000,192701000,205911000,198366000,218215000,234222000,264818000,651109000,678078000,702158000,707514000,704368000,735106000,765045000,535539000,971584000,1002016000,992604000,926129000,743703000,648108000,693597000,650741000,720755000,739298000,774600000,796016000,851030000,803543000,1052319000,848649000,831031000,827910000,858975000,871122000,780242000,800253000,762497000,765158000,727833000,733213000],"totalAssets":[null,null,null,63354000,null,null,60763000,145185000,200799000,194403000,195905000,188337000,188159000,202894000,207214000,214813000,221592000,231195000,238797000,252629000,246934000,268617000,289440000,359814000,775478000,813329000,841843000,894326000,965702000,1012200000,1059479000,1450747000,1871920000,1964643000,2116314000,2184597000,2069712000,1968657000,1965503000,2579039000,2567752000,2519421000,2315717000,2073662000,2046420000,1960360000,2182494000,1944913000,1873103000,1831814000,1818382000,1779873000,1631592000,1605459000,1529183000,1481455000,1421629000,1381365000],"currentLiabilities":[null,null,null,45279000,null,null,52506000,51743000,60917000,60253000,79878000,76276000,80863000,87746000,79851000,80574000,87430000,92849000,108516000,116000000,105996000,108643000,121320000,125216000,138107000,156931000,172698000,199359000,228557000,245598000,268137000,280713000,307770000,371128000,369213000,438068000,444358000,446791000,475610000,526270000,575669000,621963000,639202000,652559000,591188000,592352000,605310000,632546000,764048000,761442000,764748000,748799000,1208296000,1233090000,1205357000,1218648000,635394000,662663000],"totalLiabilities":[null,null,null,63283000,null,null,86073000,81670000,89037000,88578000,95970000,91832000,95735000,102746000,104329000,104681000,110463000,113280000,116695000,122588000,112450000,114895000,127496000,131468000,499612000,522305000,542396000,576717000,634478000,656633000,689985000,705047000,1381496000,1416311000,1816639000,1872351000,1852519000,1876370000,1920242000,2040623000,2319520000,2357661000,2361144000,2357000000,2318926000,2232752000,2467501000,2248033000,2196022000,2160620000,2164283000,2131343000,1973340000,1892597000,1863489000,1870125000,1831502000,1792275000],"totalDebt":[null,null,null,20064000,null,null,37394000,34227000,31971000,29599000,27239000,24577000,21309000,20429000,19528000,18590000,17653000,16715000,15778000,14840000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1638411000,null,1578794000,1801252000,1545482000,1541380000,1537287000,1533200000,1529133000,1363712000,1260783000,1256910000,1253796000,1205647000,1120646000],"equity":[null,null,null,71000,null,null,-25310000,63515000,111762000,105825000,99935000,96505000,92424000,100148000,102885000,110132000,111129000,117915000,122102000,164248000,134484000,153722000,161944000,228346000,275866000,291024000,299447000,317609000,331224000,355567000,369494000,745700000,490424000,541576000,297741000,308459000,213068000,92287000,45261000,338967000,48783000,-37689000,-244876000,-482787000,-471955000,-471841000,-484456000,-502569000,-522368000,-528255000,-545350000,-550919000,-541197000,-486587000,-533755000,-588119000,-609322000,-610359000],"temporaryEquity":[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,6756000,1934000,3787000,4125000,0,0,199449000,199449000,199449000,199449000,199449000,199449000,199449000,199449000,199449000,199449000,199449000,199449000,199449000,199449000,199449000,199449000,199449000,199449000,199449000],"operatingCashFlow":[null,null,null,-2966000,-9493000,-2864000,-8233000,-3181000,-2463000,-8519000,3874000,-4322000,-687000,1070000,1825000,2878000,4809000,9872000,7755000,7272000,8710000,8742000,13424000,10289000,12185000,16690000,20227000,23028000,20197000,24051000,26760000,-6162000,13069000,27040000,-72816000,-2484000,36955000,24516000,43029000,47651000,58995000,50678000,42260000,39372000,108533000,90691000,86594000,113844000,96094000,127081000,127219000,132882000,149662000,167414000,151362000,148989000,164046000,206434000],"capex":[null,null,null,3552000,3934000,2017000,3073000,1765000,3509000,6997000,4016000,2796000,3298000,5028000,4616000,4202000,2462000,4555000,4132000,5249000,6795000,5507000,9016000,5599000,25816000,9877000,8746000,12575000,10405000,12191000,10231000,100526000,14250000,18352000,29439000,19690000,26836000,15507000,18734000,19932000,21927000,21278000,21745000,22977000,21319000,17805000,16632000,19984000,19409000,18292000,21774000,21053000,19486000,23029000,21840000,22859000,23399000,26243000],"depreciationAndAmortization":[null,null,null,1802000,2156000,2195000,2255000,2374000,2119000,2471000,2819000,2969000,3224000,3305000,3406000,3532000,3377000,3576000,3796000,3914000,3785000,4057000,4087000,4285000,5542000,5934000,5718000,6079000,7696000,8790000,9574000,11810000,null,null,null,null,null,null,null,null,null,null,null,null,57518000,58038000,59167000,59217000,56651000,56323000,54583000,55052000,55061000,54921000,56420000,56201000,56911000,57086000],"dilutedShares":[null,null,22372000,22593000,22631000,22766000,24452000,62750000,63800000,67295000,67800000,68333000,68764000,69487000,70580000,71434000,72114000,72649000,73285000,73969000,74682000,75867000,83109000,77679000,78341000,79089000,79903000,80652000,81400000,82339000,83283000,85476000,87339000,94145000,89173000,89959000,90634000,91181000,91811000,93313000,94574000,95130000,95575000,95665000,95720000,95339000,94593000,94009000,93142000,92745000,91892000,90670000,91015000,92056000,91964000,87923000,86991000,86619000],"sharesOutstanding":[null,null,null,100193000,null,null,null,37075000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null],"totalCosts":[34531000,35730000,38626000,39466000,44933000,50823000,50085000,55697000,60500000,65597000,67758000,71237000,74887000,80230000,82608000,89435000,92519000,98148000,103900000,111109000,114463000,122546000,130544000,141402000,151694000,165486000,180852000,192028000,208952000,222332000,244015000,273234000,293002000,307321000,333294000,363279000,394367000,452654000,497764000,551755000,571198000,594660000,691591000,780356000,588220000,584367000,612339000,616314000,595110000,598266000,605474000,598875000,601716000,583435000,607848000,601592000,594171000,606726000],"freeCashFlow":[null,null,null,-6518000,-13427000,-4881000,-11306000,-4946000,-5972000,-15516000,-142000,-7118000,-3985000,-3958000,-2791000,-1324000,2347000,5317000,3623000,2023000,1915000,3235000,4408000,4690000,-13631000,6813000,11481000,10453000,9792000,11860000,16529000,-106688000,-1181000,8688000,-102255000,-22174000,10119000,9009000,24295000,27719000,37068000,29400000,20515000,16395000,87214000,72886000,69962000,93860000,76685000,108789000,105445000,111829000,130176000,144385000,129522000,126130000,140647000,180191000],"capexOutflow":[null,null,null,-3552000,-3934000,-2017000,-3073000,-1765000,-3509000,-6997000,-4016000,-2796000,-3298000,-5028000,-4616000,-4202000,-2462000,-4555000,-4132000,-5249000,-6795000,-5507000,-9016000,-5599000,-25816000,-9877000,-8746000,-12575000,-10405000,-12191000,-10231000,-100526000,-14250000,-18352000,-29439000,-19690000,-26836000,-15507000,-18734000,-19932000,-21927000,-21278000,-21745000,-22977000,-21319000,-17805000,-16632000,-19984000,-19409000,-18292000,-21774000,-21053000,-19486000,-23029000,-21840000,-22859000,-23399000,-26243000],"grossMargin":[58.72702354079329,59.037215330494355,62.038664323374334,62.656603773584905,61.33145672061928,61.11287927010397,61.92111413173082,62.17193771778925,62.904562595831095,62.97762706727035,65.92266085979207,67.81380770038615,68.54312746869164,69.54492085272524,70.91299817660848,72.60034276537351,74.87808823869283,75.65001524323853,75.77938640423795,76.4102465957915,75.67047418785752,75.34919403930986,76.37071208713607,76.18727201898218,76.27159229229163,76.33182451253482,77.40601179347044,76.61220205276105,74.7703348569897,75.0734364542277,74.4141897219651,73.55387261977735,72.54553066778313,72.43124629026745,72.8894949015888,72.73477293923524,72.47641589755816,72.33575814782492,73.36196937503165,69.67286218829153,66.75462305626357,67.51051559265223,67.09951437237737,69.39605066070061,69.8933273872986,69.5131697277051,69.72681864111622,70.20258336236218,70.81893357023404,70.2027468051482,70.40171494747563,71.00561095633608,70.51740363626857,71.15561300971311,71.7647243034189,71.50658428993545,72.14680556784472,71.88753308544301],"operatingMargin":[-39.193002257336346,-32.30883169783373,-30.54616736514803,-19.142641509433965,-26.482758620689655,-34.794716740929346,-19.437687795106594,-22.837545763309954,-25.357424060337326,-24.26733854926402,-18.990587243607752,-15.09540658879033,-14.649866805474755,-13.49393840800102,-7.590518364157332,-7.186088040364817,-6.911414638655851,-6.863812551718131,-7.291483803013249,-6.3213496263265165,-1.9860291890158064,-2.1906453522794553,-0.20340960553888193,-0.15369904734922266,-0.8986118409237542,-2.8937027457222446,-4.042571551848123,-1.8046484010518278,-3.7039242837077957,-3.33717557819588,-4.569491583530461,-8.055286417653688,-9.528544513890965,-10.553087396801985,-9.77195478618291,-8.59190042327283,-11.922884809681118,-19.347804879334937,-20.050454743879467,-23.023393742642074,-22.140633286005098,-22.132857940915514,-35.86395354319571,-48.71118598331383,-10.217748538943091,-8.355568741250313,-9.705928723457621,-7.884699205806001,-1.865593081951555,-0.903851700182322,0.5406026956214631,2.544620772255058,1.6893878991464835,5.957949574305527,4.823731122436996,6.589879711132815,7.765923262842693,7.653600929055983],"netMargin":[-39.217188003869715,-33.364191816330305,-32.33743409490334,-21.38264150943396,-28.886699507389164,-36.12083598557182,-21.10936233128249,-29.475982532751093,-26.737391736770128,-25.25242957546366,-21.048749648777747,-16.35079895949461,-16.24513916531431,-11.615340000848764,-8.25214899713467,-8.31865194932825,-7.641729644780328,-8.461086189625886,-8.2394489823315,-6.646699137823794,-1.9931571538036603,-1.7636904910814801,0.20647993920739335,-0.08570315543435918,-1.8065357216498275,-5.155068643056109,-5.475622033654537,-3.010221392823819,-3.155507248534659,-4.296032572320964,-5.463420069251603,-9.98833369584561,-22.698421005412843,0.18310340485997445,-6.902287039232736,-0.5461295645311716,-0.052787521710996835,-29.254916643156776,-35.393327528947566,-26.389755984445788,-32.28270352566844,-32.761616443758015,-55.91318423989061,-54.133428363436785,-10.193015033099801,-3.9832747703062275,-7.545452590994762,-8.269805398838729,-4.877347396745354,-2.4882485786135096,-1.2899887477105287,-1.1697086468612494,-1.6874272942345145,2.126538125525872,2.749371726519013,3.566121611780763,4.752879156906483,5.953477186835532],"currentRatio":[null,null,null,0.9893107179928885,null,null,0.7929379499485774,2.4495680575150263,2.951146642152437,2.785504456209649,2.092904178872781,2.0948791231842256,1.964470771551884,1.8063273539534566,2.035466055528422,2.1228435971901605,2.042193755004003,2.0108671068078277,1.7757842161524569,1.7750948275862068,1.8714479791690253,2.008550942076342,1.9306132542037586,2.114889470994122,4.714525693846076,4.320867132688889,4.065814311688612,3.5489443666952583,3.081804538911519,2.9931269798613993,2.853186990232605,1.907781257013391,3.156850895148975,2.6999202431506113,2.688431880784263,2.1141215519051837,1.6736572763402482,1.4505842776600244,1.4583314059838943,1.2365154768464857,1.2520302465479294,1.1886527012056987,1.2118234924171076,1.219837593229118,1.439525159509327,1.356529563502782,1.7384794568072557,1.341639975590708,1.087668575796285,1.0872922691419702,1.1232131368764613,1.1633589254259153,0.6457374683024689,0.6489818261440771,0.6325901786773546,0.6278744969835424,1.1454829601790386,1.1064643717847533],"netDebt":[null,null,null,-17800000,null,null,11942000,-82151000,-134855000,-121819000,-93452000,-88605000,-92843000,-100360000,-110476000,-118998000,-121421000,-131076000,-136612000,-145515000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1368427000,null,1353443000,1368900000,1323287000,1338250000,1337959000,1320548000,1286322000,1209276000,1092670000,1111539000,1121232000,1089069000,1009145000],"ebit":[null,null,-8990000,-6329000,-9611000,-13163000,-7803000,-10183000,-12275000,-12717000,-11462000,-9782000,-10125000,-9301000,-6147000,-6666000,-6347000,-7521000,-7757000,6382000,-2107000,-2049000,348000,-39000,-1278000,-3316000,-4494000,-873000,-4412000,-4039000,-7737000,-20240000,-53007000,13267000,-7846000,14805000,16532000,-94604000,-130197000,-101071000,-148761000,-157264000,-282565000,-280656000,-49102000,-9411000,-33734000,-28601000,-8955000,4444000,4364000,17917000,11742000,32143000,30986000,41645000,48914000,60923000],"fcfMargin":[null,null,null,-19.676981132075472,-37.795918367346935,-12.945576066199873,-26.961415557781276,-10.908208724802611,-12.374124570055116,-29.39360069714134,-0.24936779994380445,-11.50049278593702,-6.1009216448758385,-5.599015433364926,-3.635061213857776,-1.5867879528757536,2.7121033534401073,5.789164235007186,3.7412612687037243,1.9358295934088017,1.706256571092539,2.697654249952051,3.3835077026995912,3.321882636257393,-9.066601038957584,4.236097294070832,6.604918740112181,5.541712613453218,4.859818650149636,5.5123819439280135,7.083290479618773,-42.1916833092757,-0.441475522593379,3.12534849002644,-33.678167733775986,-6.628285147188942,2.8718114634063276,2.375333862415727,5.8594550791189235,6.18043416217759,7.926339018423799,6.038250468272485,4.030198494397209,3.124368742210517,16.34172711073303,13.514801457431325,12.534308912792655,16.43003058093269,13.126250618355353,18.348408772370707,17.32113377083111,18.198017288515114,21.26864208503797,23.27296348473077,20.280433097681847,19.584400178251734,21.83284978709995,27.425872626181295],"ebitda":[null,null,null,-4527000,-7455000,-10968000,-5548000,-7809000,-10156000,-10246000,-8643000,-6813000,-6901000,-5996000,-2741000,-3134000,-2970000,-3945000,-3961000,10296000,1678000,2008000,4435000,4246000,4264000,2618000,1224000,5206000,3284000,4751000,1837000,-8430000,null,null,null,null,null,null,null,null,null,null,null,null,8416000,48627000,25433000,30616000,47696000,60767000,58947000,72969000,66803000,87064000,87406000,97846000,105825000,118009000],"debtToCapital":[null,null,null,99.64738018375962,null,null,309.4505130751407,35.01769965828405,22.243326167268478,21.856539461247635,21.418686209445326,20.297814704084836,18.735986916726016,16.942700515023596,15.952554058800944,14.441975730644335,13.707661008526037,12.415509173289758,11.443284015085583,8.286429018136335,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,141.7771697368694,null,142.62520630957232,136.79051272938253,148.18896686492548,151.2622029966281,152.35265085745547,155.20574986080882,156.318862743735,165.79782739524506,162.85062180636427,173.8092110266817,188.34900409658138,202.17951620341256,219.6109248324962],"returnOnAssets":[null,null,null,-55.860719133756355,null,null,-65.52671856228297,-44.21043545811575,-24.273029248153627,-24.92296929574132,-40.19589508625929,-28.98759302234935,-23.6771065256403,-20.60322630173397,-17.502524068575283,-15.92409773037331,-13.716134920964196,-12.744391127165166,-13.14048308225582,-12.540165410895899,-10.643166014266017,-7.7137003513321005,-4.175777160630551,-1.3728624541385892,-0.9160690602222978,-2.007309052392633,-3.6500150713835526,-4.178640343183377,-3.42813494296971,-3.3740356904765685,-3.5794042250602476,-4.571883263335512,-7.609893072438824,-6.598802825678075,-6.702326001726183,-4.566060323314657,-1.1396802136779893,-6.809854320799329,-12.725705243522675,-15.79675693105015,-22.72949180845393,-25.649955281525855,-33.32975179972064,-37.79163973786409,-33.92127558313821,-28.776406703809855,-17.876440211452955,-8.223810679158657,-7.1097937172456955,-6.993666429863186,-4.916073379929795,-3.1297368493116116,-2.289614360165435,-0.7084686028721023,0.7907837487845644,2.6609405739011835,5.524460889008689,7.383026251295691],"returnOnEquity":[null,null,null,-4647.406434668417,null,null,157.3133148952983,-144.99418110904915,-43.61052951808307,-45.78407748641625,-138.25125628140705,-60.41744781902262,-45.102994328700305,-39.74113111912727,-34.78749630213983,-31.068008149556952,-27.610499476794743,-25.369732600211865,-26.04950508251588,-21.363802026386765,-20.302671275543233,-14.19320637468386,-7.765643592939171,-2.1416526997356047,-2.282441817960278,-4.883236723882845,-8.949459352263048,-9.598959621214203,-9.832150093066925,-9.525959996350089,-10.173692448212922,-10.083052057304133,-26.281327283703,-21.895728997495382,-31.900604734463872,-15.746391199050619,-6.385573681008455,-42.25708078875088,-151.43935020787052,-116.22949958759764,-402.5464863605638,-2108.4838272464194,714.8360594143727,1222.5921290502017,369.8699346837692,253.00178595960983,110.25431490733986,33.53914727266085,28.026104193506534,26.51865420919592,19.09932550402697,11.065716932703552,7.54481390418075,2.399585354173359,-2.4531440406633274,-7.618885410319937,-14.660687915627642,-20.10290388040979],"revenueGrowth":[null,null,null,null,43.1997742663657,39.61858915015737,41.7263755576585,36.881509433962265,35.853624208304005,40.003713133885,35.79434349215433,36.50258038904328,35.34043346732418,33.91744179438119,34.83422309637538,34.81169114439435,32.487216387519524,29.923186827177428,26.125293045063813,25.244789606778607,29.693313919896468,30.56813727625103,34.53154204401119,35.10138464924453,33.95495126254075,34.117195773814004,33.425187482249626,33.60059496405425,34.01954198067087,33.77437325905292,34.245361714367895,34.05770209517347,32.76754562283797,29.204004610693836,30.11416229558779,32.29826191841496,31.715960405514522,36.436498372214324,36.56002160567018,34.065093143936686,32.722587383214695,28.37613012262934,22.768064944806078,17.001266454996244,14.119994183759,10.763900299037177,9.652045450973624,8.866194311152453,9.466561986475263,9.939088271015484,9.065615123870408,7.569262224058293,4.766257396728246,4.636646219390217,4.909940617479647,4.803974535891897,5.251643640451209,5.901534176448031]}},"filings":[{"accn":"0001564590-19-004630","filed":"2019-02-27","form":"10-K"},{"accn":"0001384905-20-000008","filed":"2020-02-26","form":"10-K"},{"accn":"0001384905-21-000007","filed":"2021-02-26","form":"10-K"},{"accn":"0001384905-22-000011","filed":"2022-03-01","form":"10-K"},{"accn":"0001384905-21-000019","filed":"2021-05-07","form":"10-Q"},{"accn":"0001384905-21-000027","filed":"2021-08-06","form":"10-Q"},{"accn":"0001384905-21-000035","filed":"2021-11-09","form":"10-Q"},{"accn":"0001384905-23-000017","filed":"2023-02-23","form":"10-K"},{"accn":"0001384905-22-000031","filed":"2022-05-10","form":"10-Q"},{"accn":"0001384905-22-000038","filed":"2022-08-08","form":"10-Q"},{"accn":"0001384905-22-000052","filed":"2022-11-09","form":"10-Q"},{"accn":"0001384905-24-000013","filed":"2024-02-22","form":"10-K"},{"accn":"0001384905-23-000024","filed":"2023-05-09","form":"10-Q"},{"accn":"0001384905-23-000032","filed":"2023-08-07","form":"10-Q"},{"accn":"0001384905-23-000053","filed":"2023-11-08","form":"10-Q"},{"accn":"0001384905-25-000014","filed":"2025-02-26","form":"10-K"},{"accn":"0001384905-24-000037","filed":"2024-05-07","form":"10-Q"},{"accn":"0001384905-24-000046","filed":"2024-08-07","form":"10-Q"},{"accn":"0001384905-24-000060","filed":"2024-11-08","form":"10-Q"},{"accn":"0001384905-26-000021","filed":"2026-02-27","form":"10-K"},{"accn":"0001384905-25-000033","filed":"2025-05-09","form":"10-Q"},{"accn":"0001384905-25-000040","filed":"2025-08-07","form":"10-Q"},{"accn":"0001384905-25-000053","filed":"2025-11-05","form":"10-Q"},{"accn":"0001384905-26-000037","filed":"2026-05-11","form":"10-Q"},{"accn":"0001384905-26-000046","filed":"2026-07-23","form":"10-Q"},{"accn":"0001564590-14-000347","filed":"2014-02-26","form":"10-K"},{"accn":"0001564590-15-001097","filed":"2015-02-27","form":"10-K"},{"accn":"0001564590-16-013637","filed":"2016-02-29","form":"10-K"},{"accn":"0001564590-17-002718","filed":"2017-02-28","form":"10-K"},{"accn":"0001564590-18-003245","filed":"2018-02-26","form":"10-K"},{"accn":"0001564590-15-009789","filed":"2015-11-06","form":"10-Q"},{"accn":"0001564590-16-018326","filed":"2016-05-06","form":"10-Q"},{"accn":"0001564590-16-023007","filed":"2016-08-05","form":"10-Q"},{"accn":"0001564590-16-027823","filed":"2016-11-07","form":"10-Q"},{"accn":"0001564590-17-009122","filed":"2017-05-05","form":"10-Q"},{"accn":"0001564590-17-016049","filed":"2017-08-07","form":"10-Q"},{"accn":"0001564590-17-022943","filed":"2017-11-09","form":"10-Q"},{"accn":"0001564590-18-012579","filed":"2018-05-10","form":"10-Q"},{"accn":"0001564590-13-001283","filed":"2013-11-13","form":"10-Q"},{"accn":"0001564590-14-001755","filed":"2014-05-02","form":"10-Q"},{"accn":"0001564590-14-003068","filed":"2014-08-04","form":"10-Q"},{"accn":"0001564590-14-004885","filed":"2014-11-03","form":"10-Q"},{"accn":"0001564590-15-003237","filed":"2015-05-04","form":"10-Q"},{"accn":"0001564590-15-006260","filed":"2015-08-05","form":"10-Q"},{"accn":"0001384905-19-000015","filed":"2019-08-08","form":"10-Q"},{"accn":"0001384905-19-000022","filed":"2019-11-12","form":"10-Q"},{"accn":"0001384905-20-000015","filed":"2020-05-11","form":"10-Q"},{"accn":"0001384905-20-000026","filed":"2020-08-10","form":"10-Q"},{"accn":"0001384905-20-000032","filed":"2020-11-09","form":"10-Q"},{"accn":"0001564590-18-020042","filed":"2018-08-07","form":"10-Q"},{"accn":"0001564590-18-028592","filed":"2018-11-08","form":"10-Q"},{"accn":"0001384905-19-000006","filed":"2019-05-10","form":"10-Q"}],"provenance":{"#0":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":380436000},"revenue@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#0"}],"rule":"component-sum","value":380436000},"#1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":112234000},"revenue@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#1"}],"rule":"component-sum","value":112234000},"#2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":119919000},"revenue@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#2"}],"rule":"component-sum","value":119919000},"#3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":130279000},"revenue@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#3"}],"rule":"component-sum","value":130279000},"#4":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":141185000},"revenue@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#4"}],"rule":"component-sum","value":141185000},"#5":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":503617000},"revenue@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#5"}],"rule":"component-sum","value":503617000},"#6":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":150343000},"revenue@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#6"}],"rule":"component-sum","value":150343000},"#7":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":160832000},"revenue@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#7"}],"rule":"component-sum","value":160832000},"#8":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":173825000},"revenue@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#8"}],"rule":"component-sum","value":173825000},"#9":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":188624000},"revenue@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#9"}],"rule":"component-sum","value":188624000},"#10":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":673624000},"revenue@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#10"}],"rule":"component-sum","value":673624000},"#11":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":2,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":201489000},"revenue@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#11"}],"rule":"component-sum","value":201489000},"#12":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":2,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":215152000},"revenue@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#12"}],"rule":"component-sum","value":215152000},"#13":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":2,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":233352000},"revenue@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#13"}],"rule":"component-sum","value":233352000},"#14":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":2,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":252865000},"revenue@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#14"}],"rule":"component-sum","value":252865000},"#15":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":902858000},"revenue@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#15"}],"rule":"component-sum","value":902858000},"#16":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":267512000},"revenue@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#16"}],"rule":"component-sum","value":267512000},"#17":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":5,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":277985000},"revenue@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#17"}],"rule":"component-sum","value":277985000},"#18":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":6,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":303624000},"revenue@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#18"}],"rule":"component-sum","value":303624000},"#19":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":2,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":334536000},"revenue@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#19"}],"rule":"component-sum","value":334536000},"#20":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":1183657000},"revenue@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#20"}],"rule":"component-sum","value":1183657000},"#21":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":352356000},"revenue@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#21"}],"rule":"component-sum","value":352356000},"#22":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":9,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":379273000},"revenue@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#22"}],"rule":"component-sum","value":379273000},"#23":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":10,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":414629000},"revenue@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#23"}],"rule":"component-sum","value":414629000},"#24":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1594754000},"#25":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":1146258000},"#26":{"kind":"computed","op":"sum","terms":[{"ref":"#24"},{"ref":"#25","weight":-1}],"rule":"quarter-from-ytd","value":448496000},"revenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#26"}],"rule":"component-sum","value":448496000},"revenue@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#24"}],"rule":"component-sum","value":1594754000},"#27":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":467656000},"revenue@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#27"}],"rule":"component-sum","value":467656000},"#28":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":13,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":486896000},"revenue@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#28"}],"rule":"component-sum","value":486896000},"#29":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":14,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":509032000},"revenue@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#29"}],"rule":"component-sum","value":509032000},"#30":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1988330000},"#31":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":1463584000},"#32":{"kind":"computed","op":"sum","terms":[{"ref":"#30"},{"ref":"#31","weight":-1}],"rule":"quarter-from-ytd","value":524746000},"revenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#32"}],"rule":"component-sum","value":524746000},"revenue@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#30"}],"rule":"component-sum","value":1988330000},"#33":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":533689000},"revenue@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#33"}],"rule":"component-sum","value":533689000},"#34":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":17,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":539305000},"revenue@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#34"}],"rule":"component-sum","value":539305000},"#35":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":18,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":558164000},"revenue@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#35"}],"rule":"component-sum","value":558164000},"#36":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":2202429000},"#37":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":1631158000},"#38":{"kind":"computed","op":"sum","terms":[{"ref":"#36"},{"ref":"#37","weight":-1}],"rule":"quarter-from-ytd","value":571271000},"revenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#38"}],"rule":"component-sum","value":571271000},"revenue@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#36"}],"rule":"component-sum","value":2202429000},"#39":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":584211000},"revenue@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#39"}],"rule":"component-sum","value":584211000},"#40":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":21,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":592907000},"revenue@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#40"}],"rule":"component-sum","value":592907000},"#41":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":22,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":608765000},"revenue@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#41"}],"rule":"component-sum","value":608765000},"#42":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":2400395000},"#43":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":1785883000},"#44":{"kind":"computed","op":"sum","terms":[{"ref":"#42"},{"ref":"#43","weight":-1}],"rule":"quarter-from-ytd","value":614512000},"revenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#44"}],"rule":"component-sum","value":614512000},"revenue@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#42"}],"rule":"component-sum","value":2400395000},"#45":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":612056000},"revenue@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#45"}],"rule":"component-sum","value":612056000},"#46":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":24,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":620398000},"revenue@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#46"}],"rule":"component-sum","value":620398000},"#47":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":22,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":638655000},"revenue@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#47"}],"rule":"component-sum","value":638655000},"#48":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":2515142000},"#49":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":1871109000},"#50":{"kind":"computed","op":"sum","terms":[{"ref":"#48"},{"ref":"#49","weight":-1}],"rule":"quarter-from-ytd","value":644033000},"revenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#50"}],"rule":"component-sum","value":644033000},"revenue@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#48"}],"rule":"component-sum","value":2515142000},"#51":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":23,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":644199000},"revenue@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#51"}],"rule":"component-sum","value":644199000},"#52":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":24,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":657011000},"revenue@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#52"}],"rule":"component-sum","value":657011000},"revenue@FY2011":{"kind":"filed","concept":"SalesRevenueNet","filing":25,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":78877000},"revenue@2012Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":25,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":24808000},"revenue@2012Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":25,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":27005000},"revenue@2012Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":25,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":29588000},"revenue@2012Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":25,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":33125000},"revenue@FY2012":{"kind":"filed","concept":"SalesRevenueNet","filing":26,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":114526000},"revenue@2013Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":26,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":35525000},"revenue@2013Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":26,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":37704000},"revenue@2013Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":26,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":41934000},"revenue@2013Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":26,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":45342000},"revenue@FY2013":{"kind":"filed","concept":"SalesRevenueNet","filing":27,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":160505000},"revenue@2014Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":27,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":48262000},"revenue@2014Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":27,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":52787000},"revenue@2014Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":27,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":56944000},"revenue@2014Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":27,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":61893000},"revenue@FY2014":{"kind":"filed","concept":"SalesRevenueNet","filing":28,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":219887000},"revenue@2015Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":28,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":65318000},"revenue@2015Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":28,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":70691000},"revenue@2015Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":28,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":76780000},"revenue@2015Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":28,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":83439000},"revenue@FY2015":{"kind":"filed","concept":"SalesRevenueNet","filing":29,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":296228000},"revenue@2016Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":29,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":86538000},"revenue@2016Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":29,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":91844000},"revenue@2016Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":29,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":96839000},"revenue@2016Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":29,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":104503000},"costOfRevenue@FY2013":{"kind":"filed","concept":"CostOfRevenue","filing":27,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":61519000},"costOfRevenue@2014Q3":{"kind":"filed","concept":"CostOfRevenue","filing":30,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":19405000},"#53":{"kind":"filed","concept":"CostOfRevenue","filing":28,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":76773000},"#54":{"kind":"filed","concept":"CostOfRevenue","filing":30,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":56851000},"costOfRevenue@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#53"},{"ref":"#54","weight":-1}],"rule":"quarter-from-ytd","value":19922000},"costOfRevenue@FY2014":{"kind":"filed","concept":"CostOfRevenue","filing":28,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":76773000},"costOfRevenue@2015Q1":{"kind":"filed","concept":"CostOfRevenue","filing":31,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":20547000},"costOfRevenue@2015Q2":{"kind":"filed","concept":"CostOfRevenue","filing":32,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":21529000},"costOfRevenue@2015Q3":{"kind":"filed","concept":"CostOfRevenue","filing":33,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":22333000},"#55":{"kind":"filed","concept":"CostOfRevenue","filing":29,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":87271000},"#56":{"kind":"filed","concept":"CostOfRevenue","filing":33,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":64409000},"costOfRevenue@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#55"},{"ref":"#56","weight":-1}],"rule":"quarter-from-ytd","value":22862000},"costOfRevenue@FY2015":{"kind":"filed","concept":"CostOfRevenue","filing":29,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":87271000},"costOfRevenue@2016Q1":{"kind":"filed","concept":"CostOfRevenue","filing":34,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":21740000},"costOfRevenue@2016Q2":{"kind":"filed","concept":"CostOfRevenue","filing":35,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":22364000},"costOfRevenue@2016Q3":{"kind":"filed","concept":"CostOfRevenue","filing":36,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":23455000},"#57":{"kind":"filed","concept":"CostOfRevenue","filing":29,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":92211000},"#58":{"kind":"filed","concept":"CostOfRevenue","filing":36,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":67559000},"costOfRevenue@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#57"},{"ref":"#58","weight":-1}],"rule":"quarter-from-ytd","value":24652000},"costOfRevenue@FY2016":{"kind":"filed","concept":"CostOfRevenue","filing":29,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":92211000},"costOfRevenue@2017Q1":{"kind":"filed","concept":"CostOfRevenue","filing":37,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":27306000},"costOfRevenue@2017Q2":{"kind":"filed","concept":"CostOfRevenue","filing":35,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":29561000},"costOfRevenue@2017Q3":{"kind":"filed","concept":"CostOfRevenue","filing":36,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":30784000},"#59":{"kind":"filed","concept":"CostOfRevenue","filing":29,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":121271000},"#60":{"kind":"filed","concept":"CostOfRevenue","filing":36,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":87651000},"costOfRevenue@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#59"},{"ref":"#60","weight":-1}],"rule":"quarter-from-ytd","value":33620000},"costOfRevenue@FY2017":{"kind":"filed","concept":"CostOfRevenue","filing":29,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":121271000},"costOfRevenue@2018Q1":{"kind":"filed","concept":"CostOfRevenue","filing":37,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":35674000},"costOfRevenue@FY2011":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":25,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":32998000},"costOfRevenue@2012Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":38,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":11232000},"#61":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":26,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":44903000},"#62":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":38,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":32533000},"costOfRevenue@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#61"},{"ref":"#62","weight":-1}],"rule":"quarter-from-ytd","value":12370000},"costOfRevenue@FY2012":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":26,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":44903000},"costOfRevenue@2013Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":39,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":13737000},"costOfRevenue@2013Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":40,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":14662000},"costOfRevenue@2013Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":41,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":15968000},"#63":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":26,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":61519000},"#64":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":41,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":44367000},"costOfRevenue@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#63"},{"ref":"#64","weight":-1}],"rule":"quarter-from-ytd","value":17152000},"costOfRevenue@2014Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":42,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":17903000},"costOfRevenue@2014Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":43,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":19543000},"costOfRevenue@2018Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":44,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":38066000},"costOfRevenue@2018Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":45,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":39274000},"#65":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":157129000},"#66":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":45,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":113014000},"costOfRevenue@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#65"},{"ref":"#66","weight":-1}],"rule":"quarter-from-ytd","value":44115000},"costOfRevenue@FY2018":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":157129000},"costOfRevenue@2019Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":46,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":50835000},"costOfRevenue@2019Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":47,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":53630000},"costOfRevenue@2019Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":48,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":59705000},"#67":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":231043000},"#68":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":48,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":164170000},"costOfRevenue@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#67"},{"ref":"#68","weight":-1}],"rule":"quarter-from-ytd","value":66873000},"costOfRevenue@FY2019":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":231043000},"costOfRevenue@2020Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":73444000},"costOfRevenue@2020Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":5,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":76637000},"costOfRevenue@2020Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":6,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":82314000},"#69":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":323607000},"#70":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":6,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":232395000},"costOfRevenue@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#69"},{"ref":"#70","weight":-1}],"rule":"quarter-from-ytd","value":91212000},"costOfRevenue@FY2020":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":323607000},"costOfRevenue@2021Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":96981000},"costOfRevenue@2021Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":9,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":104923000},"costOfRevenue@2021Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":10,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":110449000},"#71":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":448369000},"#72":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":312353000},"costOfRevenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#71"},{"ref":"#72","weight":-1}],"rule":"quarter-from-ytd","value":136016000},"costOfRevenue@FY2021":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":448369000},"costOfRevenue@2022Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":155474000},"costOfRevenue@2022Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":13,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":158190000},"costOfRevenue@2022Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":14,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":167474000},"#73":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":641731000},"#74":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":481138000},"costOfRevenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#73"},{"ref":"#74","weight":-1}],"rule":"quarter-from-ytd","value":160593000},"costOfRevenue@FY2022":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":641731000},"costOfRevenue@2023Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":160676000},"costOfRevenue@2023Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":17,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":164417000},"costOfRevenue@2023Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":18,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":168974000},"#75":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":664291000},"#76":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":494067000},"costOfRevenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#75"},{"ref":"#76","weight":-1}],"rule":"quarter-from-ytd","value":170224000},"costOfRevenue@FY2023":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":664291000},"costOfRevenue@2024Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":170479000},"costOfRevenue@2024Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":21,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":176670000},"costOfRevenue@2024Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":22,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":180184000},"#77":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":705507000},"#78":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":527333000},"costOfRevenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#77"},{"ref":"#78","weight":-1}],"rule":"quarter-from-ytd","value":178174000},"costOfRevenue@FY2024":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":705507000},"costOfRevenue@2025Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":180450000},"costOfRevenue@2025Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":24,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":178950000},"costOfRevenue@2025Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":22,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":180326000},"#79":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":723233000},"#80":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":539726000},"costOfRevenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#79"},{"ref":"#80","weight":-1}],"rule":"quarter-from-ytd","value":183507000},"costOfRevenue@FY2025":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":723233000},"costOfRevenue@2026Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":23,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":179430000},"costOfRevenue@2026Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":24,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":184702000},"costOfRevenue@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q1"},{"ref":"grossProfit@2012Q1","weight":-1}],"rule":"accounting-identity","value":10239000},"costOfRevenue@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q2"},{"ref":"grossProfit@2012Q2","weight":-1}],"rule":"accounting-identity","value":11062000},"grossProfit@FY2011":{"kind":"filed","concept":"GrossProfit","filing":25,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":45879000},"grossProfit@2012Q1":{"kind":"filed","concept":"GrossProfit","filing":25,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":14569000},"grossProfit@2012Q2":{"kind":"filed","concept":"GrossProfit","filing":25,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":15943000},"grossProfit@2012Q3":{"kind":"filed","concept":"GrossProfit","filing":25,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":18356000},"grossProfit@2012Q4":{"kind":"filed","concept":"GrossProfit","filing":25,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":20755000},"grossProfit@FY2012":{"kind":"filed","concept":"GrossProfit","filing":26,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":69623000},"grossProfit@2013Q1":{"kind":"filed","concept":"GrossProfit","filing":26,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":21788000},"grossProfit@2013Q2":{"kind":"filed","concept":"GrossProfit","filing":26,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":23042000},"grossProfit@2013Q3":{"kind":"filed","concept":"GrossProfit","filing":26,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":25966000},"grossProfit@2013Q4":{"kind":"filed","concept":"GrossProfit","filing":26,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":28190000},"grossProfit@FY2013":{"kind":"filed","concept":"GrossProfit","filing":27,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":98986000},"grossProfit@2014Q1":{"kind":"filed","concept":"GrossProfit","filing":27,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":30359000},"grossProfit@2014Q2":{"kind":"filed","concept":"GrossProfit","filing":27,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":33244000},"grossProfit@2014Q3":{"kind":"filed","concept":"GrossProfit","filing":27,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":37539000},"grossProfit@2014Q4":{"kind":"filed","concept":"GrossProfit","filing":27,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":41972000},"grossProfit@FY2014":{"kind":"filed","concept":"GrossProfit","filing":28,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":143114000},"grossProfit@2015Q1":{"kind":"filed","concept":"GrossProfit","filing":28,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":44771000},"grossProfit@2015Q2":{"kind":"filed","concept":"GrossProfit","filing":28,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":49162000},"grossProfit@2015Q3":{"kind":"filed","concept":"GrossProfit","filing":28,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":54447000},"grossProfit@2015Q4":{"kind":"filed","concept":"GrossProfit","filing":28,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":60577000},"grossProfit@FY2015":{"kind":"filed","concept":"GrossProfit","filing":29,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":208957000},"grossProfit@2016Q1":{"kind":"filed","concept":"GrossProfit","filing":29,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":64798000},"grossProfit@2016Q2":{"kind":"filed","concept":"GrossProfit","filing":29,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":69480000},"grossProfit@2016Q3":{"kind":"filed","concept":"GrossProfit","filing":29,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":73384000},"grossProfit@2016Q4":{"kind":"filed","concept":"GrossProfit","filing":29,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":79851000},"grossProfit@FY2016":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":288225000},"grossProfit@2017Q1":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":84928000},"grossProfit@2017Q2":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":90358000},"grossProfit@2017Q3":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":99495000},"grossProfit@2017Q4":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":107565000},"grossProfit@FY2017":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":382346000},"grossProfit@2018Q1":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":114669000},"grossProfit@2018Q2":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":122766000},"grossProfit@2018Q3":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":134551000},"grossProfit@2018Q4":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":144509000},"grossProfit@FY2018":{"kind":"filed","concept":"GrossProfit","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":516495000},"grossProfit@2019Q1":{"kind":"filed","concept":"GrossProfit","filing":2,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":150654000},"grossProfit@2019Q2":{"kind":"filed","concept":"GrossProfit","filing":2,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":161522000},"grossProfit@2019Q3":{"kind":"filed","concept":"GrossProfit","filing":2,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":173647000},"grossProfit@2019Q4":{"kind":"filed","concept":"GrossProfit","filing":2,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":185992000},"grossProfit@FY2019":{"kind":"filed","concept":"GrossProfit","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":671815000},"grossProfit@2020Q1":{"kind":"filed","concept":"GrossProfit","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":194068000},"grossProfit@2020Q2":{"kind":"filed","concept":"GrossProfit","filing":5,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":201348000},"grossProfit@2020Q3":{"kind":"filed","concept":"GrossProfit","filing":6,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":221310000},"grossProfit@2020Q4":{"kind":"filed","concept":"GrossProfit","filing":2,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":243324000},"grossProfit@FY2020":{"kind":"filed","concept":"GrossProfit","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":860050000},"grossProfit@2021Q1":{"kind":"filed","concept":"GrossProfit","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":255375000},"grossProfit@2021Q2":{"kind":"filed","concept":"GrossProfit","filing":9,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":274350000},"grossProfit@2021Q3":{"kind":"filed","concept":"GrossProfit","filing":10,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":304180000},"#81":{"kind":"filed","concept":"GrossProfit","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1146385000},"#82":{"kind":"filed","concept":"GrossProfit","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":833905000},"grossProfit@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#81"},{"ref":"#82","weight":-1}],"rule":"quarter-from-ytd","value":312480000},"grossProfit@FY2021":{"kind":"filed","concept":"GrossProfit","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1146385000},"grossProfit@2022Q1":{"kind":"filed","concept":"GrossProfit","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":312182000},"grossProfit@2022Q2":{"kind":"filed","concept":"GrossProfit","filing":13,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":328706000},"grossProfit@2022Q3":{"kind":"filed","concept":"GrossProfit","filing":14,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":341558000},"#83":{"kind":"filed","concept":"GrossProfit","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1346599000},"#84":{"kind":"filed","concept":"GrossProfit","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":982446000},"grossProfit@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#83"},{"ref":"#84","weight":-1}],"rule":"quarter-from-ytd","value":364153000},"grossProfit@FY2022":{"kind":"filed","concept":"GrossProfit","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1346599000},"grossProfit@2023Q1":{"kind":"filed","concept":"GrossProfit","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":373013000},"grossProfit@2023Q2":{"kind":"filed","concept":"GrossProfit","filing":17,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":374888000},"grossProfit@2023Q3":{"kind":"filed","concept":"GrossProfit","filing":18,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":389190000},"#85":{"kind":"filed","concept":"GrossProfit","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1538138000},"#86":{"kind":"filed","concept":"GrossProfit","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":1137091000},"grossProfit@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#85"},{"ref":"#86","weight":-1}],"rule":"quarter-from-ytd","value":401047000},"grossProfit@FY2023":{"kind":"filed","concept":"GrossProfit","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1538138000},"grossProfit@2024Q1":{"kind":"filed","concept":"GrossProfit","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":413732000},"grossProfit@2024Q2":{"kind":"filed","concept":"GrossProfit","filing":21,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":416237000},"grossProfit@2024Q3":{"kind":"filed","concept":"GrossProfit","filing":22,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":428581000},"#87":{"kind":"filed","concept":"GrossProfit","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1694888000},"#88":{"kind":"filed","concept":"GrossProfit","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":1258550000},"grossProfit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#87"},{"ref":"#88","weight":-1}],"rule":"quarter-from-ytd","value":436338000},"grossProfit@FY2024":{"kind":"filed","concept":"GrossProfit","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1694888000},"grossProfit@2025Q1":{"kind":"filed","concept":"GrossProfit","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":431606000},"grossProfit@2025Q2":{"kind":"filed","concept":"GrossProfit","filing":24,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":441448000},"grossProfit@2025Q3":{"kind":"filed","concept":"GrossProfit","filing":22,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":458329000},"#89":{"kind":"filed","concept":"GrossProfit","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1791909000},"#90":{"kind":"filed","concept":"GrossProfit","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":1331383000},"grossProfit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#89"},{"ref":"#90","weight":-1}],"rule":"quarter-from-ytd","value":460526000},"grossProfit@FY2025":{"kind":"filed","concept":"GrossProfit","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1791909000},"grossProfit@2026Q1":{"kind":"filed","concept":"GrossProfit","filing":23,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":464769000},"grossProfit@2026Q2":{"kind":"filed","concept":"GrossProfit","filing":24,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":472309000},"operatingExpenses@FY2011":{"kind":"filed","concept":"OperatingExpenses","filing":25,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":59718000},"operatingExpenses@2012Q3":{"kind":"filed","concept":"OperatingExpenses","filing":38,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":27394000},"#91":{"kind":"filed","concept":"OperatingExpenses","filing":26,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":103450000},"#92":{"kind":"filed","concept":"OperatingExpenses","filing":38,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":76354000},"operatingExpenses@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#91"},{"ref":"#92","weight":-1}],"rule":"quarter-from-ytd","value":27096000},"operatingExpenses@FY2012":{"kind":"filed","concept":"OperatingExpenses","filing":26,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":103450000},"operatingExpenses@2013Q1":{"kind":"filed","concept":"OperatingExpenses","filing":39,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":31196000},"operatingExpenses@2013Q2":{"kind":"filed","concept":"OperatingExpenses","filing":40,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":36161000},"operatingExpenses@2013Q3":{"kind":"filed","concept":"OperatingExpenses","filing":41,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":34117000},"#93":{"kind":"filed","concept":"OperatingExpenses","filing":27,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":140019000},"#94":{"kind":"filed","concept":"OperatingExpenses","filing":41,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":101474000},"operatingExpenses@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#93"},{"ref":"#94","weight":-1}],"rule":"quarter-from-ytd","value":38545000},"operatingExpenses@FY2013":{"kind":"filed","concept":"OperatingExpenses","filing":27,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":140019000},"operatingExpenses@2014Q1":{"kind":"filed","concept":"OperatingExpenses","filing":42,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":42597000},"operatingExpenses@2014Q2":{"kind":"filed","concept":"OperatingExpenses","filing":43,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":46054000},"operatingExpenses@2014Q3":{"kind":"filed","concept":"OperatingExpenses","filing":30,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":48353000},"#95":{"kind":"filed","concept":"OperatingExpenses","filing":28,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":188319000},"#96":{"kind":"filed","concept":"OperatingExpenses","filing":30,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":137004000},"operatingExpenses@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#95"},{"ref":"#96","weight":-1}],"rule":"quarter-from-ytd","value":51315000},"operatingExpenses@FY2014":{"kind":"filed","concept":"OperatingExpenses","filing":28,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":188319000},"operatingExpenses@2015Q1":{"kind":"filed","concept":"OperatingExpenses","filing":31,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":54340000},"operatingExpenses@2015Q2":{"kind":"filed","concept":"OperatingExpenses","filing":32,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":58701000},"operatingExpenses@2015Q3":{"kind":"filed","concept":"OperatingExpenses","filing":33,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":60275000},"#97":{"kind":"filed","concept":"OperatingExpenses","filing":29,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":239889000},"#98":{"kind":"filed","concept":"OperatingExpenses","filing":33,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":173316000},"operatingExpenses@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#97"},{"ref":"#98","weight":-1}],"rule":"quarter-from-ytd","value":66573000},"operatingExpenses@FY2015":{"kind":"filed","concept":"OperatingExpenses","filing":29,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":239889000},"operatingExpenses@2016Q1":{"kind":"filed","concept":"OperatingExpenses","filing":34,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":70778000},"operatingExpenses@2016Q2":{"kind":"filed","concept":"OperatingExpenses","filing":35,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":75784000},"operatingExpenses@2016Q3":{"kind":"filed","concept":"OperatingExpenses","filing":36,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":80445000},"#99":{"kind":"filed","concept":"OperatingExpenses","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":301093000},"#100":{"kind":"filed","concept":"OperatingExpenses","filing":36,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":227007000},"operatingExpenses@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#99"},{"ref":"#100","weight":-1}],"rule":"quarter-from-ytd","value":74086000},"operatingExpenses@FY2016":{"kind":"filed","concept":"OperatingExpenses","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":301093000},"operatingExpenses@2017Q1":{"kind":"filed","concept":"OperatingExpenses","filing":37,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":87157000},"operatingExpenses@2017Q2":{"kind":"filed","concept":"OperatingExpenses","filing":49,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":92985000},"operatingExpenses@2017Q3":{"kind":"filed","concept":"OperatingExpenses","filing":50,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":99760000},"#101":{"kind":"filed","concept":"OperatingExpenses","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":387684000},"#102":{"kind":"filed","concept":"OperatingExpenses","filing":50,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":279902000},"operatingExpenses@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#101"},{"ref":"#102","weight":-1}],"rule":"quarter-from-ytd","value":107782000},"operatingExpenses@FY2017":{"kind":"filed","concept":"OperatingExpenses","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":387684000},"operatingExpenses@2018Q1":{"kind":"filed","concept":"OperatingExpenses","filing":51,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":116020000},"operatingExpenses@2018Q2":{"kind":"filed","concept":"OperatingExpenses","filing":44,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":127420000},"operatingExpenses@2018Q3":{"kind":"filed","concept":"OperatingExpenses","filing":45,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":141578000},"#103":{"kind":"filed","concept":"OperatingExpenses","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":532931000},"#104":{"kind":"filed","concept":"OperatingExpenses","filing":45,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":385018000},"operatingExpenses@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#103"},{"ref":"#104","weight":-1}],"rule":"quarter-from-ytd","value":147913000},"operatingExpenses@FY2018":{"kind":"filed","concept":"OperatingExpenses","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":532931000},"operatingExpenses@2019Q1":{"kind":"filed","concept":"OperatingExpenses","filing":46,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":158117000},"operatingExpenses@2019Q2":{"kind":"filed","concept":"OperatingExpenses","filing":47,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":168702000},"operatingExpenses@2019Q3":{"kind":"filed","concept":"OperatingExpenses","filing":48,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":184310000},"#105":{"kind":"filed","concept":"OperatingExpenses","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":717490000},"#106":{"kind":"filed","concept":"OperatingExpenses","filing":48,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":511129000},"operatingExpenses@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#105"},{"ref":"#106","weight":-1}],"rule":"quarter-from-ytd","value":206361000},"operatingExpenses@FY2019":{"kind":"filed","concept":"OperatingExpenses","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":717490000},"operatingExpenses@2020Q1":{"kind":"filed","concept":"OperatingExpenses","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":219558000},"operatingExpenses@2020Q2":{"kind":"filed","concept":"OperatingExpenses","filing":5,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":230684000},"operatingExpenses@2020Q3":{"kind":"filed","concept":"OperatingExpenses","filing":6,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":250980000},"#107":{"kind":"filed","concept":"OperatingExpenses","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":973289000},"#108":{"kind":"filed","concept":"OperatingExpenses","filing":6,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":701222000},"operatingExpenses@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#107"},{"ref":"#108","weight":-1}],"rule":"quarter-from-ytd","value":272067000},"operatingExpenses@FY2020":{"kind":"filed","concept":"OperatingExpenses","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":973289000},"operatingExpenses@2021Q1":{"kind":"filed","concept":"OperatingExpenses","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":297386000},"operatingExpenses@2021Q2":{"kind":"filed","concept":"OperatingExpenses","filing":9,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":347731000},"operatingExpenses@2021Q3":{"kind":"filed","concept":"OperatingExpenses","filing":10,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":387315000},"#109":{"kind":"filed","concept":"OperatingExpenses","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1448171000},"#110":{"kind":"filed","concept":"OperatingExpenses","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":1032432000},"operatingExpenses@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#109"},{"ref":"#110","weight":-1}],"rule":"quarter-from-ytd","value":415739000},"operatingExpenses@FY2021":{"kind":"filed","concept":"OperatingExpenses","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1448171000},"operatingExpenses@2022Q1":{"kind":"filed","concept":"OperatingExpenses","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":415724000},"operatingExpenses@2022Q2":{"kind":"filed","concept":"OperatingExpenses","filing":13,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":436470000},"operatingExpenses@2022Q3":{"kind":"filed","concept":"OperatingExpenses","filing":14,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":524117000},"#111":{"kind":"filed","concept":"OperatingExpenses","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1996074000},"#112":{"kind":"filed","concept":"OperatingExpenses","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":1376311000},"operatingExpenses@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#111"},{"ref":"#112","weight":-1}],"rule":"quarter-from-ytd","value":619763000},"operatingExpenses@FY2022":{"kind":"filed","concept":"OperatingExpenses","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1996074000},"operatingExpenses@2023Q1":{"kind":"filed","concept":"OperatingExpenses","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":427544000},"operatingExpenses@2023Q2":{"kind":"filed","concept":"OperatingExpenses","filing":17,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":419950000},"operatingExpenses@2023Q3":{"kind":"filed","concept":"OperatingExpenses","filing":18,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":443365000},"#113":{"kind":"filed","concept":"OperatingExpenses","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1736949000},"#114":{"kind":"filed","concept":"OperatingExpenses","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":1290859000},"operatingExpenses@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#113"},{"ref":"#114","weight":-1}],"rule":"quarter-from-ytd","value":446090000},"operatingExpenses@FY2023":{"kind":"filed","concept":"OperatingExpenses","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1736949000},"operatingExpenses@2024Q1":{"kind":"filed","concept":"OperatingExpenses","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":424631000},"operatingExpenses@2024Q2":{"kind":"filed","concept":"OperatingExpenses","filing":21,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":421596000},"operatingExpenses@2024Q3":{"kind":"filed","concept":"OperatingExpenses","filing":22,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":425290000},"#115":{"kind":"filed","concept":"OperatingExpenses","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1692218000},"#116":{"kind":"filed","concept":"OperatingExpenses","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":1271517000},"operatingExpenses@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#115"},{"ref":"#116","weight":-1}],"rule":"quarter-from-ytd","value":420701000},"operatingExpenses@FY2024":{"kind":"filed","concept":"OperatingExpenses","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1692218000},"operatingExpenses@2025Q1":{"kind":"filed","concept":"OperatingExpenses","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":421266000},"operatingExpenses@2025Q2":{"kind":"filed","concept":"OperatingExpenses","filing":24,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":404485000},"operatingExpenses@2025Q3":{"kind":"filed","concept":"OperatingExpenses","filing":22,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":427522000},"#117":{"kind":"filed","concept":"OperatingExpenses","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1671358000},"#118":{"kind":"filed","concept":"OperatingExpenses","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":1253273000},"operatingExpenses@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#117"},{"ref":"#118","weight":-1}],"rule":"quarter-from-ytd","value":418085000},"operatingExpenses@FY2025":{"kind":"filed","concept":"OperatingExpenses","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1671358000},"operatingExpenses@2026Q1":{"kind":"filed","concept":"OperatingExpenses","filing":23,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":414741000},"operatingExpenses@2026Q2":{"kind":"filed","concept":"OperatingExpenses","filing":24,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":422024000},"operatingExpenses@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"grossProfit@2012Q1"},{"ref":"operatingIncome@2012Q1","weight":-1}],"rule":"accounting-identity","value":24292000},"operatingExpenses@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"grossProfit@2012Q2"},{"ref":"operatingIncome@2012Q2","weight":-1}],"rule":"accounting-identity","value":24668000},"operatingIncome@FY2011":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":-13839000},"operatingIncome@2012Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":-9723000},"operatingIncome@2012Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":-8725000},"operatingIncome@2012Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":-9038000},"operatingIncome@2012Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":-6341000},"operatingIncome@FY2012":{"kind":"filed","concept":"OperatingIncomeLoss","filing":26,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":-33827000},"operatingIncome@2013Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":26,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":-9408000},"operatingIncome@2013Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":26,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":-13119000},"operatingIncome@2013Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":26,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":-8151000},"operatingIncome@2013Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":26,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":-10355000},"operatingIncome@FY2013":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":-41033000},"operatingIncome@2014Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":-12238000},"operatingIncome@2014Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":-12810000},"operatingIncome@2014Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":-10814000},"operatingIncome@2014Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":-9343000},"operatingIncome@FY2014":{"kind":"filed","concept":"OperatingIncomeLoss","filing":28,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":-45205000},"operatingIncome@2015Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":28,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":-9569000},"operatingIncome@2015Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":28,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":-9539000},"operatingIncome@2015Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":28,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":-5828000},"operatingIncome@2015Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":28,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":-5996000},"operatingIncome@FY2015":{"kind":"filed","concept":"OperatingIncomeLoss","filing":29,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":-30932000},"operatingIncome@2016Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":29,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":-5981000},"operatingIncome@2016Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":29,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":-6304000},"operatingIncome@2016Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":29,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":-7061000},"operatingIncome@2016Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":29,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":-6606000},"operatingIncome@FY2016":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":-12868000},"operatingIncome@2017Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":-2229000},"operatingIncome@2017Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":-2627000},"operatingIncome@2017Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":-265000},"operatingIncome@2017Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":-217000},"operatingIncome@FY2017":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":-5338000},"operatingIncome@2018Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":-1351000},"operatingIncome@2018Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":-4654000},"operatingIncome@2018Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":-7027000},"operatingIncome@2018Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":-3404000},"operatingIncome@FY2018":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":-16436000},"operatingIncome@2019Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":-7463000},"operatingIncome@2019Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":-7180000},"operatingIncome@2019Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":-10663000},"operatingIncome@2019Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":-20369000},"operatingIncome@FY2019":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":-45675000},"operatingIncome@2020Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":-25490000},"operatingIncome@2020Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":-29336000},"operatingIncome@2020Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":-29670000},"operatingIncome@2020Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":-28743000},"operatingIncome@FY2020":{"kind":"filed","concept":"OperatingIncomeLoss","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-113239000},"operatingIncome@2021Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":-42011000},"operatingIncome@2021Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":9,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":-73381000},"operatingIncome@2021Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":-83135000},"#119":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-301786000},"#120":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":-198527000},"operatingIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#119"},{"ref":"#120","weight":-1}],"rule":"quarter-from-ytd","value":-103259000},"operatingIncome@FY2021":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-301786000},"operatingIncome@2022Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":-103542000},"operatingIncome@2022Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":13,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":-107764000},"operatingIncome@2022Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":14,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":-182559000},"#121":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-649475000},"#122":{"kind":"filed","concept":"OperatingIncomeLoss","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":-393865000},"operatingIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#121"},{"ref":"#122","weight":-1}],"rule":"quarter-from-ytd","value":-255610000},"operatingIncome@FY2022":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-649475000},"operatingIncome@2023Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":-54531000},"operatingIncome@2023Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":17,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":-45062000},"operatingIncome@2023Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":-54175000},"#123":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":-198811000},"#124":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":-153768000},"operatingIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#123"},{"ref":"#124","weight":-1}],"rule":"quarter-from-ytd","value":-45043000},"operatingIncome@FY2023":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":-198811000},"operatingIncome@2024Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":-10899000},"operatingIncome@2024Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":21,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":-5359000},"operatingIncome@2024Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":3291000},"#125":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":2670000},"#126":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":-12967000},"operatingIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#125"},{"ref":"#126","weight":-1}],"rule":"quarter-from-ytd","value":15637000},"operatingIncome@FY2024":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":2670000},"operatingIncome@2025Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":10340000},"operatingIncome@2025Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":36963000},"operatingIncome@2025Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":30807000},"#127":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":120551000},"#128":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":78110000},"operatingIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#127"},{"ref":"#128","weight":-1}],"rule":"quarter-from-ytd","value":42441000},"operatingIncome@FY2025":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":120551000},"operatingIncome@2026Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":50028000},"operatingIncome@2026Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":50285000},"pretaxIncome@FY2013":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":27,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":-46143000},"pretaxIncome@2014Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":30,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":-11967000},"#129":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":28,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":-48243000},"#130":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":30,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":-38036000},"pretaxIncome@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#129"},{"ref":"#130","weight":-1}],"rule":"quarter-from-ytd","value":-10207000},"pretaxIncome@FY2014":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":28,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":-48243000},"pretaxIncome@2015Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":31,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":-10528000},"pretaxIncome@2015Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":32,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":-9580000},"pretaxIncome@2015Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":33,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":-6392000},"#131":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":29,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":-33362000},"#132":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":33,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":-26500000},"pretaxIncome@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#131"},{"ref":"#132","weight":-1}],"rule":"quarter-from-ytd","value":-6862000},"pretaxIncome@FY2015":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":29,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":-33362000},"pretaxIncome@2016Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":34,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":-6563000},"pretaxIncome@2016Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":35,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":-7714000},"pretaxIncome@2016Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":36,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":-7933000},"#133":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":-15989000},"#134":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":36,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":-22210000},"pretaxIncome@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#133"},{"ref":"#134","weight":-1}],"rule":"quarter-from-ytd","value":6221000},"pretaxIncome@FY2016":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":-15989000},"pretaxIncome@2017Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":37,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":-2186000},"pretaxIncome@2017Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":49,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":-2058000},"pretaxIncome@2017Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":50,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":342000},"#135":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":-3946000},"#136":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":50,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":-3902000},"pretaxIncome@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#135"},{"ref":"#136","weight":-1}],"rule":"quarter-from-ytd","value":-44000},"pretaxIncome@FY2017":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":-3946000},"pretaxIncome@2018Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":51,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":-2689000},"pretaxIncome@2018Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":44,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":-8152000},"pretaxIncome@2018Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":45,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":-9410000},"#137":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":-26063000},"#138":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":45,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":-20251000},"pretaxIncome@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#137"},{"ref":"#138","weight":-1}],"rule":"quarter-from-ytd","value":-5812000},"pretaxIncome@FY2018":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":-26063000},"pretaxIncome@2019Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":46,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":-9444000},"pretaxIncome@2019Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":47,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":-9127000},"pretaxIncome@2019Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":48,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":-12897000},"#139":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":-56940000},"#140":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":48,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":-31468000},"pretaxIncome@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#139"},{"ref":"#140","weight":-1}],"rule":"quarter-from-ytd","value":-25472000},"pretaxIncome@FY2019":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":-56940000},"pretaxIncome@2020Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":-60509000},"pretaxIncome@2020Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":5,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":669000},"pretaxIncome@2020Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":6,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":-20526000},"#141":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-82062000},"#142":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":6,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":-80366000},"pretaxIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#141"},{"ref":"#142","weight":-1}],"rule":"quarter-from-ytd","value":-1696000},"pretaxIncome@FY2020":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-82062000},"pretaxIncome@2021Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":254000},"pretaxIncome@2021Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":9,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":-110546000},"pretaxIncome@2021Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":10,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":-146174000},"#143":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-373722000},"#144":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":-256466000},"pretaxIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#143"},{"ref":"#144","weight":-1}],"rule":"quarter-from-ytd","value":-117256000},"pretaxIncome@FY2021":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-373722000},"pretaxIncome@2022Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":-149993000},"pretaxIncome@2022Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":13,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":-158467000},"pretaxIncome@2022Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":14,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":-283743000},"#145":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-874053000},"#146":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":-592203000},"pretaxIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#145"},{"ref":"#146","weight":-1}],"rule":"quarter-from-ytd","value":-281850000},"pretaxIncome@FY2022":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-874053000},"pretaxIncome@2023Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":-51314000},"pretaxIncome@2023Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":17,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":-14529000},"pretaxIncome@2023Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":18,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":-45896000},"#147":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":-156845000},"#148":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":-111739000},"pretaxIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#147"},{"ref":"#148","weight":-1}],"rule":"quarter-from-ytd","value":-45106000},"pretaxIncome@FY2023":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":-156845000},"pretaxIncome@2024Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":-25209000},"pretaxIncome@2024Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":21,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":-11577000},"pretaxIncome@2024Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":22,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":-12029000},"#149":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":-47225000},"#150":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":-48815000},"pretaxIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#149"},{"ref":"#150","weight":-1}],"rule":"quarter-from-ytd","value":1590000},"pretaxIncome@FY2024":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":-47225000},"pretaxIncome@2025Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":-4373000},"pretaxIncome@2025Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":24,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":15677000},"pretaxIncome@2025Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":22,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":17046000},"#151":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":56237000},"#152":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":28350000},"pretaxIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#151"},{"ref":"#152","weight":-1}],"rule":"quarter-from-ytd","value":27887000},"pretaxIncome@FY2025":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":56237000},"pretaxIncome@2026Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":23,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":34109000},"pretaxIncome@2026Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":24,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":42251000},"pretaxIncome@FY2011":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":25,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":-13888000},"pretaxIncome@2012Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":38,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":-9543000},"#153":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":26,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":-35298000},"#154":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":38,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":-28250000},"pretaxIncome@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#153"},{"ref":"#154","weight":-1}],"rule":"quarter-from-ytd","value":-7048000},"pretaxIncome@FY2012":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":26,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":-35298000},"pretaxIncome@2013Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":39,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":-10250000},"pretaxIncome@2013Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":40,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":-13751000},"pretaxIncome@2013Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":41,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":-8798000},"#155":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":26,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":-46143000},"#156":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":41,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":-32798000},"pretaxIncome@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#155"},{"ref":"#156","weight":-1}],"rule":"quarter-from-ytd","value":-13345000},"pretaxIncome@2014Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":42,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":-12876000},"pretaxIncome@2014Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":43,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":-13193000},"interestExpense@FY2022":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":4807000},"interestExpense@2023Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":17,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":5118000},"interestExpense@2023Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":18,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":12162000},"#157":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":35997000},"#158":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":19492000},"interestExpense@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#157"},{"ref":"#158","weight":-1}],"rule":"quarter-from-ytd","value":16505000},"interestExpense@FY2023":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":35997000},"interestExpense@2024Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":16254000},"interestExpense@2024Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":21,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":16021000},"interestExpense@2024Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":22,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":16393000},"#159":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":64995000},"#160":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":48668000},"interestExpense@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#159"},{"ref":"#160","weight":-1}],"rule":"quarter-from-ytd","value":16327000},"interestExpense@FY2024":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":64995000},"interestExpense@2025Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":16115000},"interestExpense@2025Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":24,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":16466000},"interestExpense@2025Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":22,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":13940000},"#161":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":60279000},"#162":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":46521000},"interestExpense@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#161"},{"ref":"#162","weight":-1}],"rule":"quarter-from-ytd","value":13758000},"interestExpense@FY2025":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":60279000},"interestExpense@2026Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":23,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":14805000},"interestExpense@2026Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":24,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":18672000},"interestExpense@FY2011":{"kind":"filed","concept":"InterestExpense","filing":25,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":158000},"interestExpense@2012Q3":{"kind":"filed","concept":"InterestExpense","filing":38,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":553000},"#163":{"kind":"filed","concept":"InterestExpense","filing":26,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":1503000},"#164":{"kind":"filed","concept":"InterestExpense","filing":38,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":784000},"interestExpense@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#163"},{"ref":"#164","weight":-1}],"rule":"quarter-from-ytd","value":719000},"interestExpense@FY2012":{"kind":"filed","concept":"InterestExpense","filing":26,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":1503000},"interestExpense@2013Q1":{"kind":"filed","concept":"InterestExpense","filing":39,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":639000},"interestExpense@2013Q2":{"kind":"filed","concept":"InterestExpense","filing":40,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":588000},"interestExpense@2013Q3":{"kind":"filed","concept":"InterestExpense","filing":41,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":995000},"#165":{"kind":"filed","concept":"InterestExpense","filing":27,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":5384000},"#166":{"kind":"filed","concept":"InterestExpense","filing":41,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":2222000},"interestExpense@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#165"},{"ref":"#166","weight":-1}],"rule":"quarter-from-ytd","value":3162000},"interestExpense@FY2013":{"kind":"filed","concept":"InterestExpense","filing":27,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":5384000},"interestExpense@2014Q1":{"kind":"filed","concept":"InterestExpense","filing":42,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":601000},"interestExpense@2014Q2":{"kind":"filed","concept":"InterestExpense","filing":43,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":476000},"interestExpense@2014Q3":{"kind":"filed","concept":"InterestExpense","filing":30,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":505000},"#167":{"kind":"filed","concept":"InterestExpense","filing":28,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":2007000},"#168":{"kind":"filed","concept":"InterestExpense","filing":30,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":1582000},"interestExpense@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#167"},{"ref":"#168","weight":-1}],"rule":"quarter-from-ytd","value":425000},"interestExpense@FY2014":{"kind":"filed","concept":"InterestExpense","filing":28,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":2007000},"interestExpense@2015Q1":{"kind":"filed","concept":"InterestExpense","filing":31,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":403000},"interestExpense@2015Q2":{"kind":"filed","concept":"InterestExpense","filing":32,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":279000},"interestExpense@2015Q3":{"kind":"filed","concept":"InterestExpense","filing":33,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":245000},"#169":{"kind":"filed","concept":"InterestExpense","filing":29,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":1123000},"#170":{"kind":"filed","concept":"InterestExpense","filing":33,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":927000},"interestExpense@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#169"},{"ref":"#170","weight":-1}],"rule":"quarter-from-ytd","value":196000},"interestExpense@FY2015":{"kind":"filed","concept":"InterestExpense","filing":29,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":1123000},"interestExpense@2016Q1":{"kind":"filed","concept":"InterestExpense","filing":34,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":216000},"interestExpense@2016Q2":{"kind":"filed","concept":"InterestExpense","filing":35,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":193000},"interestExpense@2016Q3":{"kind":"filed","concept":"InterestExpense","filing":36,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":176000},"#171":{"kind":"filed","concept":"InterestExpense","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":746000},"#172":{"kind":"filed","concept":"InterestExpense","filing":36,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":585000},"interestExpense@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#171"},{"ref":"#172","weight":-1}],"rule":"quarter-from-ytd","value":161000},"interestExpense@FY2016":{"kind":"filed","concept":"InterestExpense","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":746000},"interestExpense@2017Q1":{"kind":"filed","concept":"InterestExpense","filing":37,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":79000},"interestExpense@2017Q2":{"kind":"filed","concept":"InterestExpense","filing":49,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":9000},"interestExpense@2017Q3":{"kind":"filed","concept":"InterestExpense","filing":50,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":6000},"#173":{"kind":"filed","concept":"InterestExpense","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":99000},"#174":{"kind":"filed","concept":"InterestExpense","filing":50,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":94000},"interestExpense@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#173"},{"ref":"#174","weight":-1}],"rule":"quarter-from-ytd","value":5000},"interestExpense@FY2017":{"kind":"filed","concept":"InterestExpense","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":99000},"interestExpense@2018Q1":{"kind":"filed","concept":"InterestExpense","filing":51,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":1411000},"interestExpense@2018Q2":{"kind":"filed","concept":"InterestExpense","filing":44,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":4836000},"interestExpense@2018Q3":{"kind":"filed","concept":"InterestExpense","filing":45,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":4916000},"#175":{"kind":"filed","concept":"InterestExpense","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":16102000},"#176":{"kind":"filed","concept":"InterestExpense","filing":45,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":11163000},"interestExpense@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#175"},{"ref":"#176","weight":-1}],"rule":"quarter-from-ytd","value":4939000},"interestExpense@FY2018":{"kind":"filed","concept":"InterestExpense","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":16102000},"interestExpense@2019Q1":{"kind":"filed","concept":"InterestExpense","filing":46,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":5032000},"interestExpense@2019Q2":{"kind":"filed","concept":"InterestExpense","filing":47,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":5088000},"interestExpense@2019Q3":{"kind":"filed","concept":"InterestExpense","filing":48,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":5160000},"#177":{"kind":"filed","concept":"InterestExpense","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":20512000},"#178":{"kind":"filed","concept":"InterestExpense","filing":48,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":15280000},"interestExpense@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#177"},{"ref":"#178","weight":-1}],"rule":"quarter-from-ytd","value":5232000},"interestExpense@FY2019":{"kind":"filed","concept":"InterestExpense","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":20512000},"interestExpense@2020Q1":{"kind":"filed","concept":"InterestExpense","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":7502000},"interestExpense@2020Q2":{"kind":"filed","concept":"InterestExpense","filing":5,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":12598000},"interestExpense@2020Q3":{"kind":"filed","concept":"InterestExpense","filing":6,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":12680000},"#179":{"kind":"filed","concept":"InterestExpense","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":49281000},"#180":{"kind":"filed","concept":"InterestExpense","filing":6,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":32780000},"interestExpense@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#179"},{"ref":"#180","weight":-1}],"rule":"quarter-from-ytd","value":16501000},"interestExpense@FY2020":{"kind":"filed","concept":"InterestExpense","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":49281000},"interestExpense@2021Q1":{"kind":"filed","concept":"InterestExpense","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":16278000},"interestExpense@2021Q2":{"kind":"filed","concept":"InterestExpense","filing":9,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":15942000},"interestExpense@2021Q3":{"kind":"filed","concept":"InterestExpense","filing":10,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":15977000},"#181":{"kind":"filed","concept":"InterestExpense","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":64382000},"#182":{"kind":"filed","concept":"InterestExpense","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":48197000},"interestExpense@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#181"},{"ref":"#182","weight":-1}],"rule":"quarter-from-ytd","value":16185000},"interestExpense@FY2021":{"kind":"filed","concept":"InterestExpense","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":64382000},"interestExpense@2022Q1":{"kind":"filed","concept":"InterestExpense","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":1232000},"interestExpense@2022Q2":{"kind":"filed","concept":"InterestExpense","filing":13,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":1203000},"interestExpense@2022Q3":{"kind":"filed","concept":"InterestExpense","filing":14,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":1178000},"#183":{"kind":"filed","concept":"InterestExpense","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":4807000},"#184":{"kind":"filed","concept":"InterestExpense","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":3613000},"interestExpense@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#183"},{"ref":"#184","weight":-1}],"rule":"quarter-from-ytd","value":1194000},"interestExpense@2023Q1":{"kind":"filed","concept":"InterestExpense","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":2212000},"netIncome@2014Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":-12904000},"netIncome@2014Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":-13330000},"netIncome@2014Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":-11986000},"netIncome@2014Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":-10120000},"netIncome@FY2014":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":-48340000},"netIncome@FY2011":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":-13903000},"netIncome@2012Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":-9729000},"netIncome@2012Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":-9010000},"netIncome@2012Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":-9568000},"netIncome@2012Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":-7083000},"netIncome@FY2012":{"kind":"filed","concept":"NetIncomeLoss","filing":26,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":-35390000},"netIncome@2013Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":26,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":-10262000},"netIncome@2013Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":26,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":-13619000},"netIncome@2013Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":26,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":-8852000},"netIncome@2013Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":26,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":-13365000},"netIncome@FY2013":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":-46098000},"netIncome@2015Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":-10611000},"netIncome@2015Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":-8211000},"netIncome@2015Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":-6336000},"netIncome@2015Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":-6941000},"netIncome@FY2015":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":-32099000},"netIncome@2016Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":-6613000},"netIncome@2016Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":-7771000},"netIncome@2016Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":-7979000},"netIncome@2016Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":-6946000},"netIncome@FY2016":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":-16225000},"netIncome@2017Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":-2237000},"netIncome@2017Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":-2115000},"netIncome@2017Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":269000},"netIncome@2017Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":-121000},"netIncome@FY2017":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":-4204000},"netIncome@2018Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":-2716000},"netIncome@2018Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":-8291000},"netIncome@2018Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":-9518000},"netIncome@2018Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":-5678000},"netIncome@FY2018":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":-26203000},"netIncome@2019Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":-6358000},"netIncome@2019Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":-9243000},"netIncome@2019Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":-12749000},"netIncome@2019Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":-25257000},"netIncome@FY2019":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":-53607000},"netIncome@2020Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":-60721000},"netIncome@2020Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":509000},"netIncome@2020Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":-20957000},"netIncome@2020Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":-1827000},"netIncome@FY2020":{"kind":"filed","concept":"NetIncomeLoss","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-82996000},"netIncome@2021Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":-186000},"netIncome@2021Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":10,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":-110956000},"netIncome@2021Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":10,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":-146751000},"#185":{"kind":"filed","concept":"NetIncomeLoss","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-376250000},"#186":{"kind":"filed","concept":"NetIncomeLoss","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":-257893000},"netIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#185"},{"ref":"#186","weight":-1}],"rule":"quarter-from-ytd","value":-118357000},"netIncome@FY2021":{"kind":"filed","concept":"NetIncomeLoss","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-376250000},"netIncome@2022Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":-150972000},"netIncome@2022Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":-159515000},"netIncome@2022Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":-284616000},"#187":{"kind":"filed","concept":"NetIncomeLoss","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-879166000},"#188":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":-595103000},"netIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#187"},{"ref":"#188","weight":-1}],"rule":"quarter-from-ytd","value":-284063000},"netIncome@FY2022":{"kind":"filed","concept":"NetIncomeLoss","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-879166000},"netIncome@2023Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":-54399000},"netIncome@2023Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":-21482000},"netIncome@2023Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":-42116000},"#189":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":-165240000},"#190":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":-117997000},"netIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#189"},{"ref":"#190","weight":-1}],"rule":"quarter-from-ytd","value":-47243000},"netIncome@FY2023":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":-165240000},"netIncome@2024Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":-28494000},"netIncome@2024Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":-14753000},"netIncome@2024Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":-7853000},"#191":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":-58288000},"#192":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":-51100000},"netIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#191"},{"ref":"#192","weight":-1}],"rule":"quarter-from-ytd","value":-7188000},"netIncome@FY2024":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":-58288000},"netIncome@2025Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":-10328000},"netIncome@2025Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":13193000},"netIncome@2025Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":17559000},"#193":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":43391000},"#194":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":20424000},"netIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#193"},{"ref":"#194","weight":-1}],"rule":"quarter-from-ytd","value":22967000},"netIncome@FY2025":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":43391000},"netIncome@2026Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":30618000},"netIncome@2026Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":39115000},"dilutedEps@2017Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":50,"unit":"USD/shares","start":"2017-07-01","end":"2017-09-30","value":0},"dilutedEps@2018Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":50,"unit":"USD/shares","start":"2018-07-01","end":"2018-09-30","value":-0.12},"dilutedEps@2019Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":47,"unit":"USD/shares","start":"2019-04-01","end":"2019-06-30","value":-0.11},"dilutedEps@FY2019":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2019-01-01","end":"2019-12-31","value":-0.64},"dilutedEps@2020Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2020-01-01","end":"2020-03-31","value":-0.7},"dilutedEps@2020Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2020-04-01","end":"2020-06-30","value":0.01},"dilutedEps@2020Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":6,"unit":"USD/shares","start":"2020-07-01","end":"2020-09-30","value":-0.24},"#195":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":7,"unit":"USD/shares","start":"2020-01-01","end":"2020-12-31","value":-0.94},"#196":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":7,"unit":"shares","start":"2020-01-01","end":"2020-12-31","value":88684000},"#197":{"kind":"computed","op":"product","terms":[{"ref":"#195"},{"ref":"#196"}],"value":-83362960},"#198":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":6,"unit":"USD/shares","start":"2020-01-01","end":"2020-09-30","value":-0.92},"#199":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":6,"unit":"shares","start":"2020-01-01","end":"2020-09-30","value":88259000},"#200":{"kind":"computed","op":"product","terms":[{"ref":"#198"},{"ref":"#199"}],"value":-81198280},"#201":{"kind":"computed","op":"sum","terms":[{"ref":"#197"},{"ref":"#200","weight":-1}],"value":-2164680},"#202":{"kind":"computed","op":"sum","terms":[{"ref":"#196","weight":4},{"ref":"#199","weight":-3}],"rule":"unaverage-quarter","value":89959000},"dilutedEps@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#201"},{"ref":"#202"}],"rule":"per-share-quarter","value":-0.024062962016029525},"dilutedEps@FY2020":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":7,"unit":"USD/shares","start":"2020-01-01","end":"2020-12-31","value":-0.94},"dilutedEps@2021Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2021-01-01","end":"2021-03-31","value":0},"dilutedEps@2021Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":9,"unit":"USD/shares","start":"2021-04-01","end":"2021-06-30","value":-1.22},"dilutedEps@2021Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":10,"unit":"USD/shares","start":"2021-07-01","end":"2021-09-30","value":-1.6},"#203":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":11,"unit":"USD/shares","start":"2021-01-01","end":"2021-12-31","value":-4.1},"#204":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":11,"unit":"shares","start":"2021-01-01","end":"2021-12-31","value":91738000},"#205":{"kind":"computed","op":"product","terms":[{"ref":"#203"},{"ref":"#204"}],"value":-376125799.99999994},"#206":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":10,"unit":"USD/shares","start":"2021-01-01","end":"2021-09-30","value":-2.83},"#207":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2021-01-01","end":"2021-09-30","value":91213000},"#208":{"kind":"computed","op":"product","terms":[{"ref":"#206"},{"ref":"#207"}],"value":-258132790},"#209":{"kind":"computed","op":"sum","terms":[{"ref":"#205"},{"ref":"#208","weight":-1}],"value":-117993009.99999994},"#210":{"kind":"computed","op":"sum","terms":[{"ref":"#204","weight":4},{"ref":"#207","weight":-3}],"rule":"unaverage-quarter","value":93313000},"dilutedEps@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#209"},{"ref":"#210"}],"rule":"per-share-quarter","value":-1.2644862988008094},"dilutedEps@FY2021":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":11,"unit":"USD/shares","start":"2021-01-01","end":"2021-12-31","value":-4.1},"dilutedEps@2022Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":12,"unit":"USD/shares","start":"2022-01-01","end":"2022-03-31","value":-1.6},"dilutedEps@2022Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":13,"unit":"USD/shares","start":"2022-04-01","end":"2022-06-30","value":-1.68},"dilutedEps@2022Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":14,"unit":"USD/shares","start":"2022-07-01","end":"2022-09-30","value":-2.98},"#211":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":15,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":-9.23},"#212":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":15,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":95239000},"#213":{"kind":"computed","op":"product","terms":[{"ref":"#211"},{"ref":"#212"}],"value":-879055970},"#214":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":14,"unit":"USD/shares","start":"2022-01-01","end":"2022-09-30","value":-6.26},"#215":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":14,"unit":"shares","start":"2022-01-01","end":"2022-09-30","value":95097000},"#216":{"kind":"computed","op":"product","terms":[{"ref":"#214"},{"ref":"#215"}],"value":-595307220},"#217":{"kind":"computed","op":"sum","terms":[{"ref":"#213"},{"ref":"#216","weight":-1}],"value":-283748750},"#218":{"kind":"computed","op":"sum","terms":[{"ref":"#212","weight":4},{"ref":"#215","weight":-3}],"rule":"unaverage-quarter","value":95665000},"dilutedEps@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#217"},{"ref":"#218"}],"rule":"per-share-quarter","value":-2.96606648199446},"dilutedEps@FY2022":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":15,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":-9.23},"dilutedEps@2023Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2023-01-01","end":"2023-03-31","value":-0.57},"dilutedEps@2023Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":17,"unit":"USD/shares","start":"2023-04-01","end":"2023-06-30","value":-0.23},"dilutedEps@2023Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":18,"unit":"USD/shares","start":"2023-07-01","end":"2023-09-30","value":-0.45},"#219":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":-1.74},"#220":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":94912000},"#221":{"kind":"computed","op":"product","terms":[{"ref":"#219"},{"ref":"#220"}],"value":-165146880},"#222":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":18,"unit":"USD/shares","start":"2023-01-01","end":"2023-09-30","value":-1.24},"#223":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2023-01-01","end":"2023-09-30","value":95213000},"#224":{"kind":"computed","op":"product","terms":[{"ref":"#222"},{"ref":"#223"}],"value":-118064120},"#225":{"kind":"computed","op":"sum","terms":[{"ref":"#221"},{"ref":"#224","weight":-1}],"value":-47082760},"#226":{"kind":"computed","op":"sum","terms":[{"ref":"#220","weight":4},{"ref":"#223","weight":-3}],"rule":"unaverage-quarter","value":94009000},"dilutedEps@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#225"},{"ref":"#226"}],"rule":"per-share-quarter","value":-0.5008324734865811},"dilutedEps@FY2023":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":-1.74},"dilutedEps@2024Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2024-01-01","end":"2024-03-31","value":-0.31},"dilutedEps@2024Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":21,"unit":"USD/shares","start":"2024-04-01","end":"2024-06-30","value":-0.16},"dilutedEps@2024Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2024-07-01","end":"2024-09-30","value":-0.09},"#227":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":-0.63},"#228":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":92110000},"#229":{"kind":"computed","op":"product","terms":[{"ref":"#227"},{"ref":"#228"}],"value":-58029300},"#230":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2024-01-01","end":"2024-09-30","value":-0.55},"#231":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2024-01-01","end":"2024-09-30","value":92590000},"#232":{"kind":"computed","op":"product","terms":[{"ref":"#230"},{"ref":"#231"}],"value":-50924500.00000001},"#233":{"kind":"computed","op":"sum","terms":[{"ref":"#229"},{"ref":"#232","weight":-1}],"value":-7104799.999999993},"#234":{"kind":"computed","op":"sum","terms":[{"ref":"#228","weight":4},{"ref":"#231","weight":-3}],"rule":"unaverage-quarter","value":90670000},"dilutedEps@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#233"},{"ref":"#234"}],"rule":"per-share-quarter","value":-0.07835888386456372},"dilutedEps@FY2024":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":-0.63},"dilutedEps@2025Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":23,"unit":"USD/shares","start":"2025-01-01","end":"2025-03-31","value":-0.11},"dilutedEps@2025Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2025-04-01","end":"2025-06-30","value":0.14},"dilutedEps@2025Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2025-07-01","end":"2025-09-30","value":0.19},"#235":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":0.48},"#236":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":91214000},"#237":{"kind":"computed","op":"product","terms":[{"ref":"#235"},{"ref":"#236"}],"value":43782720},"#238":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2025-01-01","end":"2025-09-30","value":0.22},"#239":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2025-01-01","end":"2025-09-30","value":92311000},"#240":{"kind":"computed","op":"product","terms":[{"ref":"#238"},{"ref":"#239"}],"value":20308420},"#241":{"kind":"computed","op":"sum","terms":[{"ref":"#237"},{"ref":"#240","weight":-1}],"value":23474300},"#242":{"kind":"computed","op":"sum","terms":[{"ref":"#236","weight":4},{"ref":"#239","weight":-3}],"rule":"unaverage-quarter","value":87923000},"dilutedEps@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#241"},{"ref":"#242"}],"rule":"per-share-quarter","value":0.26698702273580294},"dilutedEps@FY2025":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":0.48},"dilutedEps@2026Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":23,"unit":"USD/shares","start":"2026-01-01","end":"2026-03-31","value":0.35},"dilutedEps@2026Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2026-04-01","end":"2026-06-30","value":0.45},"dilutedEps@FY2011":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":25,"unit":"USD/shares","start":"2011-01-01","end":"2011-12-31","value":-0.64},"dilutedEps@2012Q1":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":25,"unit":"USD/shares","start":"2012-01-01","end":"2012-03-31","value":-0.44},"dilutedEps@2012Q2":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":25,"unit":"USD/shares","start":"2012-04-01","end":"2012-06-30","value":-0.4},"dilutedEps@2012Q3":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":25,"unit":"USD/shares","start":"2012-07-01","end":"2012-09-30","value":-0.43},"dilutedEps@2012Q4":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":25,"unit":"USD/shares","start":"2012-10-01","end":"2012-12-31","value":-0.31},"dilutedEps@FY2012":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":26,"unit":"USD/shares","start":"2012-01-01","end":"2012-12-31","value":-1.58},"dilutedEps@2013Q1":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":26,"unit":"USD/shares","start":"2013-01-01","end":"2013-03-31","value":-0.45},"dilutedEps@2013Q2":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":26,"unit":"USD/shares","start":"2013-04-01","end":"2013-06-30","value":-0.6},"dilutedEps@2013Q3":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":26,"unit":"USD/shares","start":"2013-07-01","end":"2013-09-30","value":-0.36},"dilutedEps@2013Q4":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":26,"unit":"USD/shares","start":"2013-10-01","end":"2013-12-31","value":-0.22},"dilutedEps@FY2013":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":27,"unit":"USD/shares","start":"2013-01-01","end":"2013-12-31","value":-1.39},"dilutedEps@2014Q1":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":27,"unit":"USD/shares","start":"2014-01-01","end":"2014-03-31","value":-0.2},"dilutedEps@2014Q2":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":27,"unit":"USD/shares","start":"2014-04-01","end":"2014-06-30","value":-0.2},"dilutedEps@2014Q3":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":27,"unit":"USD/shares","start":"2014-07-01","end":"2014-09-30","value":-0.18},"dilutedEps@2014Q4":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":27,"unit":"USD/shares","start":"2014-10-01","end":"2014-12-31","value":-0.15},"dilutedEps@FY2014":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":28,"unit":"USD/shares","start":"2014-01-01","end":"2014-12-31","value":-0.72},"dilutedEps@2015Q1":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":28,"unit":"USD/shares","start":"2015-01-01","end":"2015-03-31","value":-0.15},"dilutedEps@2015Q2":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":28,"unit":"USD/shares","start":"2015-04-01","end":"2015-06-30","value":-0.12},"dilutedEps@2015Q3":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":28,"unit":"USD/shares","start":"2015-07-01","end":"2015-09-30","value":-0.09},"dilutedEps@2015Q4":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":28,"unit":"USD/shares","start":"2015-10-01","end":"2015-12-31","value":-0.1},"dilutedEps@FY2015":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":29,"unit":"USD/shares","start":"2015-01-01","end":"2015-12-31","value":-0.46},"dilutedEps@2016Q1":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":29,"unit":"USD/shares","start":"2016-01-01","end":"2016-03-31","value":-0.09},"dilutedEps@2016Q2":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":29,"unit":"USD/shares","start":"2016-04-01","end":"2016-06-30","value":-0.11},"dilutedEps@2016Q3":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":29,"unit":"USD/shares","start":"2016-07-01","end":"2016-09-30","value":-0.11},"dilutedEps@2016Q4":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":29,"unit":"USD/shares","start":"2016-10-01","end":"2016-12-31","value":-0.09},"dilutedEps@FY2016":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":0,"unit":"USD/shares","start":"2016-01-01","end":"2016-12-31","value":-0.22},"dilutedEps@2017Q1":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":0,"unit":"USD/shares","start":"2017-01-01","end":"2017-03-31","value":-0.03},"dilutedEps@2017Q2":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":0,"unit":"USD/shares","start":"2017-04-01","end":"2017-06-30","value":-0.03},"dilutedEps@2017Q4":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":29,"unit":"USD/shares","start":"2017-10-01","end":"2017-12-31","value":-0.08},"dilutedEps@FY2017":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":1,"unit":"USD/shares","start":"2017-01-01","end":"2017-12-31","value":-0.06},"dilutedEps@2018Q1":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":1,"unit":"USD/shares","start":"2018-01-01","end":"2018-03-31","value":-0.03},"dilutedEps@2018Q2":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":1,"unit":"USD/shares","start":"2018-04-01","end":"2018-06-30","value":-0.1},"dilutedEps@2018Q4":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":1,"unit":"USD/shares","start":"2018-10-01","end":"2018-12-31","value":-0.07},"dilutedEps@FY2018":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":2,"unit":"USD/shares","start":"2018-01-01","end":"2018-12-31","value":-0.33},"dilutedEps@2019Q1":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":2,"unit":"USD/shares","start":"2019-01-01","end":"2019-03-31","value":-0.08},"dilutedEps@2019Q3":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":2,"unit":"USD/shares","start":"2019-07-01","end":"2019-09-30","value":-0.15},"dilutedEps@2019Q4":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":2,"unit":"USD/shares","start":"2019-10-01","end":"2019-12-31","value":-0.3},"cash@FY2011":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":26,"unit":"USD","end":"2011-12-31","value":13577000},"cash@2012Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":38,"unit":"USD","end":"2012-09-30","value":16733000},"cash@2012Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":27,"unit":"USD","end":"2012-12-31","value":37864000},"cash@FY2012":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":27,"unit":"USD","end":"2012-12-31","value":37864000},"cash@2013Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":39,"unit":"USD","end":"2013-03-31","value":22320000},"cash@2013Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":40,"unit":"USD","end":"2013-06-30","value":19366000},"cash@2013Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":41,"unit":"USD","end":"2013-09-30","value":25452000},"cash@2013Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":28,"unit":"USD","end":"2013-12-31","value":116378000},"cash@FY2013":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":28,"unit":"USD","end":"2013-12-31","value":116378000},"cash@2014Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":42,"unit":"USD","end":"2014-03-31","value":166826000},"cash@2014Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":43,"unit":"USD","end":"2014-06-30","value":151418000},"cash@2014Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":30,"unit":"USD","end":"2014-09-30","value":120691000},"cash@2014Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":29,"unit":"USD","end":"2014-12-31","value":113182000},"cash@FY2014":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":29,"unit":"USD","end":"2014-12-31","value":113182000},"cash@2015Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":31,"unit":"USD","end":"2015-03-31","value":114152000},"cash@2015Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":32,"unit":"USD","end":"2015-06-30","value":120789000},"cash@2015Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":33,"unit":"USD","end":"2015-09-30","value":130004000},"cash@2015Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":29,"unit":"USD","end":"2015-12-31","value":137588000},"cash@FY2015":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":29,"unit":"USD","end":"2015-12-31","value":137588000},"cash@2016Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":34,"unit":"USD","end":"2016-03-31","value":139074000},"cash@2016Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":35,"unit":"USD","end":"2016-06-30","value":147791000},"cash@2016Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":36,"unit":"USD","end":"2016-09-30","value":152390000},"cash@2016Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":29,"unit":"USD","end":"2016-12-31","value":160355000},"cash@FY2016":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":29,"unit":"USD","end":"2016-12-31","value":160355000},"cash@2017Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":34,"unit":"USD","end":"2017-03-31","value":149690000},"cash@2017Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":35,"unit":"USD","end":"2017-06-30","value":167015000},"cash@2017Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":36,"unit":"USD","end":"2017-09-30","value":172306000},"cash@2017Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2017-12-31","value":181192000},"cash@FY2017":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2017-12-31","value":181192000},"cash@2018Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":37,"unit":"USD","end":"2018-03-31","value":554963000},"cash@2018Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":49,"unit":"USD","end":"2018-06-30","value":567280000},"cash@2018Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":50,"unit":"USD","end":"2018-09-30","value":577283000},"cash@2018Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2018-12-31","value":566329000},"cash@FY2018":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2018-12-31","value":566329000},"cash@2019Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":51,"unit":"USD","end":"2019-03-31","value":549030000},"cash@2019Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":44,"unit":"USD","end":"2019-06-30","value":567668000},"cash@2019Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":45,"unit":"USD","end":"2019-09-30","value":582663000},"cash@2019Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2019-12-31","value":343606000},"cash@FY2019":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2019-12-31","value":343606000},"cash@2020Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":46,"unit":"USD","end":"2020-03-31","value":762064000},"cash@2020Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":47,"unit":"USD","end":"2020-06-30","value":773756000},"cash@2020Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":48,"unit":"USD","end":"2020-09-30","value":745558000},"cash@2020Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2020-12-31","value":639853000},"cash@FY2020":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2020-12-31","value":639853000},"cash@2021Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2021-03-31","value":463067000},"cash@2021Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":5,"unit":"USD","end":"2021-06-30","value":325297000},"cash@2021Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":7,"unit":"USD","end":"2021-12-31","value":267162000},"cash@FY2021":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":7,"unit":"USD","end":"2021-12-31","value":267162000},"cash@2022Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":11,"unit":"USD","end":"2022-12-31","value":269984000},"cash@FY2022":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":11,"unit":"USD","end":"2022-12-31","value":269984000},"cash@2023Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":15,"unit":"USD","end":"2023-12-31","value":222195000},"cash@FY2023":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":15,"unit":"USD","end":"2023-12-31","value":222195000},"cash@2024Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":16,"unit":"USD","end":"2024-03-31","value":203130000},"cash@2024Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":17,"unit":"USD","end":"2024-06-30","value":199328000},"cash@2024Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":18,"unit":"USD","end":"2024-09-30","value":212652000},"cash@2024Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":19,"unit":"USD","end":"2024-12-31","value":242811000},"cash@FY2024":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":19,"unit":"USD","end":"2024-12-31","value":242811000},"cash@2025Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":20,"unit":"USD","end":"2025-03-31","value":154436000},"cash@2025Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":21,"unit":"USD","end":"2025-06-30","value":168113000},"cash@2025Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":22,"unit":"USD","end":"2025-09-30","value":145371000},"cash@2025Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":24,"unit":"USD","end":"2025-12-31","value":132564000},"cash@FY2025":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":24,"unit":"USD","end":"2025-12-31","value":132564000},"cash@2026Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":23,"unit":"USD","end":"2026-03-31","value":116578000},"cash@2026Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":24,"unit":"USD","end":"2026-06-30","value":111501000},"cash@2021Q3":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":10,"unit":"USD","end":"2021-09-30","value":345152000},"cash@2022Q1":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":12,"unit":"USD","end":"2022-03-31","value":301929000},"cash@2022Q2":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":13,"unit":"USD","end":"2022-06-30","value":306497000},"cash@2022Q3":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":14,"unit":"USD","end":"2022-09-30","value":305383000},"cash@2023Q1":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":16,"unit":"USD","end":"2023-03-31","value":274804000},"cash@2023Q2":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":17,"unit":"USD","end":"2023-06-30","value":225351000},"cash@2023Q3":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":18,"unit":"USD","end":"2023-09-30","value":432352000},"currentAssets@2012Q4":{"kind":"filed","concept":"AssetsCurrent","filing":25,"unit":"USD","end":"2012-12-31","value":44795000},"currentAssets@FY2012":{"kind":"filed","concept":"AssetsCurrent","filing":25,"unit":"USD","end":"2012-12-31","value":44795000},"currentAssets@2013Q3":{"kind":"filed","concept":"AssetsCurrent","filing":38,"unit":"USD","end":"2013-09-30","value":41634000},"currentAssets@2013Q4":{"kind":"filed","concept":"AssetsCurrent","filing":26,"unit":"USD","end":"2013-12-31","value":126748000},"currentAssets@FY2013":{"kind":"filed","concept":"AssetsCurrent","filing":26,"unit":"USD","end":"2013-12-31","value":126748000},"currentAssets@2014Q1":{"kind":"filed","concept":"AssetsCurrent","filing":39,"unit":"USD","end":"2014-03-31","value":179775000},"currentAssets@2014Q2":{"kind":"filed","concept":"AssetsCurrent","filing":40,"unit":"USD","end":"2014-06-30","value":167835000},"currentAssets@2014Q3":{"kind":"filed","concept":"AssetsCurrent","filing":41,"unit":"USD","end":"2014-09-30","value":167177000},"currentAssets@2014Q4":{"kind":"filed","concept":"AssetsCurrent","filing":27,"unit":"USD","end":"2014-12-31","value":159789000},"currentAssets@FY2014":{"kind":"filed","concept":"AssetsCurrent","filing":27,"unit":"USD","end":"2014-12-31","value":159789000},"currentAssets@2015Q1":{"kind":"filed","concept":"AssetsCurrent","filing":42,"unit":"USD","end":"2015-03-31","value":158853000},"currentAssets@2015Q2":{"kind":"filed","concept":"AssetsCurrent","filing":43,"unit":"USD","end":"2015-06-30","value":158498000},"currentAssets@2015Q3":{"kind":"filed","concept":"AssetsCurrent","filing":30,"unit":"USD","end":"2015-09-30","value":162534000},"currentAssets@2015Q4":{"kind":"filed","concept":"AssetsCurrent","filing":28,"unit":"USD","end":"2015-12-31","value":171046000},"currentAssets@FY2015":{"kind":"filed","concept":"AssetsCurrent","filing":28,"unit":"USD","end":"2015-12-31","value":171046000},"currentAssets@2016Q1":{"kind":"filed","concept":"AssetsCurrent","filing":31,"unit":"USD","end":"2016-03-31","value":178549000},"currentAssets@2016Q2":{"kind":"filed","concept":"AssetsCurrent","filing":32,"unit":"USD","end":"2016-06-30","value":186707000},"currentAssets@2016Q3":{"kind":"filed","concept":"AssetsCurrent","filing":33,"unit":"USD","end":"2016-09-30","value":192701000},"currentAssets@2016Q4":{"kind":"filed","concept":"AssetsCurrent","filing":29,"unit":"USD","end":"2016-12-31","value":205911000},"currentAssets@FY2016":{"kind":"filed","concept":"AssetsCurrent","filing":29,"unit":"USD","end":"2016-12-31","value":205911000},"currentAssets@2017Q1":{"kind":"filed","concept":"AssetsCurrent","filing":34,"unit":"USD","end":"2017-03-31","value":198366000},"currentAssets@2017Q2":{"kind":"filed","concept":"AssetsCurrent","filing":35,"unit":"USD","end":"2017-06-30","value":218215000},"currentAssets@2017Q3":{"kind":"filed","concept":"AssetsCurrent","filing":36,"unit":"USD","end":"2017-09-30","value":234222000},"currentAssets@2017Q4":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":264818000},"currentAssets@FY2017":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":264818000},"currentAssets@2018Q1":{"kind":"filed","concept":"AssetsCurrent","filing":37,"unit":"USD","end":"2018-03-31","value":651109000},"currentAssets@2018Q2":{"kind":"filed","concept":"AssetsCurrent","filing":49,"unit":"USD","end":"2018-06-30","value":678078000},"currentAssets@2018Q3":{"kind":"filed","concept":"AssetsCurrent","filing":50,"unit":"USD","end":"2018-09-30","value":702158000},"currentAssets@2018Q4":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2018-12-31","value":707514000},"currentAssets@FY2018":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2018-12-31","value":707514000},"currentAssets@2019Q1":{"kind":"filed","concept":"AssetsCurrent","filing":51,"unit":"USD","end":"2019-03-31","value":704368000},"currentAssets@2019Q2":{"kind":"filed","concept":"AssetsCurrent","filing":44,"unit":"USD","end":"2019-06-30","value":735106000},"currentAssets@2019Q3":{"kind":"filed","concept":"AssetsCurrent","filing":45,"unit":"USD","end":"2019-09-30","value":765045000},"currentAssets@2019Q4":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2019-12-31","value":535539000},"currentAssets@FY2019":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2019-12-31","value":535539000},"currentAssets@2020Q1":{"kind":"filed","concept":"AssetsCurrent","filing":46,"unit":"USD","end":"2020-03-31","value":971584000},"currentAssets@2020Q2":{"kind":"filed","concept":"AssetsCurrent","filing":47,"unit":"USD","end":"2020-06-30","value":1002016000},"currentAssets@2020Q3":{"kind":"filed","concept":"AssetsCurrent","filing":48,"unit":"USD","end":"2020-09-30","value":992604000},"currentAssets@2020Q4":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2020-12-31","value":926129000},"currentAssets@FY2020":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2020-12-31","value":926129000},"currentAssets@2021Q1":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2021-03-31","value":743703000},"currentAssets@2021Q2":{"kind":"filed","concept":"AssetsCurrent","filing":5,"unit":"USD","end":"2021-06-30","value":648108000},"currentAssets@2021Q3":{"kind":"filed","concept":"AssetsCurrent","filing":6,"unit":"USD","end":"2021-09-30","value":693597000},"currentAssets@2021Q4":{"kind":"filed","concept":"AssetsCurrent","filing":7,"unit":"USD","end":"2021-12-31","value":650741000},"currentAssets@FY2021":{"kind":"filed","concept":"AssetsCurrent","filing":7,"unit":"USD","end":"2021-12-31","value":650741000},"currentAssets@2022Q1":{"kind":"filed","concept":"AssetsCurrent","filing":8,"unit":"USD","end":"2022-03-31","value":720755000},"currentAssets@2022Q2":{"kind":"filed","concept":"AssetsCurrent","filing":9,"unit":"USD","end":"2022-06-30","value":739298000},"currentAssets@2022Q3":{"kind":"filed","concept":"AssetsCurrent","filing":10,"unit":"USD","end":"2022-09-30","value":774600000},"currentAssets@2022Q4":{"kind":"filed","concept":"AssetsCurrent","filing":11,"unit":"USD","end":"2022-12-31","value":796016000},"currentAssets@FY2022":{"kind":"filed","concept":"AssetsCurrent","filing":11,"unit":"USD","end":"2022-12-31","value":796016000},"currentAssets@2023Q1":{"kind":"filed","concept":"AssetsCurrent","filing":12,"unit":"USD","end":"2023-03-31","value":851030000},"currentAssets@2023Q2":{"kind":"filed","concept":"AssetsCurrent","filing":13,"unit":"USD","end":"2023-06-30","value":803543000},"currentAssets@2023Q3":{"kind":"filed","concept":"AssetsCurrent","filing":14,"unit":"USD","end":"2023-09-30","value":1052319000},"currentAssets@2023Q4":{"kind":"filed","concept":"AssetsCurrent","filing":15,"unit":"USD","end":"2023-12-31","value":848649000},"currentAssets@FY2023":{"kind":"filed","concept":"AssetsCurrent","filing":15,"unit":"USD","end":"2023-12-31","value":848649000},"currentAssets@2024Q1":{"kind":"filed","concept":"AssetsCurrent","filing":16,"unit":"USD","end":"2024-03-31","value":831031000},"currentAssets@2024Q2":{"kind":"filed","concept":"AssetsCurrent","filing":17,"unit":"USD","end":"2024-06-30","value":827910000},"currentAssets@2024Q3":{"kind":"filed","concept":"AssetsCurrent","filing":18,"unit":"USD","end":"2024-09-30","value":858975000},"currentAssets@2024Q4":{"kind":"filed","concept":"AssetsCurrent","filing":19,"unit":"USD","end":"2024-12-31","value":871122000},"currentAssets@FY2024":{"kind":"filed","concept":"AssetsCurrent","filing":19,"unit":"USD","end":"2024-12-31","value":871122000},"currentAssets@2025Q1":{"kind":"filed","concept":"AssetsCurrent","filing":20,"unit":"USD","end":"2025-03-31","value":780242000},"currentAssets@2025Q2":{"kind":"filed","concept":"AssetsCurrent","filing":21,"unit":"USD","end":"2025-06-30","value":800253000},"currentAssets@2025Q3":{"kind":"filed","concept":"AssetsCurrent","filing":22,"unit":"USD","end":"2025-09-30","value":762497000},"currentAssets@2025Q4":{"kind":"filed","concept":"AssetsCurrent","filing":24,"unit":"USD","end":"2025-12-31","value":765158000},"currentAssets@FY2025":{"kind":"filed","concept":"AssetsCurrent","filing":24,"unit":"USD","end":"2025-12-31","value":765158000},"currentAssets@2026Q1":{"kind":"filed","concept":"AssetsCurrent","filing":23,"unit":"USD","end":"2026-03-31","value":727833000},"currentAssets@2026Q2":{"kind":"filed","concept":"AssetsCurrent","filing":24,"unit":"USD","end":"2026-06-30","value":733213000},"totalAssets@2012Q4":{"kind":"filed","concept":"Assets","filing":25,"unit":"USD","end":"2012-12-31","value":63354000},"totalAssets@FY2012":{"kind":"filed","concept":"Assets","filing":25,"unit":"USD","end":"2012-12-31","value":63354000},"totalAssets@2013Q3":{"kind":"filed","concept":"Assets","filing":38,"unit":"USD","end":"2013-09-30","value":60763000},"totalAssets@2013Q4":{"kind":"filed","concept":"Assets","filing":26,"unit":"USD","end":"2013-12-31","value":145185000},"totalAssets@FY2013":{"kind":"filed","concept":"Assets","filing":26,"unit":"USD","end":"2013-12-31","value":145185000},"totalAssets@2014Q1":{"kind":"filed","concept":"Assets","filing":39,"unit":"USD","end":"2014-03-31","value":200799000},"totalAssets@2014Q2":{"kind":"filed","concept":"Assets","filing":40,"unit":"USD","end":"2014-06-30","value":194403000},"totalAssets@2014Q3":{"kind":"filed","concept":"Assets","filing":41,"unit":"USD","end":"2014-09-30","value":195905000},"totalAssets@2014Q4":{"kind":"filed","concept":"Assets","filing":27,"unit":"USD","end":"2014-12-31","value":188337000},"totalAssets@FY2014":{"kind":"filed","concept":"Assets","filing":27,"unit":"USD","end":"2014-12-31","value":188337000},"totalAssets@2015Q1":{"kind":"filed","concept":"Assets","filing":42,"unit":"USD","end":"2015-03-31","value":188159000},"totalAssets@2015Q2":{"kind":"filed","concept":"Assets","filing":43,"unit":"USD","end":"2015-06-30","value":202894000},"totalAssets@2015Q3":{"kind":"filed","concept":"Assets","filing":30,"unit":"USD","end":"2015-09-30","value":207214000},"totalAssets@2015Q4":{"kind":"filed","concept":"Assets","filing":28,"unit":"USD","end":"2015-12-31","value":214813000},"totalAssets@FY2015":{"kind":"filed","concept":"Assets","filing":28,"unit":"USD","end":"2015-12-31","value":214813000},"totalAssets@2016Q1":{"kind":"filed","concept":"Assets","filing":31,"unit":"USD","end":"2016-03-31","value":221592000},"totalAssets@2016Q2":{"kind":"filed","concept":"Assets","filing":32,"unit":"USD","end":"2016-06-30","value":231195000},"totalAssets@2016Q3":{"kind":"filed","concept":"Assets","filing":33,"unit":"USD","end":"2016-09-30","value":238797000},"totalAssets@2016Q4":{"kind":"filed","concept":"Assets","filing":29,"unit":"USD","end":"2016-12-31","value":252629000},"totalAssets@FY2016":{"kind":"filed","concept":"Assets","filing":29,"unit":"USD","end":"2016-12-31","value":252629000},"totalAssets@2017Q1":{"kind":"filed","concept":"Assets","filing":34,"unit":"USD","end":"2017-03-31","value":246934000},"totalAssets@2017Q2":{"kind":"filed","concept":"Assets","filing":35,"unit":"USD","end":"2017-06-30","value":268617000},"totalAssets@2017Q3":{"kind":"filed","concept":"Assets","filing":36,"unit":"USD","end":"2017-09-30","value":289440000},"totalAssets@2017Q4":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2017-12-31","value":359814000},"totalAssets@FY2017":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2017-12-31","value":359814000},"totalAssets@2018Q1":{"kind":"filed","concept":"Assets","filing":37,"unit":"USD","end":"2018-03-31","value":775478000},"totalAssets@2018Q2":{"kind":"filed","concept":"Assets","filing":49,"unit":"USD","end":"2018-06-30","value":813329000},"totalAssets@2018Q3":{"kind":"filed","concept":"Assets","filing":50,"unit":"USD","end":"2018-09-30","value":841843000},"totalAssets@2018Q4":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2018-12-31","value":894326000},"totalAssets@FY2018":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2018-12-31","value":894326000},"totalAssets@2019Q1":{"kind":"filed","concept":"Assets","filing":51,"unit":"USD","end":"2019-03-31","value":965702000},"totalAssets@2019Q2":{"kind":"filed","concept":"Assets","filing":44,"unit":"USD","end":"2019-06-30","value":1012200000},"totalAssets@2019Q3":{"kind":"filed","concept":"Assets","filing":45,"unit":"USD","end":"2019-09-30","value":1059479000},"totalAssets@2019Q4":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2019-12-31","value":1450747000},"totalAssets@FY2019":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2019-12-31","value":1450747000},"totalAssets@2020Q1":{"kind":"filed","concept":"Assets","filing":46,"unit":"USD","end":"2020-03-31","value":1871920000},"totalAssets@2020Q2":{"kind":"filed","concept":"Assets","filing":47,"unit":"USD","end":"2020-06-30","value":1964643000},"totalAssets@2020Q3":{"kind":"filed","concept":"Assets","filing":48,"unit":"USD","end":"2020-09-30","value":2116314000},"totalAssets@2020Q4":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2020-12-31","value":2184597000},"totalAssets@FY2020":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2020-12-31","value":2184597000},"totalAssets@2021Q1":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2021-03-31","value":2069712000},"totalAssets@2021Q2":{"kind":"filed","concept":"Assets","filing":5,"unit":"USD","end":"2021-06-30","value":1968657000},"totalAssets@2021Q3":{"kind":"filed","concept":"Assets","filing":6,"unit":"USD","end":"2021-09-30","value":1965503000},"totalAssets@2021Q4":{"kind":"filed","concept":"Assets","filing":7,"unit":"USD","end":"2021-12-31","value":2579039000},"totalAssets@FY2021":{"kind":"filed","concept":"Assets","filing":7,"unit":"USD","end":"2021-12-31","value":2579039000},"totalAssets@2022Q1":{"kind":"filed","concept":"Assets","filing":8,"unit":"USD","end":"2022-03-31","value":2567752000},"totalAssets@2022Q2":{"kind":"filed","concept":"Assets","filing":9,"unit":"USD","end":"2022-06-30","value":2519421000},"totalAssets@2022Q3":{"kind":"filed","concept":"Assets","filing":10,"unit":"USD","end":"2022-09-30","value":2315717000},"totalAssets@2022Q4":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2022-12-31","value":2073662000},"totalAssets@FY2022":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2022-12-31","value":2073662000},"totalAssets@2023Q1":{"kind":"filed","concept":"Assets","filing":12,"unit":"USD","end":"2023-03-31","value":2046420000},"totalAssets@2023Q2":{"kind":"filed","concept":"Assets","filing":13,"unit":"USD","end":"2023-06-30","value":1960360000},"totalAssets@2023Q3":{"kind":"filed","concept":"Assets","filing":14,"unit":"USD","end":"2023-09-30","value":2182494000},"totalAssets@2023Q4":{"kind":"filed","concept":"Assets","filing":15,"unit":"USD","end":"2023-12-31","value":1944913000},"totalAssets@FY2023":{"kind":"filed","concept":"Assets","filing":15,"unit":"USD","end":"2023-12-31","value":1944913000},"totalAssets@2024Q1":{"kind":"filed","concept":"Assets","filing":16,"unit":"USD","end":"2024-03-31","value":1873103000},"totalAssets@2024Q2":{"kind":"filed","concept":"Assets","filing":17,"unit":"USD","end":"2024-06-30","value":1831814000},"totalAssets@2024Q3":{"kind":"filed","concept":"Assets","filing":18,"unit":"USD","end":"2024-09-30","value":1818382000},"totalAssets@2024Q4":{"kind":"filed","concept":"Assets","filing":19,"unit":"USD","end":"2024-12-31","value":1779873000},"totalAssets@FY2024":{"kind":"filed","concept":"Assets","filing":19,"unit":"USD","end":"2024-12-31","value":1779873000},"totalAssets@2025Q1":{"kind":"filed","concept":"Assets","filing":20,"unit":"USD","end":"2025-03-31","value":1631592000},"totalAssets@2025Q2":{"kind":"filed","concept":"Assets","filing":21,"unit":"USD","end":"2025-06-30","value":1605459000},"totalAssets@2025Q3":{"kind":"filed","concept":"Assets","filing":22,"unit":"USD","end":"2025-09-30","value":1529183000},"totalAssets@2025Q4":{"kind":"filed","concept":"Assets","filing":24,"unit":"USD","end":"2025-12-31","value":1481455000},"totalAssets@FY2025":{"kind":"filed","concept":"Assets","filing":24,"unit":"USD","end":"2025-12-31","value":1481455000},"totalAssets@2026Q1":{"kind":"filed","concept":"Assets","filing":23,"unit":"USD","end":"2026-03-31","value":1421629000},"totalAssets@2026Q2":{"kind":"filed","concept":"Assets","filing":24,"unit":"USD","end":"2026-06-30","value":1381365000},"currentLiabilities@2012Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":25,"unit":"USD","end":"2012-12-31","value":45279000},"currentLiabilities@FY2012":{"kind":"filed","concept":"LiabilitiesCurrent","filing":25,"unit":"USD","end":"2012-12-31","value":45279000},"currentLiabilities@2013Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":38,"unit":"USD","end":"2013-09-30","value":52506000},"currentLiabilities@2013Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":26,"unit":"USD","end":"2013-12-31","value":51743000},"currentLiabilities@FY2013":{"kind":"filed","concept":"LiabilitiesCurrent","filing":26,"unit":"USD","end":"2013-12-31","value":51743000},"currentLiabilities@2014Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":39,"unit":"USD","end":"2014-03-31","value":60917000},"currentLiabilities@2014Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":40,"unit":"USD","end":"2014-06-30","value":60253000},"currentLiabilities@2014Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":41,"unit":"USD","end":"2014-09-30","value":79878000},"currentLiabilities@2014Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":27,"unit":"USD","end":"2014-12-31","value":76276000},"currentLiabilities@FY2014":{"kind":"filed","concept":"LiabilitiesCurrent","filing":27,"unit":"USD","end":"2014-12-31","value":76276000},"currentLiabilities@2015Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":42,"unit":"USD","end":"2015-03-31","value":80863000},"currentLiabilities@2015Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":43,"unit":"USD","end":"2015-06-30","value":87746000},"currentLiabilities@2015Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":30,"unit":"USD","end":"2015-09-30","value":79851000},"currentLiabilities@2015Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":28,"unit":"USD","end":"2015-12-31","value":80574000},"currentLiabilities@FY2015":{"kind":"filed","concept":"LiabilitiesCurrent","filing":28,"unit":"USD","end":"2015-12-31","value":80574000},"currentLiabilities@2016Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":31,"unit":"USD","end":"2016-03-31","value":87430000},"currentLiabilities@2016Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":32,"unit":"USD","end":"2016-06-30","value":92849000},"currentLiabilities@2016Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":33,"unit":"USD","end":"2016-09-30","value":108516000},"currentLiabilities@2016Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":29,"unit":"USD","end":"2016-12-31","value":116000000},"currentLiabilities@FY2016":{"kind":"filed","concept":"LiabilitiesCurrent","filing":29,"unit":"USD","end":"2016-12-31","value":116000000},"currentLiabilities@2017Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":34,"unit":"USD","end":"2017-03-31","value":105996000},"currentLiabilities@2017Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":35,"unit":"USD","end":"2017-06-30","value":108643000},"currentLiabilities@2017Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":36,"unit":"USD","end":"2017-09-30","value":121320000},"currentLiabilities@2017Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":125216000},"currentLiabilities@FY2017":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":125216000},"currentLiabilities@2018Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":37,"unit":"USD","end":"2018-03-31","value":138107000},"currentLiabilities@2018Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":49,"unit":"USD","end":"2018-06-30","value":156931000},"currentLiabilities@2018Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":50,"unit":"USD","end":"2018-09-30","value":172698000},"currentLiabilities@2018Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2018-12-31","value":199359000},"currentLiabilities@FY2018":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2018-12-31","value":199359000},"currentLiabilities@2019Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":51,"unit":"USD","end":"2019-03-31","value":228557000},"currentLiabilities@2019Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":44,"unit":"USD","end":"2019-06-30","value":245598000},"currentLiabilities@2019Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":45,"unit":"USD","end":"2019-09-30","value":268137000},"currentLiabilities@2019Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2019-12-31","value":280713000},"currentLiabilities@FY2019":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2019-12-31","value":280713000},"currentLiabilities@2020Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":46,"unit":"USD","end":"2020-03-31","value":307770000},"currentLiabilities@2020Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":47,"unit":"USD","end":"2020-06-30","value":371128000},"currentLiabilities@2020Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":48,"unit":"USD","end":"2020-09-30","value":369213000},"currentLiabilities@2020Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2020-12-31","value":438068000},"currentLiabilities@FY2020":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2020-12-31","value":438068000},"currentLiabilities@2021Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2021-03-31","value":444358000},"currentLiabilities@2021Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":5,"unit":"USD","end":"2021-06-30","value":446791000},"currentLiabilities@2021Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":6,"unit":"USD","end":"2021-09-30","value":475610000},"currentLiabilities@2021Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":7,"unit":"USD","end":"2021-12-31","value":526270000},"currentLiabilities@FY2021":{"kind":"filed","concept":"LiabilitiesCurrent","filing":7,"unit":"USD","end":"2021-12-31","value":526270000},"currentLiabilities@2022Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":8,"unit":"USD","end":"2022-03-31","value":575669000},"currentLiabilities@2022Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":9,"unit":"USD","end":"2022-06-30","value":621963000},"currentLiabilities@2022Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":10,"unit":"USD","end":"2022-09-30","value":639202000},"currentLiabilities@2022Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":11,"unit":"USD","end":"2022-12-31","value":652559000},"currentLiabilities@FY2022":{"kind":"filed","concept":"LiabilitiesCurrent","filing":11,"unit":"USD","end":"2022-12-31","value":652559000},"currentLiabilities@2023Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":12,"unit":"USD","end":"2023-03-31","value":591188000},"currentLiabilities@2023Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":13,"unit":"USD","end":"2023-06-30","value":592352000},"currentLiabilities@2023Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":14,"unit":"USD","end":"2023-09-30","value":605310000},"currentLiabilities@2023Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":15,"unit":"USD","end":"2023-12-31","value":632546000},"currentLiabilities@FY2023":{"kind":"filed","concept":"LiabilitiesCurrent","filing":15,"unit":"USD","end":"2023-12-31","value":632546000},"currentLiabilities@2024Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":16,"unit":"USD","end":"2024-03-31","value":764048000},"currentLiabilities@2024Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":17,"unit":"USD","end":"2024-06-30","value":761442000},"currentLiabilities@2024Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":18,"unit":"USD","end":"2024-09-30","value":764748000},"currentLiabilities@2024Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":19,"unit":"USD","end":"2024-12-31","value":748799000},"currentLiabilities@FY2024":{"kind":"filed","concept":"LiabilitiesCurrent","filing":19,"unit":"USD","end":"2024-12-31","value":748799000},"currentLiabilities@2025Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":20,"unit":"USD","end":"2025-03-31","value":1208296000},"currentLiabilities@2025Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":21,"unit":"USD","end":"2025-06-30","value":1233090000},"currentLiabilities@2025Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":22,"unit":"USD","end":"2025-09-30","value":1205357000},"currentLiabilities@2025Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":24,"unit":"USD","end":"2025-12-31","value":1218648000},"currentLiabilities@FY2025":{"kind":"filed","concept":"LiabilitiesCurrent","filing":24,"unit":"USD","end":"2025-12-31","value":1218648000},"currentLiabilities@2026Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":23,"unit":"USD","end":"2026-03-31","value":635394000},"currentLiabilities@2026Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":24,"unit":"USD","end":"2026-06-30","value":662663000},"totalLiabilities@2016Q4":{"kind":"filed","concept":"Liabilities","filing":29,"unit":"USD","end":"2016-12-31","value":122588000},"totalLiabilities@FY2016":{"kind":"filed","concept":"Liabilities","filing":29,"unit":"USD","end":"2016-12-31","value":122588000},"totalLiabilities@2012Q4":{"kind":"filed","concept":"Liabilities","filing":25,"unit":"USD","end":"2012-12-31","value":63283000},"totalLiabilities@FY2012":{"kind":"filed","concept":"Liabilities","filing":25,"unit":"USD","end":"2012-12-31","value":63283000},"totalLiabilities@2013Q3":{"kind":"filed","concept":"Liabilities","filing":38,"unit":"USD","end":"2013-09-30","value":86073000},"totalLiabilities@2013Q4":{"kind":"filed","concept":"Liabilities","filing":26,"unit":"USD","end":"2013-12-31","value":81670000},"totalLiabilities@FY2013":{"kind":"filed","concept":"Liabilities","filing":26,"unit":"USD","end":"2013-12-31","value":81670000},"totalLiabilities@2014Q1":{"kind":"filed","concept":"Liabilities","filing":39,"unit":"USD","end":"2014-03-31","value":89037000},"totalLiabilities@2014Q2":{"kind":"filed","concept":"Liabilities","filing":40,"unit":"USD","end":"2014-06-30","value":88578000},"totalLiabilities@2014Q3":{"kind":"filed","concept":"Liabilities","filing":41,"unit":"USD","end":"2014-09-30","value":95970000},"totalLiabilities@2014Q4":{"kind":"filed","concept":"Liabilities","filing":27,"unit":"USD","end":"2014-12-31","value":91832000},"totalLiabilities@FY2014":{"kind":"filed","concept":"Liabilities","filing":27,"unit":"USD","end":"2014-12-31","value":91832000},"totalLiabilities@2015Q1":{"kind":"filed","concept":"Liabilities","filing":42,"unit":"USD","end":"2015-03-31","value":95735000},"totalLiabilities@2015Q2":{"kind":"filed","concept":"Liabilities","filing":43,"unit":"USD","end":"2015-06-30","value":102746000},"totalLiabilities@2015Q3":{"kind":"filed","concept":"Liabilities","filing":30,"unit":"USD","end":"2015-09-30","value":104329000},"totalLiabilities@2015Q4":{"kind":"filed","concept":"Liabilities","filing":28,"unit":"USD","end":"2015-12-31","value":104681000},"totalLiabilities@FY2015":{"kind":"filed","concept":"Liabilities","filing":28,"unit":"USD","end":"2015-12-31","value":104681000},"totalLiabilities@2016Q1":{"kind":"filed","concept":"Liabilities","filing":31,"unit":"USD","end":"2016-03-31","value":110463000},"totalLiabilities@2016Q2":{"kind":"filed","concept":"Liabilities","filing":32,"unit":"USD","end":"2016-06-30","value":113280000},"totalLiabilities@2016Q3":{"kind":"filed","concept":"Liabilities","filing":33,"unit":"USD","end":"2016-09-30","value":116695000},"totalLiabilities@2017Q1":{"kind":"filed","concept":"Liabilities","filing":34,"unit":"USD","end":"2017-03-31","value":112450000},"totalLiabilities@2017Q2":{"kind":"filed","concept":"Liabilities","filing":35,"unit":"USD","end":"2017-06-30","value":114895000},"totalLiabilities@2017Q3":{"kind":"filed","concept":"Liabilities","filing":36,"unit":"USD","end":"2017-09-30","value":127496000},"totalLiabilities@2017Q4":{"kind":"filed","concept":"Liabilities","filing":0,"unit":"USD","end":"2017-12-31","value":131468000},"totalLiabilities@FY2017":{"kind":"filed","concept":"Liabilities","filing":0,"unit":"USD","end":"2017-12-31","value":131468000},"totalLiabilities@2018Q1":{"kind":"filed","concept":"Liabilities","filing":37,"unit":"USD","end":"2018-03-31","value":499612000},"totalLiabilities@2018Q2":{"kind":"filed","concept":"Liabilities","filing":49,"unit":"USD","end":"2018-06-30","value":522305000},"totalLiabilities@2018Q3":{"kind":"filed","concept":"Liabilities","filing":50,"unit":"USD","end":"2018-09-30","value":542396000},"totalLiabilities@2018Q4":{"kind":"filed","concept":"Liabilities","filing":1,"unit":"USD","end":"2018-12-31","value":576717000},"totalLiabilities@FY2018":{"kind":"filed","concept":"Liabilities","filing":1,"unit":"USD","end":"2018-12-31","value":576717000},"totalLiabilities@2019Q1":{"kind":"filed","concept":"Liabilities","filing":51,"unit":"USD","end":"2019-03-31","value":634478000},"totalLiabilities@2019Q2":{"kind":"filed","concept":"Liabilities","filing":44,"unit":"USD","end":"2019-06-30","value":656633000},"totalLiabilities@2019Q3":{"kind":"filed","concept":"Liabilities","filing":45,"unit":"USD","end":"2019-09-30","value":689985000},"totalLiabilities@2019Q4":{"kind":"filed","concept":"Liabilities","filing":2,"unit":"USD","end":"2019-12-31","value":705047000},"totalLiabilities@FY2019":{"kind":"filed","concept":"Liabilities","filing":2,"unit":"USD","end":"2019-12-31","value":705047000},"totalLiabilities@2020Q1":{"kind":"filed","concept":"Liabilities","filing":46,"unit":"USD","end":"2020-03-31","value":1381496000},"totalLiabilities@2020Q2":{"kind":"filed","concept":"Liabilities","filing":47,"unit":"USD","end":"2020-06-30","value":1416311000},"totalLiabilities@2020Q3":{"kind":"filed","concept":"Liabilities","filing":48,"unit":"USD","end":"2020-09-30","value":1816639000},"totalLiabilities@2020Q4":{"kind":"filed","concept":"Liabilities","filing":3,"unit":"USD","end":"2020-12-31","value":1872351000},"totalLiabilities@FY2020":{"kind":"filed","concept":"Liabilities","filing":3,"unit":"USD","end":"2020-12-31","value":1872351000},"totalLiabilities@2021Q1":{"kind":"filed","concept":"Liabilities","filing":4,"unit":"USD","end":"2021-03-31","value":1852519000},"totalLiabilities@2021Q2":{"kind":"filed","concept":"Liabilities","filing":5,"unit":"USD","end":"2021-06-30","value":1876370000},"totalLiabilities@2021Q3":{"kind":"filed","concept":"Liabilities","filing":6,"unit":"USD","end":"2021-09-30","value":1920242000},"totalLiabilities@2021Q4":{"kind":"filed","concept":"Liabilities","filing":7,"unit":"USD","end":"2021-12-31","value":2040623000},"totalLiabilities@FY2021":{"kind":"filed","concept":"Liabilities","filing":7,"unit":"USD","end":"2021-12-31","value":2040623000},"totalLiabilities@2022Q1":{"kind":"filed","concept":"Liabilities","filing":8,"unit":"USD","end":"2022-03-31","value":2319520000},"totalLiabilities@2022Q2":{"kind":"filed","concept":"Liabilities","filing":9,"unit":"USD","end":"2022-06-30","value":2357661000},"totalLiabilities@2022Q3":{"kind":"filed","concept":"Liabilities","filing":10,"unit":"USD","end":"2022-09-30","value":2361144000},"totalLiabilities@2022Q4":{"kind":"filed","concept":"Liabilities","filing":11,"unit":"USD","end":"2022-12-31","value":2357000000},"totalLiabilities@FY2022":{"kind":"filed","concept":"Liabilities","filing":11,"unit":"USD","end":"2022-12-31","value":2357000000},"totalLiabilities@2023Q1":{"kind":"filed","concept":"Liabilities","filing":12,"unit":"USD","end":"2023-03-31","value":2318926000},"totalLiabilities@2023Q2":{"kind":"filed","concept":"Liabilities","filing":13,"unit":"USD","end":"2023-06-30","value":2232752000},"totalLiabilities@2023Q3":{"kind":"filed","concept":"Liabilities","filing":14,"unit":"USD","end":"2023-09-30","value":2467501000},"totalLiabilities@2023Q4":{"kind":"filed","concept":"Liabilities","filing":15,"unit":"USD","end":"2023-12-31","value":2248033000},"totalLiabilities@FY2023":{"kind":"filed","concept":"Liabilities","filing":15,"unit":"USD","end":"2023-12-31","value":2248033000},"totalLiabilities@2024Q1":{"kind":"filed","concept":"Liabilities","filing":16,"unit":"USD","end":"2024-03-31","value":2196022000},"totalLiabilities@2024Q2":{"kind":"filed","concept":"Liabilities","filing":17,"unit":"USD","end":"2024-06-30","value":2160620000},"totalLiabilities@2024Q3":{"kind":"filed","concept":"Liabilities","filing":18,"unit":"USD","end":"2024-09-30","value":2164283000},"totalLiabilities@2024Q4":{"kind":"filed","concept":"Liabilities","filing":19,"unit":"USD","end":"2024-12-31","value":2131343000},"totalLiabilities@FY2024":{"kind":"filed","concept":"Liabilities","filing":19,"unit":"USD","end":"2024-12-31","value":2131343000},"totalLiabilities@2025Q1":{"kind":"filed","concept":"Liabilities","filing":20,"unit":"USD","end":"2025-03-31","value":1973340000},"totalLiabilities@2025Q2":{"kind":"filed","concept":"Liabilities","filing":21,"unit":"USD","end":"2025-06-30","value":1892597000},"totalLiabilities@2025Q3":{"kind":"filed","concept":"Liabilities","filing":22,"unit":"USD","end":"2025-09-30","value":1863489000},"totalLiabilities@2025Q4":{"kind":"filed","concept":"Liabilities","filing":24,"unit":"USD","end":"2025-12-31","value":1870125000},"totalLiabilities@FY2025":{"kind":"filed","concept":"Liabilities","filing":24,"unit":"USD","end":"2025-12-31","value":1870125000},"totalLiabilities@2026Q1":{"kind":"filed","concept":"Liabilities","filing":23,"unit":"USD","end":"2026-03-31","value":1831502000},"totalLiabilities@2026Q2":{"kind":"filed","concept":"Liabilities","filing":24,"unit":"USD","end":"2026-06-30","value":1792275000},"#243":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":25,"unit":"USD","end":"2012-12-31","value":12428000},"#244":{"kind":"filed","concept":"LongTermDebtCurrent","filing":25,"unit":"USD","end":"2012-12-31","value":7636000},"totalDebt@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#243"},{"ref":"#244"}],"rule":"component-sum","value":20064000},"totalDebt@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#243"},{"ref":"#244"}],"rule":"component-sum","value":20064000},"#245":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":38,"unit":"USD","end":"2013-09-30","value":27777000},"#246":{"kind":"filed","concept":"LongTermDebtCurrent","filing":38,"unit":"USD","end":"2013-09-30","value":9617000},"totalDebt@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#245"},{"ref":"#246"}],"rule":"component-sum","value":37394000},"#247":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":26,"unit":"USD","end":"2013-12-31","value":24356000},"#248":{"kind":"filed","concept":"LongTermDebtCurrent","filing":26,"unit":"USD","end":"2013-12-31","value":9871000},"totalDebt@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#247"},{"ref":"#248"}],"rule":"component-sum","value":34227000},"totalDebt@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#247"},{"ref":"#248"}],"rule":"component-sum","value":34227000},"#249":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":39,"unit":"USD","end":"2014-03-31","value":22257000},"#250":{"kind":"filed","concept":"LongTermDebtCurrent","filing":39,"unit":"USD","end":"2014-03-31","value":9714000},"totalDebt@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#249"},{"ref":"#250"}],"rule":"component-sum","value":31971000},"#251":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":40,"unit":"USD","end":"2014-06-30","value":20494000},"#252":{"kind":"filed","concept":"LongTermDebtCurrent","filing":40,"unit":"USD","end":"2014-06-30","value":9105000},"totalDebt@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#251"},{"ref":"#252"}],"rule":"component-sum","value":29599000},"#253":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":41,"unit":"USD","end":"2014-09-30","value":8750000},"#254":{"kind":"filed","concept":"LongTermDebtCurrent","filing":41,"unit":"USD","end":"2014-09-30","value":18489000},"totalDebt@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#253"},{"ref":"#254"}],"rule":"component-sum","value":27239000},"#255":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":27,"unit":"USD","end":"2014-12-31","value":7813000},"#256":{"kind":"filed","concept":"LongTermDebtCurrent","filing":27,"unit":"USD","end":"2014-12-31","value":16764000},"totalDebt@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#255"},{"ref":"#256"}],"rule":"component-sum","value":24577000},"totalDebt@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#255"},{"ref":"#256"}],"rule":"component-sum","value":24577000},"#257":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":42,"unit":"USD","end":"2015-03-31","value":6875000},"#258":{"kind":"filed","concept":"LongTermDebtCurrent","filing":42,"unit":"USD","end":"2015-03-31","value":14434000},"totalDebt@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#257"},{"ref":"#258"}],"rule":"component-sum","value":21309000},"#259":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":43,"unit":"USD","end":"2015-06-30","value":5938000},"#260":{"kind":"filed","concept":"LongTermDebtCurrent","filing":43,"unit":"USD","end":"2015-06-30","value":14491000},"totalDebt@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#259"},{"ref":"#260"}],"rule":"component-sum","value":20429000},"#261":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":30,"unit":"USD","end":"2015-09-30","value":15778000},"#262":{"kind":"filed","concept":"LongTermDebtCurrent","filing":30,"unit":"USD","end":"2015-09-30","value":3750000},"totalDebt@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#261"},{"ref":"#262"}],"rule":"component-sum","value":19528000},"#263":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":28,"unit":"USD","end":"2015-12-31","value":14840000},"#264":{"kind":"filed","concept":"LongTermDebtCurrent","filing":28,"unit":"USD","end":"2015-12-31","value":3750000},"totalDebt@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#263"},{"ref":"#264"}],"rule":"component-sum","value":18590000},"totalDebt@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#263"},{"ref":"#264"}],"rule":"component-sum","value":18590000},"#265":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":31,"unit":"USD","end":"2016-03-31","value":13903000},"#266":{"kind":"filed","concept":"LongTermDebtCurrent","filing":31,"unit":"USD","end":"2016-03-31","value":3750000},"totalDebt@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#265"},{"ref":"#266"}],"rule":"component-sum","value":17653000},"#267":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":32,"unit":"USD","end":"2016-06-30","value":12965000},"#268":{"kind":"filed","concept":"LongTermDebtCurrent","filing":32,"unit":"USD","end":"2016-06-30","value":3750000},"totalDebt@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#267"},{"ref":"#268"}],"rule":"component-sum","value":16715000},"#269":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":33,"unit":"USD","end":"2016-09-30","value":1250000},"#270":{"kind":"filed","concept":"LongTermDebtCurrent","filing":33,"unit":"USD","end":"2016-09-30","value":14528000},"totalDebt@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#269"},{"ref":"#270"}],"rule":"component-sum","value":15778000},"#271":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":29,"unit":"USD","end":"2016-12-31","value":312000},"#272":{"kind":"filed","concept":"LongTermDebtCurrent","filing":29,"unit":"USD","end":"2016-12-31","value":14528000},"totalDebt@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#271"},{"ref":"#272"}],"rule":"component-sum","value":14840000},"totalDebt@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#271"},{"ref":"#272"}],"rule":"component-sum","value":14840000},"#273":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":11,"unit":"USD","end":"2022-12-31","value":1638411000},"#274":{"kind":"filed","concept":"LongTermDebtCurrent","filing":11,"unit":"USD","end":"2022-12-31","value":0},"totalDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#273"},{"ref":"#274"}],"rule":"component-sum","value":1638411000},"totalDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#273"},{"ref":"#274"}],"rule":"component-sum","value":1638411000},"#275":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":13,"unit":"USD","end":"2023-06-30","value":1558794000},"#276":{"kind":"filed","concept":"LongTermDebtCurrent","filing":13,"unit":"USD","end":"2023-06-30","value":20000000},"totalDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#275"},{"ref":"#276"}],"rule":"component-sum","value":1578794000},"#277":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":14,"unit":"USD","end":"2023-09-30","value":1781252000},"#278":{"kind":"filed","concept":"LongTermDebtCurrent","filing":14,"unit":"USD","end":"2023-09-30","value":20000000},"totalDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#277"},{"ref":"#278"}],"rule":"component-sum","value":1801252000},"#279":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":15,"unit":"USD","end":"2023-12-31","value":1525482000},"#280":{"kind":"filed","concept":"LongTermDebtCurrent","filing":15,"unit":"USD","end":"2023-12-31","value":20000000},"totalDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#279"},{"ref":"#280"}],"rule":"component-sum","value":1545482000},"totalDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#279"},{"ref":"#280"}],"rule":"component-sum","value":1545482000},"#281":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":16,"unit":"USD","end":"2024-03-31","value":1360457000},"#282":{"kind":"filed","concept":"LongTermDebtCurrent","filing":16,"unit":"USD","end":"2024-03-31","value":180923000},"totalDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#281"},{"ref":"#282"}],"rule":"component-sum","value":1541380000},"#283":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":17,"unit":"USD","end":"2024-06-30","value":1356254000},"#284":{"kind":"filed","concept":"LongTermDebtCurrent","filing":17,"unit":"USD","end":"2024-06-30","value":181033000},"totalDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#283"},{"ref":"#284"}],"rule":"component-sum","value":1537287000},"#285":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":18,"unit":"USD","end":"2024-09-30","value":1352057000},"#286":{"kind":"filed","concept":"LongTermDebtCurrent","filing":18,"unit":"USD","end":"2024-09-30","value":181143000},"totalDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#285"},{"ref":"#286"}],"rule":"component-sum","value":1533200000},"#287":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":19,"unit":"USD","end":"2024-12-31","value":1347881000},"#288":{"kind":"filed","concept":"LongTermDebtCurrent","filing":19,"unit":"USD","end":"2024-12-31","value":181252000},"totalDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#287"},{"ref":"#288"}],"rule":"component-sum","value":1529133000},"totalDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#287"},{"ref":"#288"}],"rule":"component-sum","value":1529133000},"#289":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":20,"unit":"USD","end":"2025-03-31","value":736250000},"#290":{"kind":"filed","concept":"LongTermDebtCurrent","filing":20,"unit":"USD","end":"2025-03-31","value":627462000},"totalDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#289"},{"ref":"#290"}],"rule":"component-sum","value":1363712000},"#291":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":21,"unit":"USD","end":"2025-06-30","value":632903000},"#292":{"kind":"filed","concept":"LongTermDebtCurrent","filing":21,"unit":"USD","end":"2025-06-30","value":627880000},"totalDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#291"},{"ref":"#292"}],"rule":"component-sum","value":1260783000},"#293":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":22,"unit":"USD","end":"2025-09-30","value":633112000},"#294":{"kind":"filed","concept":"LongTermDebtCurrent","filing":22,"unit":"USD","end":"2025-09-30","value":623798000},"totalDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#293"},{"ref":"#294"}],"rule":"component-sum","value":1256910000},"#295":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":24,"unit":"USD","end":"2025-12-31","value":629580000},"#296":{"kind":"filed","concept":"LongTermDebtCurrent","filing":24,"unit":"USD","end":"2025-12-31","value":624216000},"totalDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#295"},{"ref":"#296"}],"rule":"component-sum","value":1253796000},"totalDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#295"},{"ref":"#296"}],"rule":"component-sum","value":1253796000},"#297":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":23,"unit":"USD","end":"2026-03-31","value":1159378000},"#298":{"kind":"filed","concept":"LongTermDebtCurrent","filing":23,"unit":"USD","end":"2026-03-31","value":46269000},"totalDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#297"},{"ref":"#298"}],"rule":"component-sum","value":1205647000},"#299":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":24,"unit":"USD","end":"2026-06-30","value":1074377000},"#300":{"kind":"filed","concept":"LongTermDebtCurrent","filing":24,"unit":"USD","end":"2026-06-30","value":46269000},"totalDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#299"},{"ref":"#300"}],"rule":"component-sum","value":1120646000},"equity@2016Q4":{"kind":"filed","concept":"StockholdersEquity","filing":1,"unit":"USD","end":"2016-12-31","value":164248000},"equity@FY2016":{"kind":"filed","concept":"StockholdersEquity","filing":1,"unit":"USD","end":"2016-12-31","value":164248000},"equity@2015Q4":{"kind":"filed","concept":"StockholdersEquity","filing":0,"unit":"USD","end":"2015-12-31","value":110132000},"equity@FY2015":{"kind":"filed","concept":"StockholdersEquity","filing":0,"unit":"USD","end":"2015-12-31","value":110132000},"equity@2016Q1":{"kind":"filed","concept":"StockholdersEquity","filing":31,"unit":"USD","end":"2016-03-31","value":111129000},"equity@2016Q2":{"kind":"filed","concept":"StockholdersEquity","filing":32,"unit":"USD","end":"2016-06-30","value":117915000},"equity@2016Q3":{"kind":"filed","concept":"StockholdersEquity","filing":33,"unit":"USD","end":"2016-09-30","value":122102000},"equity@FY2011":{"kind":"filed","concept":"StockholdersEquity","filing":26,"unit":"USD","end":"2011-12-31","value":1452000},"equity@2012Q4":{"kind":"filed","concept":"StockholdersEquity","filing":27,"unit":"USD","end":"2012-12-31","value":71000},"equity@FY2012":{"kind":"filed","concept":"StockholdersEquity","filing":27,"unit":"USD","end":"2012-12-31","value":71000},"equity@2013Q3":{"kind":"filed","concept":"StockholdersEquity","filing":38,"unit":"USD","end":"2013-09-30","value":-25310000},"equity@2013Q4":{"kind":"filed","concept":"StockholdersEquity","filing":28,"unit":"USD","end":"2013-12-31","value":63515000},"equity@FY2013":{"kind":"filed","concept":"StockholdersEquity","filing":28,"unit":"USD","end":"2013-12-31","value":63515000},"equity@2014Q1":{"kind":"filed","concept":"StockholdersEquity","filing":39,"unit":"USD","end":"2014-03-31","value":111762000},"equity@2014Q2":{"kind":"filed","concept":"StockholdersEquity","filing":40,"unit":"USD","end":"2014-06-30","value":105825000},"equity@2014Q3":{"kind":"filed","concept":"StockholdersEquity","filing":41,"unit":"USD","end":"2014-09-30","value":99935000},"equity@2014Q4":{"kind":"filed","concept":"StockholdersEquity","filing":29,"unit":"USD","end":"2014-12-31","value":96505000},"equity@FY2014":{"kind":"filed","concept":"StockholdersEquity","filing":29,"unit":"USD","end":"2014-12-31","value":96505000},"equity@2015Q1":{"kind":"filed","concept":"StockholdersEquity","filing":42,"unit":"USD","end":"2015-03-31","value":92424000},"equity@2015Q2":{"kind":"filed","concept":"StockholdersEquity","filing":43,"unit":"USD","end":"2015-06-30","value":100148000},"equity@2015Q3":{"kind":"filed","concept":"StockholdersEquity","filing":30,"unit":"USD","end":"2015-09-30","value":102885000},"equity@2017Q1":{"kind":"filed","concept":"StockholdersEquity","filing":34,"unit":"USD","end":"2017-03-31","value":134484000},"equity@2017Q2":{"kind":"filed","concept":"StockholdersEquity","filing":35,"unit":"USD","end":"2017-06-30","value":153722000},"equity@2017Q3":{"kind":"filed","concept":"StockholdersEquity","filing":36,"unit":"USD","end":"2017-09-30","value":161944000},"equity@2017Q4":{"kind":"filed","concept":"StockholdersEquity","filing":2,"unit":"USD","end":"2017-12-31","value":228346000},"equity@FY2017":{"kind":"filed","concept":"StockholdersEquity","filing":2,"unit":"USD","end":"2017-12-31","value":228346000},"equity@2018Q1":{"kind":"filed","concept":"StockholdersEquity","filing":45,"unit":"USD","end":"2018-03-31","value":275866000},"equity@2018Q2":{"kind":"filed","concept":"StockholdersEquity","filing":45,"unit":"USD","end":"2018-06-30","value":291024000},"equity@2018Q3":{"kind":"filed","concept":"StockholdersEquity","filing":45,"unit":"USD","end":"2018-09-30","value":299447000},"equity@2018Q4":{"kind":"filed","concept":"StockholdersEquity","filing":3,"unit":"USD","end":"2018-12-31","value":317609000},"equity@FY2018":{"kind":"filed","concept":"StockholdersEquity","filing":3,"unit":"USD","end":"2018-12-31","value":317609000},"equity@2019Q1":{"kind":"filed","concept":"StockholdersEquity","filing":48,"unit":"USD","end":"2019-03-31","value":331224000},"equity@2019Q2":{"kind":"filed","concept":"StockholdersEquity","filing":48,"unit":"USD","end":"2019-06-30","value":355567000},"equity@2019Q3":{"kind":"filed","concept":"StockholdersEquity","filing":48,"unit":"USD","end":"2019-09-30","value":369494000},"equity@2019Q4":{"kind":"filed","concept":"StockholdersEquity","filing":7,"unit":"USD","end":"2019-12-31","value":745700000},"equity@FY2019":{"kind":"filed","concept":"StockholdersEquity","filing":7,"unit":"USD","end":"2019-12-31","value":745700000},"equity@2020Q1":{"kind":"filed","concept":"StockholdersEquity","filing":6,"unit":"USD","end":"2020-03-31","value":490424000},"equity@2020Q2":{"kind":"filed","concept":"StockholdersEquity","filing":6,"unit":"USD","end":"2020-06-30","value":541576000},"equity@2020Q3":{"kind":"filed","concept":"StockholdersEquity","filing":6,"unit":"USD","end":"2020-09-30","value":297741000},"equity@2020Q4":{"kind":"filed","concept":"StockholdersEquity","filing":11,"unit":"USD","end":"2020-12-31","value":308459000},"equity@FY2020":{"kind":"filed","concept":"StockholdersEquity","filing":11,"unit":"USD","end":"2020-12-31","value":308459000},"equity@2021Q1":{"kind":"filed","concept":"StockholdersEquity","filing":10,"unit":"USD","end":"2021-03-31","value":213068000},"equity@2021Q2":{"kind":"filed","concept":"StockholdersEquity","filing":10,"unit":"USD","end":"2021-06-30","value":92287000},"equity@2021Q3":{"kind":"filed","concept":"StockholdersEquity","filing":10,"unit":"USD","end":"2021-09-30","value":45261000},"equity@2021Q4":{"kind":"filed","concept":"StockholdersEquity","filing":15,"unit":"USD","end":"2021-12-31","value":338967000},"equity@FY2021":{"kind":"filed","concept":"StockholdersEquity","filing":15,"unit":"USD","end":"2021-12-31","value":338967000},"equity@2022Q1":{"kind":"filed","concept":"StockholdersEquity","filing":14,"unit":"USD","end":"2022-03-31","value":48783000},"equity@2022Q2":{"kind":"filed","concept":"StockholdersEquity","filing":14,"unit":"USD","end":"2022-06-30","value":-37689000},"equity@2022Q3":{"kind":"filed","concept":"StockholdersEquity","filing":14,"unit":"USD","end":"2022-09-30","value":-244876000},"equity@2022Q4":{"kind":"filed","concept":"StockholdersEquity","filing":19,"unit":"USD","end":"2022-12-31","value":-482787000},"equity@FY2022":{"kind":"filed","concept":"StockholdersEquity","filing":19,"unit":"USD","end":"2022-12-31","value":-482787000},"equity@2023Q1":{"kind":"filed","concept":"StockholdersEquity","filing":18,"unit":"USD","end":"2023-03-31","value":-471955000},"equity@2023Q2":{"kind":"filed","concept":"StockholdersEquity","filing":18,"unit":"USD","end":"2023-06-30","value":-471841000},"equity@2023Q3":{"kind":"filed","concept":"StockholdersEquity","filing":18,"unit":"USD","end":"2023-09-30","value":-484456000},"equity@2023Q4":{"kind":"filed","concept":"StockholdersEquity","filing":19,"unit":"USD","end":"2023-12-31","value":-502569000},"equity@FY2023":{"kind":"filed","concept":"StockholdersEquity","filing":19,"unit":"USD","end":"2023-12-31","value":-502569000},"equity@2024Q1":{"kind":"filed","concept":"StockholdersEquity","filing":22,"unit":"USD","end":"2024-03-31","value":-522368000},"equity@2024Q2":{"kind":"filed","concept":"StockholdersEquity","filing":22,"unit":"USD","end":"2024-06-30","value":-528255000},"equity@2024Q3":{"kind":"filed","concept":"StockholdersEquity","filing":22,"unit":"USD","end":"2024-09-30","value":-545350000},"equity@2024Q4":{"kind":"filed","concept":"StockholdersEquity","filing":24,"unit":"USD","end":"2024-12-31","value":-550919000},"equity@FY2024":{"kind":"filed","concept":"StockholdersEquity","filing":24,"unit":"USD","end":"2024-12-31","value":-550919000},"equity@2025Q1":{"kind":"filed","concept":"StockholdersEquity","filing":24,"unit":"USD","end":"2025-03-31","value":-541197000},"equity@2025Q2":{"kind":"filed","concept":"StockholdersEquity","filing":24,"unit":"USD","end":"2025-06-30","value":-486587000},"equity@2025Q3":{"kind":"filed","concept":"StockholdersEquity","filing":22,"unit":"USD","end":"2025-09-30","value":-533755000},"equity@2025Q4":{"kind":"filed","concept":"StockholdersEquity","filing":24,"unit":"USD","end":"2025-12-31","value":-588119000},"equity@FY2025":{"kind":"filed","concept":"StockholdersEquity","filing":24,"unit":"USD","end":"2025-12-31","value":-588119000},"equity@2026Q1":{"kind":"filed","concept":"StockholdersEquity","filing":24,"unit":"USD","end":"2026-03-31","value":-609322000},"equity@2026Q2":{"kind":"filed","concept":"StockholdersEquity","filing":24,"unit":"USD","end":"2026-06-30","value":-610359000},"temporaryEquity@2019Q4":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":2,"unit":"USD","end":"2019-12-31","value":0},"temporaryEquity@FY2019":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":2,"unit":"USD","end":"2019-12-31","value":0},"temporaryEquity@2020Q2":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":47,"unit":"USD","end":"2020-06-30","value":6756000},"temporaryEquity@2020Q3":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":48,"unit":"USD","end":"2020-09-30","value":1934000},"temporaryEquity@2020Q4":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":6,"unit":"USD","end":"2020-12-31","value":3787000},"temporaryEquity@FY2020":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":6,"unit":"USD","end":"2020-12-31","value":3787000},"temporaryEquity@2021Q1":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":4,"unit":"USD","end":"2021-03-31","value":4125000},"temporaryEquity@2021Q2":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":5,"unit":"USD","end":"2021-06-30","value":0},"temporaryEquity@2021Q3":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":6,"unit":"USD","end":"2021-09-30","value":0},"temporaryEquity@2021Q4":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":10,"unit":"USD","end":"2021-12-31","value":199449000},"temporaryEquity@FY2021":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":10,"unit":"USD","end":"2021-12-31","value":199449000},"temporaryEquity@2022Q1":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":8,"unit":"USD","end":"2022-03-31","value":199449000},"temporaryEquity@2022Q2":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":9,"unit":"USD","end":"2022-06-30","value":199449000},"temporaryEquity@2022Q3":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":10,"unit":"USD","end":"2022-09-30","value":199449000},"temporaryEquity@2022Q4":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":14,"unit":"USD","end":"2022-12-31","value":199449000},"temporaryEquity@FY2022":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":14,"unit":"USD","end":"2022-12-31","value":199449000},"temporaryEquity@2023Q1":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":12,"unit":"USD","end":"2023-03-31","value":199449000},"temporaryEquity@2023Q2":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":13,"unit":"USD","end":"2023-06-30","value":199449000},"temporaryEquity@2023Q3":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":14,"unit":"USD","end":"2023-09-30","value":199449000},"temporaryEquity@2023Q4":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":18,"unit":"USD","end":"2023-12-31","value":199449000},"temporaryEquity@FY2023":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":18,"unit":"USD","end":"2023-12-31","value":199449000},"temporaryEquity@2024Q1":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":16,"unit":"USD","end":"2024-03-31","value":199449000},"temporaryEquity@2024Q2":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":17,"unit":"USD","end":"2024-06-30","value":199449000},"temporaryEquity@2024Q3":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":18,"unit":"USD","end":"2024-09-30","value":199449000},"temporaryEquity@2024Q4":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":22,"unit":"USD","end":"2024-12-31","value":199449000},"temporaryEquity@FY2024":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":22,"unit":"USD","end":"2024-12-31","value":199449000},"temporaryEquity@2025Q1":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":20,"unit":"USD","end":"2025-03-31","value":199449000},"temporaryEquity@2025Q2":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":21,"unit":"USD","end":"2025-06-30","value":199449000},"temporaryEquity@2025Q3":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":22,"unit":"USD","end":"2025-09-30","value":199449000},"temporaryEquity@2025Q4":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":24,"unit":"USD","end":"2025-12-31","value":199449000},"temporaryEquity@FY2025":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":24,"unit":"USD","end":"2025-12-31","value":199449000},"temporaryEquity@2026Q1":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":23,"unit":"USD","end":"2026-03-31","value":199449000},"temporaryEquity@2026Q2":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":24,"unit":"USD","end":"2026-06-30","value":199449000},"operatingCashFlow@FY2011":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":-779000},"#301":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":-15015000},"#302":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":38,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":-12049000},"operatingCashFlow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#301"},{"ref":"#302","weight":-1}],"rule":"quarter-from-ytd","value":-2966000},"operatingCashFlow@FY2012":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":-15015000},"#303":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":-23771000},"#304":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":38,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":-20590000},"operatingCashFlow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#303"},{"ref":"#304","weight":-1}],"rule":"quarter-from-ytd","value":-3181000},"operatingCashFlow@FY2013":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":-23771000},"operatingCashFlow@FY2016":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":29708000},"#305":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":50,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":30876000},"#306":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":49,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":17452000},"operatingCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#305"},{"ref":"#306","weight":-1}],"rule":"quarter-from-ytd","value":13424000},"#307":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":41165000},"operatingCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#307"},{"ref":"#305","weight":-1}],"rule":"quarter-from-ytd","value":10289000},"operatingCashFlow@FY2017":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":41165000},"operatingCashFlow@2018Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":51,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":12185000},"#308":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":44,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":28875000},"#309":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":51,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":12185000},"operatingCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#308"},{"ref":"#309","weight":-1}],"rule":"quarter-from-ytd","value":16690000},"#310":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":45,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":49102000},"operatingCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#310"},{"ref":"#308","weight":-1}],"rule":"quarter-from-ytd","value":20227000},"#311":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":72130000},"operatingCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#311"},{"ref":"#310","weight":-1}],"rule":"quarter-from-ytd","value":23028000},"operatingCashFlow@FY2018":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":72130000},"operatingCashFlow@2019Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":46,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":20197000},"#312":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":47,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":44248000},"#313":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":46,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":20197000},"operatingCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#312"},{"ref":"#313","weight":-1}],"rule":"quarter-from-ytd","value":24051000},"#314":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":48,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":71008000},"operatingCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#314"},{"ref":"#312","weight":-1}],"rule":"quarter-from-ytd","value":26760000},"#315":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":64846000},"operatingCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#315"},{"ref":"#314","weight":-1}],"rule":"quarter-from-ytd","value":-6162000},"operatingCashFlow@FY2019":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":64846000},"operatingCashFlow@2020Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":13069000},"#316":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":40109000},"#317":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":13069000},"operatingCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#316"},{"ref":"#317","weight":-1}],"rule":"quarter-from-ytd","value":27040000},"#318":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":-32707000},"operatingCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#318"},{"ref":"#316","weight":-1}],"rule":"quarter-from-ytd","value":-72816000},"#319":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-35191000},"operatingCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#319"},{"ref":"#318","weight":-1}],"rule":"quarter-from-ytd","value":-2484000},"operatingCashFlow@FY2020":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-35191000},"operatingCashFlow@2021Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":36955000},"#320":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":61471000},"#321":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":36955000},"operatingCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#320"},{"ref":"#321","weight":-1}],"rule":"quarter-from-ytd","value":24516000},"#322":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":104500000},"operatingCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#322"},{"ref":"#320","weight":-1}],"rule":"quarter-from-ytd","value":43029000},"#323":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":152151000},"operatingCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#323"},{"ref":"#322","weight":-1}],"rule":"quarter-from-ytd","value":47651000},"operatingCashFlow@FY2021":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":152151000},"operatingCashFlow@2022Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":58995000},"#324":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":13,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":109673000},"#325":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":58995000},"operatingCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#324"},{"ref":"#325","weight":-1}],"rule":"quarter-from-ytd","value":50678000},"#326":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":151933000},"operatingCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#326"},{"ref":"#324","weight":-1}],"rule":"quarter-from-ytd","value":42260000},"#327":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":191305000},"operatingCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#327"},{"ref":"#326","weight":-1}],"rule":"quarter-from-ytd","value":39372000},"operatingCashFlow@FY2022":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":191305000},"operatingCashFlow@2023Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":108533000},"#328":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":199224000},"#329":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":108533000},"operatingCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#328"},{"ref":"#329","weight":-1}],"rule":"quarter-from-ytd","value":90691000},"#330":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":285818000},"operatingCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#330"},{"ref":"#328","weight":-1}],"rule":"quarter-from-ytd","value":86594000},"#331":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":399662000},"operatingCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#331"},{"ref":"#330","weight":-1}],"rule":"quarter-from-ytd","value":113844000},"operatingCashFlow@FY2023":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":399662000},"operatingCashFlow@2024Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":96094000},"#332":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":21,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":223175000},"#333":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":96094000},"operatingCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#332"},{"ref":"#333","weight":-1}],"rule":"quarter-from-ytd","value":127081000},"#334":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":350394000},"operatingCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#334"},{"ref":"#332","weight":-1}],"rule":"quarter-from-ytd","value":127219000},"#335":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":483276000},"operatingCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#335"},{"ref":"#334","weight":-1}],"rule":"quarter-from-ytd","value":132882000},"operatingCashFlow@FY2024":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":483276000},"operatingCashFlow@2025Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":149662000},"#336":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":317076000},"#337":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":149662000},"operatingCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#336"},{"ref":"#337","weight":-1}],"rule":"quarter-from-ytd","value":167414000},"#338":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":468438000},"operatingCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#338"},{"ref":"#336","weight":-1}],"rule":"quarter-from-ytd","value":151362000},"#339":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":617427000},"operatingCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#339"},{"ref":"#338","weight":-1}],"rule":"quarter-from-ytd","value":148989000},"operatingCashFlow@FY2025":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":617427000},"operatingCashFlow@2026Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":164046000},"#340":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":370480000},"#341":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":164046000},"operatingCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#340"},{"ref":"#341","weight":-1}],"rule":"quarter-from-ytd","value":206434000},"operatingCashFlow@2013Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":39,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":-9493000},"#342":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":40,"unit":"USD","start":"2013-01-01","end":"2013-06-30","value":-12357000},"#343":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":39,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":-9493000},"operatingCashFlow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#342"},{"ref":"#343","weight":-1}],"rule":"quarter-from-ytd","value":-2864000},"#344":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":41,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":-20590000},"operatingCashFlow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#344"},{"ref":"#342","weight":-1}],"rule":"quarter-from-ytd","value":-8233000},"operatingCashFlow@2014Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":42,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":-2463000},"#345":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":43,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":-10982000},"#346":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":42,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":-2463000},"operatingCashFlow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#345"},{"ref":"#346","weight":-1}],"rule":"quarter-from-ytd","value":-8519000},"#347":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":30,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":-7108000},"operatingCashFlow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#347"},{"ref":"#345","weight":-1}],"rule":"quarter-from-ytd","value":3874000},"#348":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":28,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":-11430000},"operatingCashFlow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#348"},{"ref":"#347","weight":-1}],"rule":"quarter-from-ytd","value":-4322000},"operatingCashFlow@FY2014":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":28,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":-11430000},"operatingCashFlow@2015Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":31,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":-687000},"#349":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":32,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":383000},"#350":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":31,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":-687000},"operatingCashFlow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#349"},{"ref":"#350","weight":-1}],"rule":"quarter-from-ytd","value":1070000},"#351":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":33,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":2208000},"operatingCashFlow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#351"},{"ref":"#349","weight":-1}],"rule":"quarter-from-ytd","value":1825000},"#352":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":29,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":5086000},"operatingCashFlow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#352"},{"ref":"#351","weight":-1}],"rule":"quarter-from-ytd","value":2878000},"operatingCashFlow@FY2015":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":29,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":5086000},"operatingCashFlow@2016Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":34,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":4809000},"#353":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":35,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":14681000},"#354":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":34,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":4809000},"operatingCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#353"},{"ref":"#354","weight":-1}],"rule":"quarter-from-ytd","value":9872000},"#355":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":36,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":22436000},"operatingCashFlow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#355"},{"ref":"#353","weight":-1}],"rule":"quarter-from-ytd","value":7755000},"#356":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":29,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":29708000},"operatingCashFlow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#356"},{"ref":"#355","weight":-1}],"rule":"quarter-from-ytd","value":7272000},"operatingCashFlow@2017Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":37,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":8710000},"#357":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":35,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":17452000},"#358":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":37,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":8710000},"operatingCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#357"},{"ref":"#358","weight":-1}],"rule":"quarter-from-ytd","value":8742000},"#359":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":25,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":6664000},"capex@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#359"}],"rule":"component-sum","value":6664000},"#360":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":26,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":10172000},"#361":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":38,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":6620000},"#362":{"kind":"computed","op":"sum","terms":[{"ref":"#360"},{"ref":"#361","weight":-1}],"rule":"quarter-from-ytd","value":3552000},"capex@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#362"}],"rule":"component-sum","value":3552000},"#363":{"kind":"filed","concept":"PaymentsToDevelopSoftware","filing":25,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":1480000},"capex@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#360"},{"ref":"#363"}],"rule":"component-sum","value":11652000},"#364":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":39,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":3934000},"capex@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#364"}],"rule":"component-sum","value":3934000},"#365":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":40,"unit":"USD","start":"2013-01-01","end":"2013-06-30","value":5951000},"#366":{"kind":"computed","op":"sum","terms":[{"ref":"#365"},{"ref":"#364","weight":-1}],"rule":"quarter-from-ytd","value":2017000},"capex@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#366"}],"rule":"component-sum","value":2017000},"#367":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":41,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":9024000},"#368":{"kind":"computed","op":"sum","terms":[{"ref":"#367"},{"ref":"#365","weight":-1}],"rule":"quarter-from-ytd","value":3073000},"capex@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#368"}],"rule":"component-sum","value":3073000},"#369":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":27,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":10789000},"#370":{"kind":"computed","op":"sum","terms":[{"ref":"#369"},{"ref":"#367","weight":-1}],"rule":"quarter-from-ytd","value":1765000},"capex@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#370"}],"rule":"component-sum","value":1765000},"#371":{"kind":"filed","concept":"PaymentsToDevelopSoftware","filing":26,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":1317000},"capex@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#369"},{"ref":"#371"}],"rule":"component-sum","value":12106000},"#372":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":42,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":3509000},"capex@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#372"}],"rule":"component-sum","value":3509000},"#373":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":43,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":10506000},"#374":{"kind":"computed","op":"sum","terms":[{"ref":"#373"},{"ref":"#372","weight":-1}],"rule":"quarter-from-ytd","value":6997000},"capex@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#374"}],"rule":"component-sum","value":6997000},"#375":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":30,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":14522000},"#376":{"kind":"computed","op":"sum","terms":[{"ref":"#375"},{"ref":"#373","weight":-1}],"rule":"quarter-from-ytd","value":4016000},"capex@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#376"}],"rule":"component-sum","value":4016000},"#377":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":28,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":17267000},"#378":{"kind":"computed","op":"sum","terms":[{"ref":"#377"},{"ref":"#375","weight":-1}],"rule":"quarter-from-ytd","value":2745000},"#379":{"kind":"filed","concept":"PaymentsToAcquireSoftware","filing":28,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":698000},"#380":{"kind":"filed","concept":"PaymentsToAcquireSoftware","filing":30,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":647000},"#381":{"kind":"computed","op":"sum","terms":[{"ref":"#379"},{"ref":"#380","weight":-1}],"rule":"quarter-from-ytd","value":51000},"capex@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#378"},{"ref":"#381"}],"rule":"component-sum","value":2796000},"capex@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#377"},{"ref":"#379"}],"rule":"component-sum","value":17965000},"#382":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":31,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":2859000},"#383":{"kind":"filed","concept":"PaymentsToAcquireSoftware","filing":31,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":439000},"capex@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#382"},{"ref":"#383"}],"rule":"component-sum","value":3298000},"#384":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":32,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":7716000},"#385":{"kind":"computed","op":"sum","terms":[{"ref":"#384"},{"ref":"#382","weight":-1}],"rule":"quarter-from-ytd","value":4857000},"#386":{"kind":"filed","concept":"PaymentsToAcquireSoftware","filing":32,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":610000},"#387":{"kind":"computed","op":"sum","terms":[{"ref":"#386"},{"ref":"#383","weight":-1}],"rule":"quarter-from-ytd","value":171000},"capex@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#385"},{"ref":"#387"}],"rule":"component-sum","value":5028000},"#388":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":33,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":11106000},"#389":{"kind":"computed","op":"sum","terms":[{"ref":"#388"},{"ref":"#384","weight":-1}],"rule":"quarter-from-ytd","value":3390000},"#390":{"kind":"filed","concept":"PaymentsToAcquireSoftware","filing":33,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":1836000},"#391":{"kind":"computed","op":"sum","terms":[{"ref":"#390"},{"ref":"#386","weight":-1}],"rule":"quarter-from-ytd","value":1226000},"capex@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#389"},{"ref":"#391"}],"rule":"component-sum","value":4616000},"#392":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":29,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":14631000},"#393":{"kind":"computed","op":"sum","terms":[{"ref":"#392"},{"ref":"#388","weight":-1}],"rule":"quarter-from-ytd","value":3525000},"#394":{"kind":"filed","concept":"PaymentsToAcquireSoftware","filing":29,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":2513000},"#395":{"kind":"computed","op":"sum","terms":[{"ref":"#394"},{"ref":"#390","weight":-1}],"rule":"quarter-from-ytd","value":677000},"capex@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#393"},{"ref":"#395"}],"rule":"component-sum","value":4202000},"capex@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#392"},{"ref":"#394"}],"rule":"component-sum","value":17144000},"#396":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":34,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":2023000},"#397":{"kind":"filed","concept":"PaymentsToAcquireSoftware","filing":34,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":439000},"capex@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#396"},{"ref":"#397"}],"rule":"component-sum","value":2462000},"#398":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":35,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":6056000},"#399":{"kind":"computed","op":"sum","terms":[{"ref":"#398"},{"ref":"#396","weight":-1}],"rule":"quarter-from-ytd","value":4033000},"#400":{"kind":"filed","concept":"PaymentsToAcquireSoftware","filing":35,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":961000},"#401":{"kind":"computed","op":"sum","terms":[{"ref":"#400"},{"ref":"#397","weight":-1}],"rule":"quarter-from-ytd","value":522000},"capex@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#399"},{"ref":"#401"}],"rule":"component-sum","value":4555000},"#402":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":36,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":9634000},"#403":{"kind":"computed","op":"sum","terms":[{"ref":"#402"},{"ref":"#398","weight":-1}],"rule":"quarter-from-ytd","value":3578000},"#404":{"kind":"filed","concept":"PaymentsToAcquireSoftware","filing":36,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":1515000},"#405":{"kind":"computed","op":"sum","terms":[{"ref":"#404"},{"ref":"#400","weight":-1}],"rule":"quarter-from-ytd","value":554000},"capex@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#403"},{"ref":"#405"}],"rule":"component-sum","value":4132000},"#406":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":14236000},"#407":{"kind":"computed","op":"sum","terms":[{"ref":"#406"},{"ref":"#402","weight":-1}],"rule":"quarter-from-ytd","value":4602000},"#408":{"kind":"filed","concept":"PaymentsToAcquireSoftware","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":2162000},"#409":{"kind":"computed","op":"sum","terms":[{"ref":"#408"},{"ref":"#404","weight":-1}],"rule":"quarter-from-ytd","value":647000},"capex@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#407"},{"ref":"#409"}],"rule":"component-sum","value":5249000},"capex@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#406"},{"ref":"#408"}],"rule":"component-sum","value":16398000},"#410":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":37,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":5155000},"#411":{"kind":"filed","concept":"PaymentsToAcquireSoftware","filing":37,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":1640000},"capex@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#410"},{"ref":"#411"}],"rule":"component-sum","value":6795000},"#412":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":49,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":8814000},"#413":{"kind":"computed","op":"sum","terms":[{"ref":"#412"},{"ref":"#410","weight":-1}],"rule":"quarter-from-ytd","value":3659000},"#414":{"kind":"filed","concept":"PaymentsToAcquireSoftware","filing":49,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":3488000},"#415":{"kind":"computed","op":"sum","terms":[{"ref":"#414"},{"ref":"#411","weight":-1}],"rule":"quarter-from-ytd","value":1848000},"capex@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#413"},{"ref":"#415"}],"rule":"component-sum","value":5507000},"#416":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":50,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":15886000},"#417":{"kind":"computed","op":"sum","terms":[{"ref":"#416"},{"ref":"#412","weight":-1}],"rule":"quarter-from-ytd","value":7072000},"#418":{"kind":"filed","concept":"PaymentsToAcquireSoftware","filing":50,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":5432000},"#419":{"kind":"computed","op":"sum","terms":[{"ref":"#418"},{"ref":"#414","weight":-1}],"rule":"quarter-from-ytd","value":1944000},"capex@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#417"},{"ref":"#419"}],"rule":"component-sum","value":9016000},"#420":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":19497000},"#421":{"kind":"computed","op":"sum","terms":[{"ref":"#420"},{"ref":"#416","weight":-1}],"rule":"quarter-from-ytd","value":3611000},"#422":{"kind":"filed","concept":"PaymentsToAcquireSoftware","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":7420000},"#423":{"kind":"computed","op":"sum","terms":[{"ref":"#422"},{"ref":"#418","weight":-1}],"rule":"quarter-from-ytd","value":1988000},"capex@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#421"},{"ref":"#423"}],"rule":"component-sum","value":5599000},"#424":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":0},"capex@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#420"},{"ref":"#422"},{"ref":"#424"}],"rule":"component-sum","value":26917000},"#425":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":51,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":4587000},"#426":{"kind":"filed","concept":"PaymentsToAcquireSoftware","filing":51,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":2759000},"#427":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":51,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":18470000},"capex@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#425"},{"ref":"#426"},{"ref":"#427"}],"rule":"component-sum","value":25816000},"#428":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":44,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":11856000},"#429":{"kind":"computed","op":"sum","terms":[{"ref":"#428"},{"ref":"#425","weight":-1}],"rule":"quarter-from-ytd","value":7269000},"#430":{"kind":"filed","concept":"PaymentsToAcquireSoftware","filing":44,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":5367000},"#431":{"kind":"computed","op":"sum","terms":[{"ref":"#430"},{"ref":"#426","weight":-1}],"rule":"quarter-from-ytd","value":2608000},"#432":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":44,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":18470000},"#433":{"kind":"computed","op":"sum","terms":[{"ref":"#432"},{"ref":"#427","weight":-1}],"rule":"quarter-from-ytd","value":0},"capex@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#429"},{"ref":"#431"},{"ref":"#433"}],"rule":"component-sum","value":9877000},"#434":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":45,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":17852000},"#435":{"kind":"computed","op":"sum","terms":[{"ref":"#434"},{"ref":"#428","weight":-1}],"rule":"quarter-from-ytd","value":5996000},"#436":{"kind":"filed","concept":"PaymentsToAcquireSoftware","filing":45,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":8117000},"#437":{"kind":"computed","op":"sum","terms":[{"ref":"#436"},{"ref":"#430","weight":-1}],"rule":"quarter-from-ytd","value":2750000},"#438":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":45,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":18470000},"#439":{"kind":"computed","op":"sum","terms":[{"ref":"#438"},{"ref":"#432","weight":-1}],"rule":"quarter-from-ytd","value":0},"capex@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#435"},{"ref":"#437"},{"ref":"#439"}],"rule":"component-sum","value":8746000},"#440":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":27123000},"#441":{"kind":"computed","op":"sum","terms":[{"ref":"#440"},{"ref":"#434","weight":-1}],"rule":"quarter-from-ytd","value":9271000},"#442":{"kind":"filed","concept":"PaymentsToAcquireSoftware","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":11421000},"#443":{"kind":"computed","op":"sum","terms":[{"ref":"#442"},{"ref":"#436","weight":-1}],"rule":"quarter-from-ytd","value":3304000},"#444":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":18470000},"#445":{"kind":"computed","op":"sum","terms":[{"ref":"#444"},{"ref":"#438","weight":-1}],"rule":"quarter-from-ytd","value":0},"capex@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#441"},{"ref":"#443"},{"ref":"#445"}],"rule":"component-sum","value":12575000},"capex@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#440"},{"ref":"#442"},{"ref":"#444"}],"rule":"component-sum","value":57014000},"#446":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":46,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":6862000},"#447":{"kind":"filed","concept":"PaymentsToAcquireSoftware","filing":46,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":3543000},"#448":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":51,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":0},"capex@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#446"},{"ref":"#447"},{"ref":"#448"}],"rule":"component-sum","value":10405000},"#449":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":47,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":14994000},"#450":{"kind":"computed","op":"sum","terms":[{"ref":"#449"},{"ref":"#446","weight":-1}],"rule":"quarter-from-ytd","value":8132000},"#451":{"kind":"filed","concept":"PaymentsToAcquireSoftware","filing":47,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":7602000},"#452":{"kind":"computed","op":"sum","terms":[{"ref":"#451"},{"ref":"#447","weight":-1}],"rule":"quarter-from-ytd","value":4059000},"#453":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":44,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":0},"#454":{"kind":"computed","op":"sum","terms":[{"ref":"#453"},{"ref":"#448","weight":-1}],"rule":"quarter-from-ytd","value":0},"capex@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#450"},{"ref":"#452"},{"ref":"#454"}],"rule":"component-sum","value":12191000},"#455":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":48,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":21355000},"#456":{"kind":"computed","op":"sum","terms":[{"ref":"#455"},{"ref":"#449","weight":-1}],"rule":"quarter-from-ytd","value":6361000},"#457":{"kind":"filed","concept":"PaymentsToAcquireSoftware","filing":48,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":11472000},"#458":{"kind":"computed","op":"sum","terms":[{"ref":"#457"},{"ref":"#451","weight":-1}],"rule":"quarter-from-ytd","value":3870000},"#459":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":45,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":0},"#460":{"kind":"computed","op":"sum","terms":[{"ref":"#459"},{"ref":"#453","weight":-1}],"rule":"quarter-from-ytd","value":0},"capex@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#456"},{"ref":"#458"},{"ref":"#460"}],"rule":"component-sum","value":10231000},"#461":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":27767000},"#462":{"kind":"computed","op":"sum","terms":[{"ref":"#461"},{"ref":"#455","weight":-1}],"rule":"quarter-from-ytd","value":6412000},"#463":{"kind":"filed","concept":"PaymentsToAcquireSoftware","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":16526000},"#464":{"kind":"computed","op":"sum","terms":[{"ref":"#463"},{"ref":"#457","weight":-1}],"rule":"quarter-from-ytd","value":5054000},"#465":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":89060000},"#466":{"kind":"computed","op":"sum","terms":[{"ref":"#465"},{"ref":"#459","weight":-1}],"rule":"quarter-from-ytd","value":89060000},"capex@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#462"},{"ref":"#464"},{"ref":"#466"}],"rule":"component-sum","value":100526000},"capex@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#461"},{"ref":"#463"},{"ref":"#465"}],"rule":"component-sum","value":133353000},"#467":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":6861000},"#468":{"kind":"filed","concept":"PaymentsToAcquireSoftware","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":7389000},"#469":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":0},"capex@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#467"},{"ref":"#468"},{"ref":"#469"}],"rule":"component-sum","value":14250000},"#470":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":5,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":15581000},"#471":{"kind":"computed","op":"sum","terms":[{"ref":"#470"},{"ref":"#467","weight":-1}],"rule":"quarter-from-ytd","value":8720000},"#472":{"kind":"filed","concept":"PaymentsToAcquireSoftware","filing":5,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":17021000},"#473":{"kind":"computed","op":"sum","terms":[{"ref":"#472"},{"ref":"#468","weight":-1}],"rule":"quarter-from-ytd","value":9632000},"capex@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#471"},{"ref":"#473"}],"rule":"component-sum","value":18352000},"#474":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":6,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":33992000},"#475":{"kind":"computed","op":"sum","terms":[{"ref":"#474"},{"ref":"#470","weight":-1}],"rule":"quarter-from-ytd","value":18411000},"#476":{"kind":"filed","concept":"PaymentsToAcquireSoftware","filing":6,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":28049000},"#477":{"kind":"computed","op":"sum","terms":[{"ref":"#476"},{"ref":"#472","weight":-1}],"rule":"quarter-from-ytd","value":11028000},"capex@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#475"},{"ref":"#477"}],"rule":"component-sum","value":29439000},"#478":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":43618000},"#479":{"kind":"computed","op":"sum","terms":[{"ref":"#478"},{"ref":"#474","weight":-1}],"rule":"quarter-from-ytd","value":9626000},"#480":{"kind":"filed","concept":"PaymentsToAcquireSoftware","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":38113000},"#481":{"kind":"computed","op":"sum","terms":[{"ref":"#480"},{"ref":"#476","weight":-1}],"rule":"quarter-from-ytd","value":10064000},"capex@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#479"},{"ref":"#481"}],"rule":"component-sum","value":19690000},"#482":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":3,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":25955000},"capex@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#478"},{"ref":"#480"},{"ref":"#482"}],"rule":"component-sum","value":107686000},"#483":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":8721000},"#484":{"kind":"filed","concept":"PaymentsToAcquireSoftware","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":9757000},"#485":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":4,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":8358000},"capex@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#483"},{"ref":"#484"},{"ref":"#485"}],"rule":"component-sum","value":26836000},"#486":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":14385000},"#487":{"kind":"computed","op":"sum","terms":[{"ref":"#486"},{"ref":"#483","weight":-1}],"rule":"quarter-from-ytd","value":5664000},"#488":{"kind":"filed","concept":"PaymentsToAcquireSoftware","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":19600000},"#489":{"kind":"computed","op":"sum","terms":[{"ref":"#488"},{"ref":"#484","weight":-1}],"rule":"quarter-from-ytd","value":9843000},"capex@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#487"},{"ref":"#489"}],"rule":"component-sum","value":15507000},"#490":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":21787000},"#491":{"kind":"computed","op":"sum","terms":[{"ref":"#490"},{"ref":"#486","weight":-1}],"rule":"quarter-from-ytd","value":7402000},"#492":{"kind":"filed","concept":"PaymentsToAcquireSoftware","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":30932000},"#493":{"kind":"computed","op":"sum","terms":[{"ref":"#492"},{"ref":"#488","weight":-1}],"rule":"quarter-from-ytd","value":11332000},"capex@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#491"},{"ref":"#493"}],"rule":"component-sum","value":18734000},"#494":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":28959000},"#495":{"kind":"computed","op":"sum","terms":[{"ref":"#494"},{"ref":"#490","weight":-1}],"rule":"quarter-from-ytd","value":7172000},"#496":{"kind":"filed","concept":"PaymentsToAcquireSoftware","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":43692000},"#497":{"kind":"computed","op":"sum","terms":[{"ref":"#496"},{"ref":"#492","weight":-1}],"rule":"quarter-from-ytd","value":12760000},"capex@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#495"},{"ref":"#497"}],"rule":"component-sum","value":19932000},"#498":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":3,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":312298000},"capex@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#494"},{"ref":"#496"},{"ref":"#498"}],"rule":"component-sum","value":384949000},"#499":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":6852000},"#500":{"kind":"filed","concept":"PaymentsToAcquireSoftware","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":13591000},"#501":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":1484000},"capex@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#499"},{"ref":"#500"},{"ref":"#501"}],"rule":"component-sum","value":21927000},"#502":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":13,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":15489000},"#503":{"kind":"computed","op":"sum","terms":[{"ref":"#502"},{"ref":"#499","weight":-1}],"rule":"quarter-from-ytd","value":8637000},"#504":{"kind":"filed","concept":"PaymentsToAcquireSoftware","filing":13,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":26232000},"#505":{"kind":"computed","op":"sum","terms":[{"ref":"#504"},{"ref":"#500","weight":-1}],"rule":"quarter-from-ytd","value":12641000},"capex@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#503"},{"ref":"#505"}],"rule":"component-sum","value":21278000},"#506":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":23828000},"#507":{"kind":"computed","op":"sum","terms":[{"ref":"#506"},{"ref":"#502","weight":-1}],"rule":"quarter-from-ytd","value":8339000},"#508":{"kind":"filed","concept":"PaymentsToAcquireSoftware","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":39638000},"#509":{"kind":"computed","op":"sum","terms":[{"ref":"#508"},{"ref":"#504","weight":-1}],"rule":"quarter-from-ytd","value":13406000},"capex@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#507"},{"ref":"#509"}],"rule":"component-sum","value":21745000},"#510":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":32713000},"#511":{"kind":"computed","op":"sum","terms":[{"ref":"#510"},{"ref":"#506","weight":-1}],"rule":"quarter-from-ytd","value":8885000},"#512":{"kind":"filed","concept":"PaymentsToAcquireSoftware","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":53730000},"#513":{"kind":"computed","op":"sum","terms":[{"ref":"#512"},{"ref":"#508","weight":-1}],"rule":"quarter-from-ytd","value":14092000},"capex@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#511"},{"ref":"#513"}],"rule":"component-sum","value":22977000},"capex@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#510"},{"ref":"#512"}],"rule":"component-sum","value":86443000},"#514":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":8723000},"#515":{"kind":"filed","concept":"PaymentsToAcquireSoftware","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":12596000},"#516":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":12,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":0},"capex@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#514"},{"ref":"#515"},{"ref":"#516"}],"rule":"component-sum","value":21319000},"#517":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":13160000},"#518":{"kind":"computed","op":"sum","terms":[{"ref":"#517"},{"ref":"#514","weight":-1}],"rule":"quarter-from-ytd","value":4437000},"#519":{"kind":"filed","concept":"PaymentsToAcquireSoftware","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":25964000},"#520":{"kind":"computed","op":"sum","terms":[{"ref":"#519"},{"ref":"#515","weight":-1}],"rule":"quarter-from-ytd","value":13368000},"capex@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#518"},{"ref":"#520"}],"rule":"component-sum","value":17805000},"#521":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":17515000},"#522":{"kind":"computed","op":"sum","terms":[{"ref":"#521"},{"ref":"#517","weight":-1}],"rule":"quarter-from-ytd","value":4355000},"#523":{"kind":"filed","concept":"PaymentsToAcquireSoftware","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":38241000},"#524":{"kind":"computed","op":"sum","terms":[{"ref":"#523"},{"ref":"#519","weight":-1}],"rule":"quarter-from-ytd","value":12277000},"capex@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#522"},{"ref":"#524"}],"rule":"component-sum","value":16632000},"#525":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":23513000},"#526":{"kind":"computed","op":"sum","terms":[{"ref":"#525"},{"ref":"#521","weight":-1}],"rule":"quarter-from-ytd","value":5998000},"#527":{"kind":"filed","concept":"PaymentsToAcquireSoftware","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":52227000},"#528":{"kind":"computed","op":"sum","terms":[{"ref":"#527"},{"ref":"#523","weight":-1}],"rule":"quarter-from-ytd","value":13986000},"capex@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#526"},{"ref":"#528"}],"rule":"component-sum","value":19984000},"capex@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#525"},{"ref":"#527"}],"rule":"component-sum","value":75740000},"#529":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":6133000},"#530":{"kind":"filed","concept":"PaymentsToAcquireSoftware","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":13276000},"capex@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#529"},{"ref":"#530"}],"rule":"component-sum","value":19409000},"#531":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":21,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":11186000},"#532":{"kind":"computed","op":"sum","terms":[{"ref":"#531"},{"ref":"#529","weight":-1}],"rule":"quarter-from-ytd","value":5053000},"#533":{"kind":"filed","concept":"PaymentsToAcquireSoftware","filing":21,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":26515000},"#534":{"kind":"computed","op":"sum","terms":[{"ref":"#533"},{"ref":"#530","weight":-1}],"rule":"quarter-from-ytd","value":13239000},"capex@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#532"},{"ref":"#534"}],"rule":"component-sum","value":18292000},"#535":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":18617000},"#536":{"kind":"computed","op":"sum","terms":[{"ref":"#535"},{"ref":"#531","weight":-1}],"rule":"quarter-from-ytd","value":7431000},"#537":{"kind":"filed","concept":"PaymentsToAcquireSoftware","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":40858000},"#538":{"kind":"computed","op":"sum","terms":[{"ref":"#537"},{"ref":"#533","weight":-1}],"rule":"quarter-from-ytd","value":14343000},"capex@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#536"},{"ref":"#538"}],"rule":"component-sum","value":21774000},"#539":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":24994000},"#540":{"kind":"computed","op":"sum","terms":[{"ref":"#539"},{"ref":"#535","weight":-1}],"rule":"quarter-from-ytd","value":6377000},"#541":{"kind":"filed","concept":"PaymentsToAcquireSoftware","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":55534000},"#542":{"kind":"computed","op":"sum","terms":[{"ref":"#541"},{"ref":"#537","weight":-1}],"rule":"quarter-from-ytd","value":14676000},"capex@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#540"},{"ref":"#542"}],"rule":"component-sum","value":21053000},"capex@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#539"},{"ref":"#541"}],"rule":"component-sum","value":80528000},"#543":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":5587000},"#544":{"kind":"filed","concept":"PaymentsToAcquireSoftware","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":13899000},"capex@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#543"},{"ref":"#544"}],"rule":"component-sum","value":19486000},"#545":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":24,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":14544000},"#546":{"kind":"computed","op":"sum","terms":[{"ref":"#545"},{"ref":"#543","weight":-1}],"rule":"quarter-from-ytd","value":8957000},"#547":{"kind":"filed","concept":"PaymentsToAcquireSoftware","filing":24,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":27971000},"#548":{"kind":"computed","op":"sum","terms":[{"ref":"#547"},{"ref":"#544","weight":-1}],"rule":"quarter-from-ytd","value":14072000},"capex@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#546"},{"ref":"#548"}],"rule":"component-sum","value":23029000},"#549":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":22113000},"#550":{"kind":"computed","op":"sum","terms":[{"ref":"#549"},{"ref":"#545","weight":-1}],"rule":"quarter-from-ytd","value":7569000},"#551":{"kind":"filed","concept":"PaymentsToAcquireSoftware","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":42242000},"#552":{"kind":"computed","op":"sum","terms":[{"ref":"#551"},{"ref":"#547","weight":-1}],"rule":"quarter-from-ytd","value":14271000},"capex@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#550"},{"ref":"#552"}],"rule":"component-sum","value":21840000},"#553":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":30104000},"#554":{"kind":"computed","op":"sum","terms":[{"ref":"#553"},{"ref":"#549","weight":-1}],"rule":"quarter-from-ytd","value":7991000},"#555":{"kind":"filed","concept":"PaymentsToAcquireSoftware","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":57110000},"#556":{"kind":"computed","op":"sum","terms":[{"ref":"#555"},{"ref":"#551","weight":-1}],"rule":"quarter-from-ytd","value":14868000},"capex@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#554"},{"ref":"#556"}],"rule":"component-sum","value":22859000},"capex@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#553"},{"ref":"#555"}],"rule":"component-sum","value":87214000},"#557":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":23,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":6544000},"#558":{"kind":"filed","concept":"PaymentsToAcquireSoftware","filing":23,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":16855000},"capex@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#557"},{"ref":"#558"}],"rule":"component-sum","value":23399000},"#559":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":24,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":17135000},"#560":{"kind":"computed","op":"sum","terms":[{"ref":"#559"},{"ref":"#557","weight":-1}],"rule":"quarter-from-ytd","value":10591000},"#561":{"kind":"filed","concept":"PaymentsToAcquireSoftware","filing":24,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":32507000},"#562":{"kind":"computed","op":"sum","terms":[{"ref":"#561"},{"ref":"#558","weight":-1}],"rule":"quarter-from-ytd","value":15652000},"capex@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#560"},{"ref":"#562"}],"rule":"component-sum","value":26243000},"depreciationAndAmortization@FY2011":{"kind":"filed","concept":"DepreciationAndAmortization","filing":25,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":3546000},"#563":{"kind":"filed","concept":"DepreciationAndAmortization","filing":26,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":6191000},"#564":{"kind":"filed","concept":"DepreciationAndAmortization","filing":38,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":4389000},"depreciationAndAmortization@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#563"},{"ref":"#564","weight":-1}],"rule":"quarter-from-ytd","value":1802000},"depreciationAndAmortization@FY2012":{"kind":"filed","concept":"DepreciationAndAmortization","filing":26,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":6191000},"depreciationAndAmortization@2013Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":39,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":2156000},"#565":{"kind":"filed","concept":"DepreciationAndAmortization","filing":40,"unit":"USD","start":"2013-01-01","end":"2013-06-30","value":4351000},"#566":{"kind":"filed","concept":"DepreciationAndAmortization","filing":39,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":2156000},"depreciationAndAmortization@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#565"},{"ref":"#566","weight":-1}],"rule":"quarter-from-ytd","value":2195000},"#567":{"kind":"filed","concept":"DepreciationAndAmortization","filing":41,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":6606000},"depreciationAndAmortization@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#567"},{"ref":"#565","weight":-1}],"rule":"quarter-from-ytd","value":2255000},"#568":{"kind":"filed","concept":"DepreciationAndAmortization","filing":27,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":8980000},"depreciationAndAmortization@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#568"},{"ref":"#567","weight":-1}],"rule":"quarter-from-ytd","value":2374000},"depreciationAndAmortization@FY2013":{"kind":"filed","concept":"DepreciationAndAmortization","filing":27,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":8980000},"depreciationAndAmortization@2014Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":42,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":2119000},"#569":{"kind":"filed","concept":"DepreciationAndAmortization","filing":43,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":4590000},"#570":{"kind":"filed","concept":"DepreciationAndAmortization","filing":42,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":2119000},"depreciationAndAmortization@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#569"},{"ref":"#570","weight":-1}],"rule":"quarter-from-ytd","value":2471000},"#571":{"kind":"filed","concept":"DepreciationAndAmortization","filing":30,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":7409000},"depreciationAndAmortization@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#571"},{"ref":"#569","weight":-1}],"rule":"quarter-from-ytd","value":2819000},"#572":{"kind":"filed","concept":"DepreciationAndAmortization","filing":28,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":10378000},"depreciationAndAmortization@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#572"},{"ref":"#571","weight":-1}],"rule":"quarter-from-ytd","value":2969000},"depreciationAndAmortization@FY2014":{"kind":"filed","concept":"DepreciationAndAmortization","filing":28,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":10378000},"depreciationAndAmortization@2015Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":31,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":3224000},"#573":{"kind":"filed","concept":"DepreciationAndAmortization","filing":32,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":6529000},"#574":{"kind":"filed","concept":"DepreciationAndAmortization","filing":31,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":3224000},"depreciationAndAmortization@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#573"},{"ref":"#574","weight":-1}],"rule":"quarter-from-ytd","value":3305000},"#575":{"kind":"filed","concept":"DepreciationAndAmortization","filing":33,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":9935000},"depreciationAndAmortization@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#575"},{"ref":"#573","weight":-1}],"rule":"quarter-from-ytd","value":3406000},"#576":{"kind":"filed","concept":"DepreciationAndAmortization","filing":29,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":13467000},"depreciationAndAmortization@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#576"},{"ref":"#575","weight":-1}],"rule":"quarter-from-ytd","value":3532000},"depreciationAndAmortization@FY2015":{"kind":"filed","concept":"DepreciationAndAmortization","filing":29,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":13467000},"depreciationAndAmortization@2016Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":34,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":3377000},"#577":{"kind":"filed","concept":"DepreciationAndAmortization","filing":35,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":6953000},"#578":{"kind":"filed","concept":"DepreciationAndAmortization","filing":34,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":3377000},"depreciationAndAmortization@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#577"},{"ref":"#578","weight":-1}],"rule":"quarter-from-ytd","value":3576000},"#579":{"kind":"filed","concept":"DepreciationAndAmortization","filing":36,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":10749000},"depreciationAndAmortization@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#579"},{"ref":"#577","weight":-1}],"rule":"quarter-from-ytd","value":3796000},"#580":{"kind":"filed","concept":"DepreciationAndAmortization","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":14663000},"depreciationAndAmortization@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#580"},{"ref":"#579","weight":-1}],"rule":"quarter-from-ytd","value":3914000},"depreciationAndAmortization@FY2016":{"kind":"filed","concept":"DepreciationAndAmortization","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":14663000},"depreciationAndAmortization@2017Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":37,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":3785000},"#581":{"kind":"filed","concept":"DepreciationAndAmortization","filing":49,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":7842000},"#582":{"kind":"filed","concept":"DepreciationAndAmortization","filing":37,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":3785000},"depreciationAndAmortization@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#581"},{"ref":"#582","weight":-1}],"rule":"quarter-from-ytd","value":4057000},"#583":{"kind":"filed","concept":"DepreciationAndAmortization","filing":50,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":11929000},"depreciationAndAmortization@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#583"},{"ref":"#581","weight":-1}],"rule":"quarter-from-ytd","value":4087000},"#584":{"kind":"filed","concept":"DepreciationAndAmortization","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":16214000},"depreciationAndAmortization@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#584"},{"ref":"#583","weight":-1}],"rule":"quarter-from-ytd","value":4285000},"depreciationAndAmortization@FY2017":{"kind":"filed","concept":"DepreciationAndAmortization","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":16214000},"depreciationAndAmortization@2018Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":51,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":5542000},"#585":{"kind":"filed","concept":"DepreciationAndAmortization","filing":44,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":11476000},"#586":{"kind":"filed","concept":"DepreciationAndAmortization","filing":51,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":5542000},"depreciationAndAmortization@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#585"},{"ref":"#586","weight":-1}],"rule":"quarter-from-ytd","value":5934000},"#587":{"kind":"filed","concept":"DepreciationAndAmortization","filing":45,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":17194000},"depreciationAndAmortization@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#587"},{"ref":"#585","weight":-1}],"rule":"quarter-from-ytd","value":5718000},"#588":{"kind":"filed","concept":"DepreciationAndAmortization","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":23273000},"depreciationAndAmortization@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#588"},{"ref":"#587","weight":-1}],"rule":"quarter-from-ytd","value":6079000},"depreciationAndAmortization@FY2018":{"kind":"filed","concept":"DepreciationAndAmortization","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":23273000},"depreciationAndAmortization@2019Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":51,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":7696000},"#589":{"kind":"filed","concept":"DepreciationAndAmortization","filing":44,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":16486000},"#590":{"kind":"filed","concept":"DepreciationAndAmortization","filing":51,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":7696000},"depreciationAndAmortization@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#589"},{"ref":"#590","weight":-1}],"rule":"quarter-from-ytd","value":8790000},"#591":{"kind":"filed","concept":"DepreciationAndAmortization","filing":45,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":26060000},"depreciationAndAmortization@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#591"},{"ref":"#589","weight":-1}],"rule":"quarter-from-ytd","value":9574000},"#592":{"kind":"filed","concept":"DepreciationAndAmortization","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":37870000},"depreciationAndAmortization@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#592"},{"ref":"#591","weight":-1}],"rule":"quarter-from-ytd","value":11810000},"depreciationAndAmortization@FY2019":{"kind":"filed","concept":"DepreciationAndAmortization","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":37870000},"depreciationAndAmortization@FY2020":{"kind":"filed","concept":"DepreciationAndAmortization","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":75612000},"depreciationAndAmortization@FY2021":{"kind":"filed","concept":"DepreciationAndAmortization","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":125292000},"depreciationAndAmortization@FY2022":{"kind":"filed","concept":"DepreciationAndAmortization","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":246561000},"depreciationAndAmortization@2023Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":57518000},"#593":{"kind":"filed","concept":"DepreciationAndAmortization","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":115556000},"#594":{"kind":"filed","concept":"DepreciationAndAmortization","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":57518000},"depreciationAndAmortization@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#593"},{"ref":"#594","weight":-1}],"rule":"quarter-from-ytd","value":58038000},"#595":{"kind":"filed","concept":"DepreciationAndAmortization","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":174723000},"depreciationAndAmortization@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#595"},{"ref":"#593","weight":-1}],"rule":"quarter-from-ytd","value":59167000},"#596":{"kind":"filed","concept":"DepreciationAndAmortization","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":233940000},"depreciationAndAmortization@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#596"},{"ref":"#595","weight":-1}],"rule":"quarter-from-ytd","value":59217000},"depreciationAndAmortization@FY2023":{"kind":"filed","concept":"DepreciationAndAmortization","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":233940000},"depreciationAndAmortization@2024Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":56651000},"#597":{"kind":"filed","concept":"DepreciationAndAmortization","filing":21,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":112974000},"#598":{"kind":"filed","concept":"DepreciationAndAmortization","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":56651000},"depreciationAndAmortization@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#597"},{"ref":"#598","weight":-1}],"rule":"quarter-from-ytd","value":56323000},"#599":{"kind":"filed","concept":"DepreciationAndAmortization","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":167557000},"depreciationAndAmortization@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#599"},{"ref":"#597","weight":-1}],"rule":"quarter-from-ytd","value":54583000},"#600":{"kind":"filed","concept":"DepreciationAndAmortization","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":222609000},"depreciationAndAmortization@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#600"},{"ref":"#599","weight":-1}],"rule":"quarter-from-ytd","value":55052000},"depreciationAndAmortization@FY2024":{"kind":"filed","concept":"DepreciationAndAmortization","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":222609000},"depreciationAndAmortization@2025Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":55061000},"#601":{"kind":"filed","concept":"DepreciationAndAmortization","filing":24,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":109982000},"#602":{"kind":"filed","concept":"DepreciationAndAmortization","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":55061000},"depreciationAndAmortization@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#601"},{"ref":"#602","weight":-1}],"rule":"quarter-from-ytd","value":54921000},"#603":{"kind":"filed","concept":"DepreciationAndAmortization","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":166402000},"depreciationAndAmortization@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#603"},{"ref":"#601","weight":-1}],"rule":"quarter-from-ytd","value":56420000},"#604":{"kind":"filed","concept":"DepreciationAndAmortization","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":222603000},"depreciationAndAmortization@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#604"},{"ref":"#603","weight":-1}],"rule":"quarter-from-ytd","value":56201000},"depreciationAndAmortization@FY2025":{"kind":"filed","concept":"DepreciationAndAmortization","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":222603000},"depreciationAndAmortization@2026Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":23,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":56911000},"#605":{"kind":"filed","concept":"DepreciationAndAmortization","filing":24,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":113997000},"#606":{"kind":"filed","concept":"DepreciationAndAmortization","filing":23,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":56911000},"depreciationAndAmortization@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#605"},{"ref":"#606","weight":-1}],"rule":"quarter-from-ytd","value":57086000},"dilutedShares@2017Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":50,"unit":"shares","start":"2017-07-01","end":"2017-09-30","value":83109000},"dilutedShares@2018Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":50,"unit":"shares","start":"2018-07-01","end":"2018-09-30","value":79903000},"dilutedShares@2019Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":47,"unit":"shares","start":"2019-04-01","end":"2019-06-30","value":82339000},"dilutedShares@FY2019":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":3,"unit":"shares","start":"2019-01-01","end":"2019-12-31","value":83130000},"dilutedShares@2020Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2020-01-01","end":"2020-03-31","value":87339000},"dilutedShares@2020Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":5,"unit":"shares","start":"2020-04-01","end":"2020-06-30","value":94145000},"dilutedShares@2020Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":6,"unit":"shares","start":"2020-07-01","end":"2020-09-30","value":89173000},"dilutedShares@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#196","weight":4},{"ref":"#199","weight":-3}],"rule":"unaverage-quarter","value":89959000},"dilutedShares@FY2020":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":7,"unit":"shares","start":"2020-01-01","end":"2020-12-31","value":88684000},"dilutedShares@2021Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":8,"unit":"shares","start":"2021-01-01","end":"2021-03-31","value":90634000},"dilutedShares@2021Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":9,"unit":"shares","start":"2021-04-01","end":"2021-06-30","value":91181000},"dilutedShares@2021Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2021-07-01","end":"2021-09-30","value":91811000},"dilutedShares@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#204","weight":4},{"ref":"#207","weight":-3}],"rule":"unaverage-quarter","value":93313000},"dilutedShares@FY2021":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":11,"unit":"shares","start":"2021-01-01","end":"2021-12-31","value":91738000},"dilutedShares@2022Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":12,"unit":"shares","start":"2022-01-01","end":"2022-03-31","value":94574000},"dilutedShares@2022Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":13,"unit":"shares","start":"2022-04-01","end":"2022-06-30","value":95130000},"dilutedShares@2022Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":14,"unit":"shares","start":"2022-07-01","end":"2022-09-30","value":95575000},"dilutedShares@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#212","weight":4},{"ref":"#215","weight":-3}],"rule":"unaverage-quarter","value":95665000},"dilutedShares@FY2022":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":15,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":95239000},"dilutedShares@2023Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2023-01-01","end":"2023-03-31","value":95720000},"dilutedShares@2023Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":17,"unit":"shares","start":"2023-04-01","end":"2023-06-30","value":95339000},"dilutedShares@2023Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2023-07-01","end":"2023-09-30","value":94593000},"dilutedShares@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#220","weight":4},{"ref":"#223","weight":-3}],"rule":"unaverage-quarter","value":94009000},"dilutedShares@FY2023":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":94912000},"dilutedShares@2024Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":20,"unit":"shares","start":"2024-01-01","end":"2024-03-31","value":93142000},"dilutedShares@2024Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":21,"unit":"shares","start":"2024-04-01","end":"2024-06-30","value":92745000},"dilutedShares@2024Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2024-07-01","end":"2024-09-30","value":91892000},"dilutedShares@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#228","weight":4},{"ref":"#231","weight":-3}],"rule":"unaverage-quarter","value":90670000},"dilutedShares@FY2024":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":92110000},"dilutedShares@2025Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":23,"unit":"shares","start":"2025-01-01","end":"2025-03-31","value":91015000},"dilutedShares@2025Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":24,"unit":"shares","start":"2025-04-01","end":"2025-06-30","value":92056000},"dilutedShares@2025Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2025-07-01","end":"2025-09-30","value":91964000},"dilutedShares@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#236","weight":4},{"ref":"#239","weight":-3}],"rule":"unaverage-quarter","value":87923000},"dilutedShares@FY2025":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":91214000},"dilutedShares@2026Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":23,"unit":"shares","start":"2026-01-01","end":"2026-03-31","value":86991000},"dilutedShares@2026Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":24,"unit":"shares","start":"2026-04-01","end":"2026-06-30","value":86619000},"dilutedShares@FY2011":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":25,"unit":"shares","start":"2011-01-01","end":"2011-12-31","value":21678000},"dilutedShares@2012Q3":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":38,"unit":"shares","start":"2012-07-01","end":"2012-09-30","value":22372000},"#607":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":26,"unit":"shares","start":"2012-01-01","end":"2012-12-31","value":22353000},"#608":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":38,"unit":"shares","start":"2012-01-01","end":"2012-09-30","value":22273000},"dilutedShares@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#607","weight":4},{"ref":"#608","weight":-3}],"rule":"unaverage-quarter","value":22593000},"dilutedShares@FY2012":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":26,"unit":"shares","start":"2012-01-01","end":"2012-12-31","value":22353000},"dilutedShares@2013Q1":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":39,"unit":"shares","start":"2013-01-01","end":"2013-03-31","value":22631000},"dilutedShares@2013Q2":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":40,"unit":"shares","start":"2013-04-01","end":"2013-06-30","value":22766000},"dilutedShares@2013Q3":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":41,"unit":"shares","start":"2013-07-01","end":"2013-09-30","value":24452000},"#609":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":27,"unit":"shares","start":"2013-01-01","end":"2013-12-31","value":33155000},"#610":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":41,"unit":"shares","start":"2013-01-01","end":"2013-09-30","value":23290000},"dilutedShares@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#609","weight":4},{"ref":"#610","weight":-3}],"rule":"unaverage-quarter","value":62750000},"dilutedShares@FY2013":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":27,"unit":"shares","start":"2013-01-01","end":"2013-12-31","value":33155000},"dilutedShares@2014Q1":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":42,"unit":"shares","start":"2014-01-01","end":"2014-03-31","value":63800000},"dilutedShares@2014Q2":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":43,"unit":"shares","start":"2014-04-01","end":"2014-06-30","value":67295000},"dilutedShares@2014Q3":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":30,"unit":"shares","start":"2014-07-01","end":"2014-09-30","value":67800000},"#611":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":28,"unit":"shares","start":"2014-01-01","end":"2014-12-31","value":66818000},"#612":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":30,"unit":"shares","start":"2014-01-01","end":"2014-09-30","value":66313000},"dilutedShares@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#611","weight":4},{"ref":"#612","weight":-3}],"rule":"unaverage-quarter","value":68333000},"dilutedShares@FY2014":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":28,"unit":"shares","start":"2014-01-01","end":"2014-12-31","value":66818000},"dilutedShares@2015Q1":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":31,"unit":"shares","start":"2015-01-01","end":"2015-03-31","value":68764000},"dilutedShares@2015Q2":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":32,"unit":"shares","start":"2015-04-01","end":"2015-06-30","value":69487000},"dilutedShares@2015Q3":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":33,"unit":"shares","start":"2015-07-01","end":"2015-09-30","value":70580000},"#613":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":29,"unit":"shares","start":"2015-01-01","end":"2015-12-31","value":70069000},"#614":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":33,"unit":"shares","start":"2015-01-01","end":"2015-09-30","value":69614000},"dilutedShares@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#613","weight":4},{"ref":"#614","weight":-3}],"rule":"unaverage-quarter","value":71434000},"dilutedShares@FY2015":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":29,"unit":"shares","start":"2015-01-01","end":"2015-12-31","value":70069000},"dilutedShares@2016Q1":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":34,"unit":"shares","start":"2016-01-01","end":"2016-03-31","value":72114000},"dilutedShares@2016Q2":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":35,"unit":"shares","start":"2016-04-01","end":"2016-06-30","value":72649000},"dilutedShares@2016Q3":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":36,"unit":"shares","start":"2016-07-01","end":"2016-09-30","value":73285000},"#615":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":0,"unit":"shares","start":"2016-01-01","end":"2016-12-31","value":72994000},"#616":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":36,"unit":"shares","start":"2016-01-01","end":"2016-09-30","value":72669000},"dilutedShares@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#615","weight":4},{"ref":"#616","weight":-3}],"rule":"unaverage-quarter","value":73969000},"dilutedShares@FY2016":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":0,"unit":"shares","start":"2016-01-01","end":"2016-12-31","value":72994000},"dilutedShares@2017Q1":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":37,"unit":"shares","start":"2017-01-01","end":"2017-03-31","value":74682000},"dilutedShares@2017Q2":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":49,"unit":"shares","start":"2017-04-01","end":"2017-06-30","value":75867000},"#617":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":1,"unit":"shares","start":"2017-01-01","end":"2017-12-31","value":76281000},"#618":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":36,"unit":"shares","start":"2017-01-01","end":"2017-09-30","value":75815000},"dilutedShares@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#617","weight":4},{"ref":"#618","weight":-3}],"rule":"unaverage-quarter","value":77679000},"dilutedShares@FY2017":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":1,"unit":"shares","start":"2017-01-01","end":"2017-12-31","value":76281000},"dilutedShares@2018Q1":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":51,"unit":"shares","start":"2018-01-01","end":"2018-03-31","value":78341000},"dilutedShares@2018Q2":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":44,"unit":"shares","start":"2018-04-01","end":"2018-06-30","value":79089000},"#619":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":2,"unit":"shares","start":"2018-01-01","end":"2018-12-31","value":79500000},"#620":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":45,"unit":"shares","start":"2018-01-01","end":"2018-09-30","value":79116000},"dilutedShares@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#619","weight":4},{"ref":"#620","weight":-3}],"rule":"unaverage-quarter","value":80652000},"dilutedShares@FY2018":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":2,"unit":"shares","start":"2018-01-01","end":"2018-12-31","value":79500000},"dilutedShares@2019Q1":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":46,"unit":"shares","start":"2019-01-01","end":"2019-03-31","value":81400000},"dilutedShares@2019Q3":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":48,"unit":"shares","start":"2019-07-01","end":"2019-09-30","value":83283000},"#621":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":2,"unit":"shares","start":"2019-01-01","end":"2019-12-31","value":83130000},"#622":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":48,"unit":"shares","start":"2019-01-01","end":"2019-09-30","value":82348000},"dilutedShares@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#621","weight":4},{"ref":"#622","weight":-3}],"rule":"unaverage-quarter","value":85476000},"sharesOutstanding@2012Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":25,"unit":"shares","end":"2012-12-31","value":100193000},"sharesOutstanding@FY2012":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":25,"unit":"shares","end":"2012-12-31","value":100193000},"sharesOutstanding@2013Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":25,"unit":"shares","end":"2013-12-31","value":37075000},"sharesOutstanding@FY2013":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":25,"unit":"shares","end":"2013-12-31","value":37075000},"#623":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":25,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":32998000},"#624":{"kind":"filed","concept":"OperatingExpenses","filing":25,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":59718000},"totalCosts@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#623"},{"ref":"#624"}],"rule":"component-sum","value":92716000},"#625":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":38,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":11232000},"#626":{"kind":"filed","concept":"OperatingExpenses","filing":38,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":27394000},"totalCosts@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#625"},{"ref":"#626"}],"rule":"component-sum","value":38626000},"#627":{"kind":"computed","op":"sum","terms":[{"ref":"#61"},{"ref":"#62","weight":-1}],"rule":"quarter-from-ytd","value":12370000},"#628":{"kind":"computed","op":"sum","terms":[{"ref":"#91"},{"ref":"#92","weight":-1}],"rule":"quarter-from-ytd","value":27096000},"totalCosts@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#627"},{"ref":"#628"}],"rule":"component-sum","value":39466000},"totalCosts@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#61"},{"ref":"#91"}],"rule":"component-sum","value":148353000},"#629":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":39,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":13737000},"#630":{"kind":"filed","concept":"OperatingExpenses","filing":39,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":31196000},"totalCosts@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#629"},{"ref":"#630"}],"rule":"component-sum","value":44933000},"#631":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":40,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":14662000},"#632":{"kind":"filed","concept":"OperatingExpenses","filing":40,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":36161000},"totalCosts@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#631"},{"ref":"#632"}],"rule":"component-sum","value":50823000},"#633":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":41,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":15968000},"#634":{"kind":"filed","concept":"OperatingExpenses","filing":41,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":34117000},"totalCosts@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#633"},{"ref":"#634"}],"rule":"component-sum","value":50085000},"#635":{"kind":"computed","op":"sum","terms":[{"ref":"#63"},{"ref":"#64","weight":-1}],"rule":"quarter-from-ytd","value":17152000},"#636":{"kind":"computed","op":"sum","terms":[{"ref":"#93"},{"ref":"#94","weight":-1}],"rule":"quarter-from-ytd","value":38545000},"totalCosts@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#635"},{"ref":"#636"}],"rule":"component-sum","value":55697000},"totalCosts@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#63"},{"ref":"#93"}],"rule":"component-sum","value":201538000},"#637":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":42,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":17903000},"#638":{"kind":"filed","concept":"OperatingExpenses","filing":42,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":42597000},"totalCosts@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#637"},{"ref":"#638"}],"rule":"component-sum","value":60500000},"#639":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":43,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":19543000},"#640":{"kind":"filed","concept":"OperatingExpenses","filing":43,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":46054000},"totalCosts@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#639"},{"ref":"#640"}],"rule":"component-sum","value":65597000},"#641":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":41,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":19405000},"#642":{"kind":"filed","concept":"OperatingExpenses","filing":30,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":48353000},"totalCosts@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#641"},{"ref":"#642"}],"rule":"component-sum","value":67758000},"#643":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":26,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":76773000},"#644":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":41,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":56851000},"#645":{"kind":"computed","op":"sum","terms":[{"ref":"#643"},{"ref":"#644","weight":-1}],"rule":"quarter-from-ytd","value":19922000},"#646":{"kind":"computed","op":"sum","terms":[{"ref":"#95"},{"ref":"#96","weight":-1}],"rule":"quarter-from-ytd","value":51315000},"totalCosts@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#645"},{"ref":"#646"}],"rule":"component-sum","value":71237000},"totalCosts@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#643"},{"ref":"#95"}],"rule":"component-sum","value":265092000},"#647":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":42,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":20547000},"#648":{"kind":"filed","concept":"OperatingExpenses","filing":31,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":54340000},"totalCosts@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#647"},{"ref":"#648"}],"rule":"component-sum","value":74887000},"#649":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":43,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":21529000},"#650":{"kind":"filed","concept":"OperatingExpenses","filing":32,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":58701000},"totalCosts@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#649"},{"ref":"#650"}],"rule":"component-sum","value":80230000},"#651":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":92211000},"totalCosts@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#651"},{"ref":"#99"}],"rule":"component-sum","value":393304000},"#652":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":49,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":29561000},"#653":{"kind":"filed","concept":"OperatingExpenses","filing":49,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":92985000},"totalCosts@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#652"},{"ref":"#653"}],"rule":"component-sum","value":122546000},"#654":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":50,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":30784000},"#655":{"kind":"filed","concept":"OperatingExpenses","filing":50,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":99760000},"totalCosts@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#654"},{"ref":"#655"}],"rule":"component-sum","value":130544000},"#656":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":121271000},"#657":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":50,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":87651000},"#658":{"kind":"computed","op":"sum","terms":[{"ref":"#656"},{"ref":"#657","weight":-1}],"rule":"quarter-from-ytd","value":33620000},"#659":{"kind":"computed","op":"sum","terms":[{"ref":"#101"},{"ref":"#102","weight":-1}],"rule":"quarter-from-ytd","value":107782000},"totalCosts@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#658"},{"ref":"#659"}],"rule":"component-sum","value":141402000},"totalCosts@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#656"},{"ref":"#101"}],"rule":"component-sum","value":508955000},"#660":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":51,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":35674000},"#661":{"kind":"filed","concept":"OperatingExpenses","filing":51,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":116020000},"totalCosts@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#660"},{"ref":"#661"}],"rule":"component-sum","value":151694000},"#662":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":44,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":38066000},"#663":{"kind":"filed","concept":"OperatingExpenses","filing":44,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":127420000},"totalCosts@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#662"},{"ref":"#663"}],"rule":"component-sum","value":165486000},"#664":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":45,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":39274000},"#665":{"kind":"filed","concept":"OperatingExpenses","filing":45,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":141578000},"totalCosts@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#664"},{"ref":"#665"}],"rule":"component-sum","value":180852000},"#666":{"kind":"computed","op":"sum","terms":[{"ref":"#65"},{"ref":"#66","weight":-1}],"rule":"quarter-from-ytd","value":44115000},"#667":{"kind":"computed","op":"sum","terms":[{"ref":"#103"},{"ref":"#104","weight":-1}],"rule":"quarter-from-ytd","value":147913000},"totalCosts@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#666"},{"ref":"#667"}],"rule":"component-sum","value":192028000},"totalCosts@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#65"},{"ref":"#103"}],"rule":"component-sum","value":690060000},"#668":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":46,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":50835000},"#669":{"kind":"filed","concept":"OperatingExpenses","filing":46,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":158117000},"totalCosts@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#668"},{"ref":"#669"}],"rule":"component-sum","value":208952000},"#670":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":47,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":53630000},"#671":{"kind":"filed","concept":"OperatingExpenses","filing":47,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":168702000},"totalCosts@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#670"},{"ref":"#671"}],"rule":"component-sum","value":222332000},"#672":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":48,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":59705000},"#673":{"kind":"filed","concept":"OperatingExpenses","filing":48,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":184310000},"totalCosts@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#672"},{"ref":"#673"}],"rule":"component-sum","value":244015000},"#674":{"kind":"computed","op":"sum","terms":[{"ref":"#67"},{"ref":"#68","weight":-1}],"rule":"quarter-from-ytd","value":66873000},"#675":{"kind":"computed","op":"sum","terms":[{"ref":"#105"},{"ref":"#106","weight":-1}],"rule":"quarter-from-ytd","value":206361000},"totalCosts@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#674"},{"ref":"#675"}],"rule":"component-sum","value":273234000},"totalCosts@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#67"},{"ref":"#105"}],"rule":"component-sum","value":948533000},"#676":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":73444000},"#677":{"kind":"filed","concept":"OperatingExpenses","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":219558000},"totalCosts@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#676"},{"ref":"#677"}],"rule":"component-sum","value":293002000},"#678":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":5,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":76637000},"#679":{"kind":"filed","concept":"OperatingExpenses","filing":5,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":230684000},"totalCosts@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#678"},{"ref":"#679"}],"rule":"component-sum","value":307321000},"#680":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":6,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":82314000},"#681":{"kind":"filed","concept":"OperatingExpenses","filing":6,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":250980000},"totalCosts@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#680"},{"ref":"#681"}],"rule":"component-sum","value":333294000},"#682":{"kind":"computed","op":"sum","terms":[{"ref":"#69"},{"ref":"#70","weight":-1}],"rule":"quarter-from-ytd","value":91212000},"#683":{"kind":"computed","op":"sum","terms":[{"ref":"#107"},{"ref":"#108","weight":-1}],"rule":"quarter-from-ytd","value":272067000},"totalCosts@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#682"},{"ref":"#683"}],"rule":"component-sum","value":363279000},"totalCosts@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#69"},{"ref":"#107"}],"rule":"component-sum","value":1296896000},"#684":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":96981000},"#685":{"kind":"filed","concept":"OperatingExpenses","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":297386000},"totalCosts@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#684"},{"ref":"#685"}],"rule":"component-sum","value":394367000},"#686":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":9,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":104923000},"#687":{"kind":"filed","concept":"OperatingExpenses","filing":9,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":347731000},"totalCosts@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#686"},{"ref":"#687"}],"rule":"component-sum","value":452654000},"#688":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":10,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":110449000},"#689":{"kind":"filed","concept":"OperatingExpenses","filing":10,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":387315000},"totalCosts@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#688"},{"ref":"#689"}],"rule":"component-sum","value":497764000},"#690":{"kind":"computed","op":"sum","terms":[{"ref":"#71"},{"ref":"#72","weight":-1}],"rule":"quarter-from-ytd","value":136016000},"#691":{"kind":"computed","op":"sum","terms":[{"ref":"#109"},{"ref":"#110","weight":-1}],"rule":"quarter-from-ytd","value":415739000},"totalCosts@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#690"},{"ref":"#691"}],"rule":"component-sum","value":551755000},"totalCosts@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#71"},{"ref":"#109"}],"rule":"component-sum","value":1896540000},"#692":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":155474000},"#693":{"kind":"filed","concept":"OperatingExpenses","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":415724000},"totalCosts@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#692"},{"ref":"#693"}],"rule":"component-sum","value":571198000},"#694":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":13,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":158190000},"#695":{"kind":"filed","concept":"OperatingExpenses","filing":13,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":436470000},"totalCosts@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#694"},{"ref":"#695"}],"rule":"component-sum","value":594660000},"#696":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":14,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":167474000},"#697":{"kind":"filed","concept":"OperatingExpenses","filing":14,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":524117000},"totalCosts@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#696"},{"ref":"#697"}],"rule":"component-sum","value":691591000},"#698":{"kind":"computed","op":"sum","terms":[{"ref":"#73"},{"ref":"#74","weight":-1}],"rule":"quarter-from-ytd","value":160593000},"#699":{"kind":"computed","op":"sum","terms":[{"ref":"#111"},{"ref":"#112","weight":-1}],"rule":"quarter-from-ytd","value":619763000},"totalCosts@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#698"},{"ref":"#699"}],"rule":"component-sum","value":780356000},"totalCosts@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#73"},{"ref":"#111"}],"rule":"component-sum","value":2637805000},"#700":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":160676000},"#701":{"kind":"filed","concept":"OperatingExpenses","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":427544000},"totalCosts@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#700"},{"ref":"#701"}],"rule":"component-sum","value":588220000},"#702":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":17,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":164417000},"#703":{"kind":"filed","concept":"OperatingExpenses","filing":17,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":419950000},"totalCosts@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#702"},{"ref":"#703"}],"rule":"component-sum","value":584367000},"#704":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":18,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":168974000},"#705":{"kind":"filed","concept":"OperatingExpenses","filing":18,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":443365000},"totalCosts@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#704"},{"ref":"#705"}],"rule":"component-sum","value":612339000},"#706":{"kind":"computed","op":"sum","terms":[{"ref":"#75"},{"ref":"#76","weight":-1}],"rule":"quarter-from-ytd","value":170224000},"#707":{"kind":"computed","op":"sum","terms":[{"ref":"#113"},{"ref":"#114","weight":-1}],"rule":"quarter-from-ytd","value":446090000},"totalCosts@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#706"},{"ref":"#707"}],"rule":"component-sum","value":616314000},"totalCosts@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#75"},{"ref":"#113"}],"rule":"component-sum","value":2401240000},"#708":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":170479000},"#709":{"kind":"filed","concept":"OperatingExpenses","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":424631000},"totalCosts@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#708"},{"ref":"#709"}],"rule":"component-sum","value":595110000},"#710":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":21,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":176670000},"#711":{"kind":"filed","concept":"OperatingExpenses","filing":21,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":421596000},"totalCosts@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#710"},{"ref":"#711"}],"rule":"component-sum","value":598266000},"#712":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":22,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":180184000},"#713":{"kind":"filed","concept":"OperatingExpenses","filing":22,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":425290000},"totalCosts@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#712"},{"ref":"#713"}],"rule":"component-sum","value":605474000},"#714":{"kind":"computed","op":"sum","terms":[{"ref":"#77"},{"ref":"#78","weight":-1}],"rule":"quarter-from-ytd","value":178174000},"#715":{"kind":"computed","op":"sum","terms":[{"ref":"#115"},{"ref":"#116","weight":-1}],"rule":"quarter-from-ytd","value":420701000},"totalCosts@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#714"},{"ref":"#715"}],"rule":"component-sum","value":598875000},"totalCosts@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#77"},{"ref":"#115"}],"rule":"component-sum","value":2397725000},"#716":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":180450000},"#717":{"kind":"filed","concept":"OperatingExpenses","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":421266000},"totalCosts@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#716"},{"ref":"#717"}],"rule":"component-sum","value":601716000},"#718":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":24,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":178950000},"#719":{"kind":"filed","concept":"OperatingExpenses","filing":24,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":404485000},"totalCosts@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#718"},{"ref":"#719"}],"rule":"component-sum","value":583435000},"#720":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":22,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":180326000},"#721":{"kind":"filed","concept":"OperatingExpenses","filing":22,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":427522000},"totalCosts@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#720"},{"ref":"#721"}],"rule":"component-sum","value":607848000},"#722":{"kind":"computed","op":"sum","terms":[{"ref":"#79"},{"ref":"#80","weight":-1}],"rule":"quarter-from-ytd","value":183507000},"#723":{"kind":"computed","op":"sum","terms":[{"ref":"#117"},{"ref":"#118","weight":-1}],"rule":"quarter-from-ytd","value":418085000},"totalCosts@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#722"},{"ref":"#723"}],"rule":"component-sum","value":601592000},"totalCosts@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#79"},{"ref":"#117"}],"rule":"component-sum","value":2394591000},"#724":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":23,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":179430000},"#725":{"kind":"filed","concept":"OperatingExpenses","filing":23,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":414741000},"totalCosts@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#724"},{"ref":"#725"}],"rule":"component-sum","value":594171000},"#726":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":24,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":184702000},"#727":{"kind":"filed","concept":"OperatingExpenses","filing":24,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":422024000},"totalCosts@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#726"},{"ref":"#727"}],"rule":"component-sum","value":606726000},"freeCashFlow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2016"},{"ref":"capex@FY2016","weight":-1}],"value":13310000},"capexOutflow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2016","weight":-1}],"value":-16398000},"grossMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":75.76175756237579},"operatingMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":-3.3824348904940646},"netMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":-4.264843495357957},"currentRatio@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2016"},{"ref":"currentLiabilities@FY2016"}],"value":1.7750948275862068},"netDebt@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2016"},{"ref":"cash@FY2016","weight":-1}],"value":-145515000},"ebit@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2016"},{"ref":"interestExpense@FY2016"}],"value":-15243000},"freeCashFlow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q1"},{"ref":"capex@2017Q1","weight":-1}],"value":1915000},"totalCosts@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q1"},{"ref":"operatingIncome@2017Q1","weight":-1}],"value":114463000},"capexOutflow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q1","weight":-1}],"value":-6795000},"grossMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":75.67047418785752},"operatingMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":-1.9860291890158064},"netMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":-1.9931571538036603},"currentRatio@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q1"},{"ref":"currentLiabilities@2017Q1"}],"value":1.8714479791690253},"ebit@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q1"},{"ref":"interestExpense@2017Q1"}],"value":-2107000},"freeCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q2"},{"ref":"capex@2017Q2","weight":-1}],"value":3235000},"capexOutflow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q2","weight":-1}],"value":-5507000},"grossMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":75.34919403930986},"operatingMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":-2.1906453522794553},"netMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":-1.7636904910814801},"currentRatio@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q2"},{"ref":"currentLiabilities@2017Q2"}],"value":2.008550942076342},"ebit@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q2"},{"ref":"interestExpense@2017Q2"}],"value":-2049000},"freeCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q3"},{"ref":"capex@2017Q3","weight":-1}],"value":4408000},"capexOutflow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q3","weight":-1}],"value":-9016000},"grossMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":76.37071208713607},"operatingMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":-0.20340960553888193},"netMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":0.20647993920739335},"currentRatio@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q3"},{"ref":"currentLiabilities@2017Q3"}],"value":1.9306132542037586},"ebit@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q3"},{"ref":"interestExpense@2017Q3"}],"value":348000},"freeCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q4"},{"ref":"capex@2017Q4","weight":-1}],"value":4690000},"capexOutflow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q4","weight":-1}],"value":-5599000},"grossMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":76.18727201898218},"operatingMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":-0.15369904734922266},"netMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":-0.08570315543435918},"currentRatio@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q4"},{"ref":"currentLiabilities@2017Q4"}],"value":2.114889470994122},"ebit@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q4"},{"ref":"interestExpense@2017Q4"}],"value":-39000},"freeCashFlow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2017"},{"ref":"capex@FY2017","weight":-1}],"value":14248000},"capexOutflow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2017","weight":-1}],"value":-26917000},"grossMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":75.91999475792119},"operatingMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":-1.0599324486663477},"netMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":-0.8347613364918183},"currentRatio@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2017"},{"ref":"currentLiabilities@FY2017"}],"value":2.114889470994122},"ebit@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2017"},{"ref":"interestExpense@FY2017"}],"value":-3847000},"freeCashFlow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q1"},{"ref":"capex@2018Q1","weight":-1}],"value":-13631000},"capexOutflow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q1","weight":-1}],"value":-25816000},"grossMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":76.27159229229163},"operatingMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":-0.8986118409237542},"netMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":-1.8065357216498275},"currentRatio@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q1"},{"ref":"currentLiabilities@2018Q1"}],"value":4.714525693846076},"ebit@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q1"},{"ref":"interestExpense@2018Q1"}],"value":-1278000},"freeCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q2"},{"ref":"capex@2018Q2","weight":-1}],"value":6813000},"capexOutflow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q2","weight":-1}],"value":-9877000},"grossMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":76.33182451253482},"operatingMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":-2.8937027457222446},"netMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":-5.155068643056109},"currentRatio@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q2"},{"ref":"currentLiabilities@2018Q2"}],"value":4.320867132688889},"ebit@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q2"},{"ref":"interestExpense@2018Q2"}],"value":-3316000},"freeCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q3"},{"ref":"capex@2018Q3","weight":-1}],"value":11481000},"capexOutflow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q3","weight":-1}],"value":-8746000},"grossMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":77.40601179347044},"operatingMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":-4.042571551848123},"netMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":-5.475622033654537},"currentRatio@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q3"},{"ref":"currentLiabilities@2018Q3"}],"value":4.065814311688612},"ebit@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q3"},{"ref":"interestExpense@2018Q3"}],"value":-4494000},"freeCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q4"},{"ref":"capex@2018Q4","weight":-1}],"value":10453000},"capexOutflow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q4","weight":-1}],"value":-12575000},"grossMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":76.61220205276105},"operatingMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":-1.8046484010518278},"netMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":-3.010221392823819},"currentRatio@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q4"},{"ref":"currentLiabilities@2018Q4"}],"value":3.5489443666952583},"ebit@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q4"},{"ref":"interestExpense@2018Q4"}],"value":-873000},"freeCashFlow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2018"},{"ref":"capex@FY2018","weight":-1}],"value":15116000},"capexOutflow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2018","weight":-1}],"value":-57014000},"grossMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":76.67407930833818},"operatingMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":-2.4399368193532296},"netMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":-3.8898554683324824},"currentRatio@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2018"},{"ref":"currentLiabilities@FY2018"}],"value":3.5489443666952583},"ebit@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2018"},{"ref":"interestExpense@FY2018"}],"value":-9961000},"freeCashFlow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q1"},{"ref":"capex@2019Q1","weight":-1}],"value":9792000},"capexOutflow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q1","weight":-1}],"value":-10405000},"grossMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":74.7703348569897},"operatingMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":-3.7039242837077957},"netMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":-3.155507248534659},"currentRatio@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q1"},{"ref":"currentLiabilities@2019Q1"}],"value":3.081804538911519},"ebit@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q1"},{"ref":"interestExpense@2019Q1"}],"value":-4412000},"freeCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q2"},{"ref":"capex@2019Q2","weight":-1}],"value":11860000},"capexOutflow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q2","weight":-1}],"value":-12191000},"grossMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":75.0734364542277},"operatingMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":-3.33717557819588},"netMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":-4.296032572320964},"currentRatio@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q2"},{"ref":"currentLiabilities@2019Q2"}],"value":2.9931269798613993},"ebit@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q2"},{"ref":"interestExpense@2019Q2"}],"value":-4039000},"freeCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q3"},{"ref":"capex@2019Q3","weight":-1}],"value":16529000},"capexOutflow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q3","weight":-1}],"value":-10231000},"grossMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":74.4141897219651},"operatingMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":-4.569491583530461},"netMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":-5.463420069251603},"currentRatio@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q3"},{"ref":"currentLiabilities@2019Q3"}],"value":2.853186990232605},"ebit@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q3"},{"ref":"interestExpense@2019Q3"}],"value":-7737000},"freeCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q4"},{"ref":"capex@2019Q4","weight":-1}],"value":-106688000},"capexOutflow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q4","weight":-1}],"value":-100526000},"grossMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":73.55387261977735},"operatingMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":-8.055286417653688},"netMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":-9.98833369584561},"currentRatio@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q4"},{"ref":"currentLiabilities@2019Q4"}],"value":1.907781257013391},"ebit@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q4"},{"ref":"interestExpense@2019Q4"}],"value":-20240000},"freeCashFlow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2019"},{"ref":"capex@FY2019","weight":-1}],"value":-68507000},"capexOutflow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2019","weight":-1}],"value":-133353000},"grossMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":74.40981859827347},"operatingMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":-5.058935070631262},"netMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":-5.937478540368475},"currentRatio@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2019"},{"ref":"currentLiabilities@FY2019"}],"value":1.907781257013391},"ebit@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2019"},{"ref":"interestExpense@FY2019"}],"value":-36428000},"freeCashFlow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q1"},{"ref":"capex@2020Q1","weight":-1}],"value":-1181000},"capexOutflow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q1","weight":-1}],"value":-14250000},"grossMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":72.54553066778313},"operatingMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":-9.528544513890965},"netMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":-22.698421005412843},"currentRatio@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q1"},{"ref":"currentLiabilities@2020Q1"}],"value":3.156850895148975},"ebit@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q1"},{"ref":"interestExpense@2020Q1"}],"value":-53007000},"freeCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q2"},{"ref":"capex@2020Q2","weight":-1}],"value":8688000},"capexOutflow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q2","weight":-1}],"value":-18352000},"grossMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":72.43124629026745},"operatingMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":-10.553087396801985},"netMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":0.18310340485997445},"currentRatio@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q2"},{"ref":"currentLiabilities@2020Q2"}],"value":2.6999202431506113},"ebit@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q2"},{"ref":"interestExpense@2020Q2"}],"value":13267000},"freeCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q3"},{"ref":"capex@2020Q3","weight":-1}],"value":-102255000},"capexOutflow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q3","weight":-1}],"value":-29439000},"grossMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":72.8894949015888},"operatingMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":-9.77195478618291},"netMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":-6.902287039232736},"currentRatio@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q3"},{"ref":"currentLiabilities@2020Q3"}],"value":2.688431880784263},"ebit@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q3"},{"ref":"interestExpense@2020Q3"}],"value":-7846000},"freeCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q4"},{"ref":"capex@2020Q4","weight":-1}],"value":-22174000},"capexOutflow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q4","weight":-1}],"value":-19690000},"grossMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":72.73477293923524},"operatingMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":-8.59190042327283},"netMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":-0.5461295645311716},"currentRatio@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q4"},{"ref":"currentLiabilities@2020Q4"}],"value":2.1141215519051837},"ebit@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q4"},{"ref":"interestExpense@2020Q4"}],"value":14805000},"freeCashFlow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2020"},{"ref":"capex@FY2020","weight":-1}],"value":-142877000},"capexOutflow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2020","weight":-1}],"value":-107686000},"grossMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":72.66040753360137},"operatingMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":-9.566876214984578},"netMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":-7.011828595615115},"currentRatio@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2020"},{"ref":"currentLiabilities@FY2020"}],"value":2.1141215519051837},"ebit@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2020"},{"ref":"interestExpense@FY2020"}],"value":-32781000},"freeCashFlow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q1"},{"ref":"capex@2021Q1","weight":-1}],"value":10119000},"capexOutflow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q1","weight":-1}],"value":-26836000},"grossMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":72.47641589755816},"operatingMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":-11.922884809681118},"netMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":-0.052787521710996835},"currentRatio@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q1"},{"ref":"currentLiabilities@2021Q1"}],"value":1.6736572763402482},"ebit@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q1"},{"ref":"interestExpense@2021Q1"}],"value":16532000},"freeCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q2"},{"ref":"capex@2021Q2","weight":-1}],"value":9009000},"capexOutflow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q2","weight":-1}],"value":-15507000},"grossMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":72.33575814782492},"operatingMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":-19.347804879334937},"netMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":-29.254916643156776},"currentRatio@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q2"},{"ref":"currentLiabilities@2021Q2"}],"value":1.4505842776600244},"ebit@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q2"},{"ref":"interestExpense@2021Q2"}],"value":-94604000},"freeCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q3"},{"ref":"capex@2021Q3","weight":-1}],"value":24295000},"capexOutflow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q3","weight":-1}],"value":-18734000},"grossMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":73.36196937503165},"operatingMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":-20.050454743879467},"netMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":-35.393327528947566},"currentRatio@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q3"},{"ref":"currentLiabilities@2021Q3"}],"value":1.4583314059838943},"ebit@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q3"},{"ref":"interestExpense@2021Q3"}],"value":-130197000},"freeCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q4"},{"ref":"capex@2021Q4","weight":-1}],"value":27719000},"capexOutflow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q4","weight":-1}],"value":-19932000},"grossMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":69.67286218829153},"operatingMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":-23.023393742642074},"netMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":-26.389755984445788},"currentRatio@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q4"},{"ref":"currentLiabilities@2021Q4"}],"value":1.2365154768464857},"ebit@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q4"},{"ref":"interestExpense@2021Q4"}],"value":-101071000},"freeCashFlow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2021"},{"ref":"capex@FY2021","weight":-1}],"value":-232798000},"capexOutflow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2021","weight":-1}],"value":-384949000},"grossMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":71.88475463927352},"operatingMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":-18.923670986246155},"netMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":-23.59298048476442},"currentRatio@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2021"},{"ref":"currentLiabilities@FY2021"}],"value":1.2365154768464857},"ebit@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2021"},{"ref":"interestExpense@FY2021"}],"value":-309340000},"freeCashFlow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q1"},{"ref":"capex@2022Q1","weight":-1}],"value":37068000},"capexOutflow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q1","weight":-1}],"value":-21927000},"grossMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":66.75462305626357},"operatingMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":-22.140633286005098},"netMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":-32.28270352566844},"currentRatio@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q1"},{"ref":"currentLiabilities@2022Q1"}],"value":1.2520302465479294},"ebit@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q1"},{"ref":"interestExpense@2022Q1"}],"value":-148761000},"freeCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q2"},{"ref":"capex@2022Q2","weight":-1}],"value":29400000},"capexOutflow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q2","weight":-1}],"value":-21278000},"grossMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":67.51051559265223},"operatingMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":-22.132857940915514},"netMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":-32.761616443758015},"currentRatio@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q2"},{"ref":"currentLiabilities@2022Q2"}],"value":1.1886527012056987},"ebit@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q2"},{"ref":"interestExpense@2022Q2"}],"value":-157264000},"freeCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q3"},{"ref":"capex@2022Q3","weight":-1}],"value":20515000},"capexOutflow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q3","weight":-1}],"value":-21745000},"grossMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":67.09951437237737},"operatingMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":-35.86395354319571},"netMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":-55.91318423989061},"currentRatio@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q3"},{"ref":"currentLiabilities@2022Q3"}],"value":1.2118234924171076},"ebit@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q3"},{"ref":"interestExpense@2022Q3"}],"value":-282565000},"freeCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q4"},{"ref":"capex@2022Q4","weight":-1}],"value":16395000},"capexOutflow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q4","weight":-1}],"value":-22977000},"grossMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":69.39605066070061},"operatingMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":-48.71118598331383},"netMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":-54.133428363436785},"currentRatio@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q4"},{"ref":"currentLiabilities@2022Q4"}],"value":1.219837593229118},"netDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"cash@2022Q4","weight":-1}],"value":1368427000},"ebit@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q4"},{"ref":"interestExpense@2022Q4"}],"value":-280656000},"freeCashFlow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2022"},{"ref":"capex@FY2022","weight":-1}],"value":104862000},"capexOutflow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2022","weight":-1}],"value":-86443000},"grossMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":67.72512611085685},"operatingMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":-32.66434646160346},"netMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":-44.21630212288704},"currentRatio@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2022"},{"ref":"currentLiabilities@FY2022"}],"value":1.219837593229118},"netDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"cash@FY2022","weight":-1}],"value":1368427000},"ebit@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2022"},{"ref":"interestExpense@FY2022"}],"value":-869246000},"freeCashFlow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q1"},{"ref":"capex@2023Q1","weight":-1}],"value":87214000},"capexOutflow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q1","weight":-1}],"value":-21319000},"grossMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":69.8933273872986},"operatingMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":-10.217748538943091},"netMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":-10.193015033099801},"currentRatio@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q1"},{"ref":"currentLiabilities@2023Q1"}],"value":1.439525159509327},"ebit@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q1"},{"ref":"interestExpense@2023Q1"}],"value":-49102000},"freeCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q2"},{"ref":"capex@2023Q2","weight":-1}],"value":72886000},"capexOutflow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q2","weight":-1}],"value":-17805000},"grossMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":69.5131697277051},"operatingMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":-8.355568741250313},"netMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":-3.9832747703062275},"currentRatio@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q2"},{"ref":"currentLiabilities@2023Q2"}],"value":1.356529563502782},"netDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"cash@2023Q2","weight":-1}],"value":1353443000},"ebit@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q2"},{"ref":"interestExpense@2023Q2"}],"value":-9411000},"freeCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q3"},{"ref":"capex@2023Q3","weight":-1}],"value":69962000},"capexOutflow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q3","weight":-1}],"value":-16632000},"grossMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":69.72681864111622},"operatingMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":-9.705928723457621},"netMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":-7.545452590994762},"currentRatio@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q3"},{"ref":"currentLiabilities@2023Q3"}],"value":1.7384794568072557},"netDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"cash@2023Q3","weight":-1}],"value":1368900000},"ebit@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q3"},{"ref":"interestExpense@2023Q3"}],"value":-33734000},"freeCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q4"},{"ref":"capex@2023Q4","weight":-1}],"value":93860000},"capexOutflow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q4","weight":-1}],"value":-19984000},"grossMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":70.20258336236218},"operatingMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":-7.884699205806001},"netMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":-8.269805398838729},"currentRatio@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q4"},{"ref":"currentLiabilities@2023Q4"}],"value":1.341639975590708},"netDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"cash@2023Q4","weight":-1}],"value":1323287000},"ebit@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q4"},{"ref":"interestExpense@2023Q4"}],"value":-28601000},"freeCashFlow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2023"},{"ref":"capex@FY2023","weight":-1}],"value":323922000},"capexOutflow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2023","weight":-1}],"value":-75740000},"grossMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":69.83825585296961},"operatingMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":-9.026897121314693},"netMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":-7.502625510288867},"currentRatio@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2023"},{"ref":"currentLiabilities@FY2023"}],"value":1.341639975590708},"netDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"cash@FY2023","weight":-1}],"value":1323287000},"ebit@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2023"},{"ref":"interestExpense@FY2023"}],"value":-120848000},"freeCashFlow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q1"},{"ref":"capex@2024Q1","weight":-1}],"value":76685000},"capexOutflow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q1","weight":-1}],"value":-19409000},"grossMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":70.81893357023404},"operatingMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":-1.865593081951555},"netMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":-4.877347396745354},"currentRatio@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q1"},{"ref":"currentLiabilities@2024Q1"}],"value":1.087668575796285},"netDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"cash@2024Q1","weight":-1}],"value":1338250000},"ebit@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q1"},{"ref":"interestExpense@2024Q1"}],"value":-8955000},"freeCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q2"},{"ref":"capex@2024Q2","weight":-1}],"value":108789000},"capexOutflow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q2","weight":-1}],"value":-18292000},"grossMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":70.2027468051482},"operatingMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":-0.903851700182322},"netMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":-2.4882485786135096},"currentRatio@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q2"},{"ref":"currentLiabilities@2024Q2"}],"value":1.0872922691419702},"netDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"cash@2024Q2","weight":-1}],"value":1337959000},"ebit@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q2"},{"ref":"interestExpense@2024Q2"}],"value":4444000},"freeCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q3"},{"ref":"capex@2024Q3","weight":-1}],"value":105445000},"capexOutflow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q3","weight":-1}],"value":-21774000},"grossMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":70.40171494747563},"operatingMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":0.5406026956214631},"netMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":-1.2899887477105287},"currentRatio@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q3"},{"ref":"currentLiabilities@2024Q3"}],"value":1.1232131368764613},"netDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"cash@2024Q3","weight":-1}],"value":1320548000},"ebit@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q3"},{"ref":"interestExpense@2024Q3"}],"value":4364000},"freeCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q4"},{"ref":"capex@2024Q4","weight":-1}],"value":111829000},"capexOutflow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q4","weight":-1}],"value":-21053000},"grossMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":71.00561095633608},"operatingMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":2.544620772255058},"netMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":-1.1697086468612494},"currentRatio@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q4"},{"ref":"currentLiabilities@2024Q4"}],"value":1.1633589254259153},"netDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"cash@2024Q4","weight":-1}],"value":1286322000},"ebit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q4"},{"ref":"interestExpense@2024Q4"}],"value":17917000},"freeCashFlow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2024"},{"ref":"capex@FY2024","weight":-1}],"value":402748000},"capexOutflow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2024","weight":-1}],"value":-80528000},"grossMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":70.60871231609798},"operatingMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":0.11123169311717447},"netMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":-2.4282670143872154},"currentRatio@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2024"},{"ref":"currentLiabilities@FY2024"}],"value":1.1633589254259153},"netDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"cash@FY2024","weight":-1}],"value":1286322000},"ebit@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2024"},{"ref":"interestExpense@FY2024"}],"value":17770000},"freeCashFlow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q1"},{"ref":"capex@2025Q1","weight":-1}],"value":130176000},"capexOutflow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q1","weight":-1}],"value":-19486000},"grossMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":70.51740363626857},"operatingMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":1.6893878991464835},"netMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":-1.6874272942345145},"currentRatio@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q1"},{"ref":"currentLiabilities@2025Q1"}],"value":0.6457374683024689},"netDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"cash@2025Q1","weight":-1}],"value":1209276000},"ebit@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q1"},{"ref":"interestExpense@2025Q1"}],"value":11742000},"freeCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q2"},{"ref":"capex@2025Q2","weight":-1}],"value":144385000},"capexOutflow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q2","weight":-1}],"value":-23029000},"grossMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":71.15561300971311},"operatingMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":5.957949574305527},"netMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":2.126538125525872},"currentRatio@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q2"},{"ref":"currentLiabilities@2025Q2"}],"value":0.6489818261440771},"netDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"cash@2025Q2","weight":-1}],"value":1092670000},"ebit@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q2"},{"ref":"interestExpense@2025Q2"}],"value":32143000},"freeCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q3"},{"ref":"capex@2025Q3","weight":-1}],"value":129522000},"capexOutflow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q3","weight":-1}],"value":-21840000},"grossMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":71.7647243034189},"operatingMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":4.823731122436996},"netMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":2.749371726519013},"currentRatio@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q3"},{"ref":"currentLiabilities@2025Q3"}],"value":0.6325901786773546},"netDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"cash@2025Q3","weight":-1}],"value":1111539000},"ebit@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q3"},{"ref":"interestExpense@2025Q3"}],"value":30986000},"freeCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q4"},{"ref":"capex@2025Q4","weight":-1}],"value":126130000},"capexOutflow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q4","weight":-1}],"value":-22859000},"grossMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":71.50658428993545},"operatingMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":6.589879711132815},"netMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":3.566121611780763},"currentRatio@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q4"},{"ref":"currentLiabilities@2025Q4"}],"value":0.6278744969835424},"netDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"cash@2025Q4","weight":-1}],"value":1121232000},"ebit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q4"},{"ref":"interestExpense@2025Q4"}],"value":41645000},"freeCashFlow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2025"},{"ref":"capex@FY2025","weight":-1}],"value":530213000},"capexOutflow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2025","weight":-1}],"value":-87214000},"grossMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":71.24484422748299},"operatingMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":4.793009698855969},"netMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":1.725190863975076},"currentRatio@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2025"},{"ref":"currentLiabilities@FY2025"}],"value":0.6278744969835424},"netDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"cash@FY2025","weight":-1}],"value":1121232000},"ebit@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2025"},{"ref":"interestExpense@FY2025"}],"value":116516000},"freeCashFlow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q1"},{"ref":"capex@2026Q1","weight":-1}],"value":140647000},"capexOutflow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q1","weight":-1}],"value":-23399000},"grossMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":72.14680556784472},"operatingMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":7.765923262842693},"netMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":4.752879156906483},"currentRatio@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q1"},{"ref":"currentLiabilities@2026Q1"}],"value":1.1454829601790386},"netDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"cash@2026Q1","weight":-1}],"value":1089069000},"ebit@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q1"},{"ref":"interestExpense@2026Q1"}],"value":48914000},"freeCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q2"},{"ref":"capex@2026Q2","weight":-1}],"value":180191000},"capexOutflow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q2","weight":-1}],"value":-26243000},"grossMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":71.88753308544301},"operatingMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":7.653600929055983},"netMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":5.953477186835532},"currentRatio@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q2"},{"ref":"currentLiabilities@2026Q2"}],"value":1.1064643717847533},"netDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"cash@2026Q2","weight":-1}],"value":1009145000},"ebit@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q2"},{"ref":"interestExpense@2026Q2"}],"value":60923000},"freeCashFlow@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2011"},{"ref":"capex@FY2011","weight":-1}],"value":-7443000},"capexOutflow@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2011","weight":-1}],"value":-6664000},"grossMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":58.165244621372516},"operatingMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":-17.545038477629728},"netMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":-17.626177466181524},"ebit@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2011"},{"ref":"interestExpense@FY2011"}],"value":-13730000},"totalCosts@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q1"},{"ref":"operatingIncome@2012Q1","weight":-1}],"value":34531000},"grossMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":58.72702354079329},"operatingMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":-39.193002257336346},"netMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":-39.217188003869715},"totalCosts@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q2"},{"ref":"operatingIncome@2012Q2","weight":-1}],"value":35730000},"grossMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":59.037215330494355},"operatingMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":-32.30883169783373},"netMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":-33.364191816330305},"grossMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":62.038664323374334},"operatingMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":-30.54616736514803},"netMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":-32.33743409490334},"ebit@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q3"},{"ref":"interestExpense@2012Q3"}],"value":-8990000},"freeCashFlow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q4"},{"ref":"capex@2012Q4","weight":-1}],"value":-6518000},"capexOutflow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q4","weight":-1}],"value":-3552000},"grossMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":62.656603773584905},"operatingMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":-19.142641509433965},"netMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":-21.38264150943396},"currentRatio@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q4"},{"ref":"currentLiabilities@2012Q4"}],"value":0.9893107179928885},"netDebt@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"cash@2012Q4","weight":-1}],"value":-17800000},"ebit@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q4"},{"ref":"interestExpense@2012Q4"}],"value":-6329000},"freeCashFlow@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2012"},{"ref":"capex@FY2012","weight":-1}],"value":-26667000},"capexOutflow@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2012","weight":-1}],"value":-11652000},"grossMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":60.79230916997014},"operatingMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":-29.53652445732847},"netMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":-30.901280058676633},"currentRatio@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2012"},{"ref":"currentLiabilities@FY2012"}],"value":0.9893107179928885},"netDebt@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2012"},{"ref":"cash@FY2012","weight":-1}],"value":-17800000},"ebit@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2012"},{"ref":"interestExpense@FY2012"}],"value":-33795000},"freeCashFlow@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q1"},{"ref":"capex@2013Q1","weight":-1}],"value":-13427000},"capexOutflow@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q1","weight":-1}],"value":-3934000},"grossMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":61.33145672061928},"operatingMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":-26.482758620689655},"netMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":-28.886699507389164},"ebit@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q1"},{"ref":"interestExpense@2013Q1"}],"value":-9611000},"freeCashFlow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q2"},{"ref":"capex@2013Q2","weight":-1}],"value":-4881000},"capexOutflow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q2","weight":-1}],"value":-2017000},"grossMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":61.11287927010397},"operatingMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":-34.794716740929346},"netMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":-36.12083598557182},"ebit@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q2"},{"ref":"interestExpense@2013Q2"}],"value":-13163000},"freeCashFlow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q3"},{"ref":"capex@2013Q3","weight":-1}],"value":-11306000},"capexOutflow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q3","weight":-1}],"value":-3073000},"grossMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":61.92111413173082},"operatingMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":-19.437687795106594},"netMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":-21.10936233128249},"currentRatio@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q3"},{"ref":"currentLiabilities@2013Q3"}],"value":0.7929379499485774},"netDebt@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"cash@2013Q3","weight":-1}],"value":11942000},"ebit@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q3"},{"ref":"interestExpense@2013Q3"}],"value":-7803000},"freeCashFlow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q4"},{"ref":"capex@2013Q4","weight":-1}],"value":-4946000},"capexOutflow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q4","weight":-1}],"value":-1765000},"grossMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":62.17193771778925},"operatingMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":-22.837545763309954},"netMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":-29.475982532751093},"currentRatio@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q4"},{"ref":"currentLiabilities@2013Q4"}],"value":2.4495680575150263},"netDebt@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"cash@2013Q4","weight":-1}],"value":-82151000},"ebit@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q4"},{"ref":"interestExpense@2013Q4"}],"value":-10183000},"freeCashFlow@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2013"},{"ref":"capex@FY2013","weight":-1}],"value":-35877000},"capexOutflow@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2013","weight":-1}],"value":-12106000},"grossMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":61.67159901560699},"operatingMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":-25.564935671785925},"netMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":-28.720600604342543},"currentRatio@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2013"},{"ref":"currentLiabilities@FY2013"}],"value":2.4495680575150263},"netDebt@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2013"},{"ref":"cash@FY2013","weight":-1}],"value":-82151000},"ebit@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2013"},{"ref":"interestExpense@FY2013"}],"value":-40759000},"freeCashFlow@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q1"},{"ref":"capex@2014Q1","weight":-1}],"value":-5972000},"capexOutflow@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q1","weight":-1}],"value":-3509000},"grossMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":62.904562595831095},"operatingMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":-25.357424060337326},"netMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":-26.737391736770128},"currentRatio@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q1"},{"ref":"currentLiabilities@2014Q1"}],"value":2.951146642152437},"netDebt@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"cash@2014Q1","weight":-1}],"value":-134855000},"ebit@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q1"},{"ref":"interestExpense@2014Q1"}],"value":-12275000},"freeCashFlow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q2"},{"ref":"capex@2014Q2","weight":-1}],"value":-15516000},"capexOutflow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q2","weight":-1}],"value":-6997000},"grossMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":62.97762706727035},"operatingMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":-24.26733854926402},"netMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":-25.25242957546366},"currentRatio@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q2"},{"ref":"currentLiabilities@2014Q2"}],"value":2.785504456209649},"netDebt@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"cash@2014Q2","weight":-1}],"value":-121819000},"ebit@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q2"},{"ref":"interestExpense@2014Q2"}],"value":-12717000},"freeCashFlow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q3"},{"ref":"capex@2014Q3","weight":-1}],"value":-142000},"capexOutflow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q3","weight":-1}],"value":-4016000},"grossMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":65.92266085979207},"operatingMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":-18.990587243607752},"netMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":-21.048749648777747},"currentRatio@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q3"},{"ref":"currentLiabilities@2014Q3"}],"value":2.092904178872781},"netDebt@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"cash@2014Q3","weight":-1}],"value":-93452000},"ebit@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q3"},{"ref":"interestExpense@2014Q3"}],"value":-11462000},"freeCashFlow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q4"},{"ref":"capex@2014Q4","weight":-1}],"value":-7118000},"capexOutflow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q4","weight":-1}],"value":-2796000},"grossMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":67.81380770038615},"operatingMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":-15.09540658879033},"netMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":-16.35079895949461},"currentRatio@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q4"},{"ref":"currentLiabilities@2014Q4"}],"value":2.0948791231842256},"netDebt@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"cash@2014Q4","weight":-1}],"value":-88605000},"ebit@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q4"},{"ref":"interestExpense@2014Q4"}],"value":-9782000},"freeCashFlow@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2014"},{"ref":"capex@FY2014","weight":-1}],"value":-29395000},"capexOutflow@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2014","weight":-1}],"value":-17965000},"grossMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":65.08524833209785},"operatingMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":-20.558286756379413},"netMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":-21.98401906433759},"currentRatio@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2014"},{"ref":"currentLiabilities@FY2014"}],"value":2.0948791231842256},"netDebt@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2014"},{"ref":"cash@FY2014","weight":-1}],"value":-88605000},"ebit@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2014"},{"ref":"interestExpense@FY2014"}],"value":-46236000},"freeCashFlow@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q1"},{"ref":"capex@2015Q1","weight":-1}],"value":-3985000},"capexOutflow@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q1","weight":-1}],"value":-3298000},"grossMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":68.54312746869164},"operatingMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":-14.649866805474755},"netMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":-16.24513916531431},"currentRatio@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q1"},{"ref":"currentLiabilities@2015Q1"}],"value":1.964470771551884},"netDebt@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"cash@2015Q1","weight":-1}],"value":-92843000},"ebit@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q1"},{"ref":"interestExpense@2015Q1"}],"value":-10125000},"freeCashFlow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q2"},{"ref":"capex@2015Q2","weight":-1}],"value":-3958000},"capexOutflow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q2","weight":-1}],"value":-5028000},"grossMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":69.54492085272524},"operatingMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":-13.49393840800102},"netMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":-11.615340000848764},"currentRatio@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q2"},{"ref":"currentLiabilities@2015Q2"}],"value":1.8063273539534566},"netDebt@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"cash@2015Q2","weight":-1}],"value":-100360000},"ebit@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q2"},{"ref":"interestExpense@2015Q2"}],"value":-9301000},"freeCashFlow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q3"},{"ref":"capex@2015Q3","weight":-1}],"value":-2791000},"totalCosts@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q3"},{"ref":"operatingIncome@2015Q3","weight":-1}],"value":82608000},"capexOutflow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q3","weight":-1}],"value":-4616000},"grossMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":70.91299817660848},"operatingMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":-7.590518364157332},"netMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":-8.25214899713467},"currentRatio@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q3"},{"ref":"currentLiabilities@2015Q3"}],"value":2.035466055528422},"netDebt@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"cash@2015Q3","weight":-1}],"value":-110476000},"ebit@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q3"},{"ref":"interestExpense@2015Q3"}],"value":-6147000},"freeCashFlow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q4"},{"ref":"capex@2015Q4","weight":-1}],"value":-1324000},"totalCosts@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q4"},{"ref":"operatingIncome@2015Q4","weight":-1}],"value":89435000},"capexOutflow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q4","weight":-1}],"value":-4202000},"grossMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":72.60034276537351},"operatingMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":-7.186088040364817},"netMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":-8.31865194932825},"currentRatio@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q4"},{"ref":"currentLiabilities@2015Q4"}],"value":2.1228435971901605},"netDebt@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"cash@2015Q4","weight":-1}],"value":-118998000},"ebit@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q4"},{"ref":"interestExpense@2015Q4"}],"value":-6666000},"freeCashFlow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2015"},{"ref":"capex@FY2015","weight":-1}],"value":-12058000},"totalCosts@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2015"},{"ref":"operatingIncome@FY2015","weight":-1}],"value":327160000},"capexOutflow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2015","weight":-1}],"value":-17144000},"grossMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":70.53924679638656},"operatingMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":-10.441956871058778},"netMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":-10.835910177295867},"currentRatio@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2015"},{"ref":"currentLiabilities@FY2015"}],"value":2.1228435971901605},"netDebt@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2015"},{"ref":"cash@FY2015","weight":-1}],"value":-118998000},"ebit@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2015"},{"ref":"interestExpense@FY2015"}],"value":-32239000},"freeCashFlow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q1"},{"ref":"capex@2016Q1","weight":-1}],"value":2347000},"totalCosts@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q1"},{"ref":"operatingIncome@2016Q1","weight":-1}],"value":92519000},"capexOutflow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q1","weight":-1}],"value":-2462000},"grossMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":74.87808823869283},"operatingMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":-6.911414638655851},"netMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":-7.641729644780328},"currentRatio@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q1"},{"ref":"currentLiabilities@2016Q1"}],"value":2.042193755004003},"netDebt@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"cash@2016Q1","weight":-1}],"value":-121421000},"ebit@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q1"},{"ref":"interestExpense@2016Q1"}],"value":-6347000},"freeCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q2"},{"ref":"capex@2016Q2","weight":-1}],"value":5317000},"totalCosts@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q2"},{"ref":"operatingIncome@2016Q2","weight":-1}],"value":98148000},"capexOutflow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q2","weight":-1}],"value":-4555000},"grossMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":75.65001524323853},"operatingMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":-6.863812551718131},"netMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":-8.461086189625886},"currentRatio@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q2"},{"ref":"currentLiabilities@2016Q2"}],"value":2.0108671068078277},"netDebt@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"cash@2016Q2","weight":-1}],"value":-131076000},"ebit@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q2"},{"ref":"interestExpense@2016Q2"}],"value":-7521000},"freeCashFlow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q3"},{"ref":"capex@2016Q3","weight":-1}],"value":3623000},"totalCosts@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q3"},{"ref":"operatingIncome@2016Q3","weight":-1}],"value":103900000},"capexOutflow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q3","weight":-1}],"value":-4132000},"grossMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":75.77938640423795},"operatingMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":-7.291483803013249},"netMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":-8.2394489823315},"currentRatio@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q3"},{"ref":"currentLiabilities@2016Q3"}],"value":1.7757842161524569},"netDebt@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"cash@2016Q3","weight":-1}],"value":-136612000},"ebit@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q3"},{"ref":"interestExpense@2016Q3"}],"value":-7757000},"freeCashFlow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q4"},{"ref":"capex@2016Q4","weight":-1}],"value":2023000},"totalCosts@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q4"},{"ref":"operatingIncome@2016Q4","weight":-1}],"value":111109000},"capexOutflow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q4","weight":-1}],"value":-5249000},"grossMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":76.4102465957915},"operatingMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":-6.3213496263265165},"netMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":-6.646699137823794},"currentRatio@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q4"},{"ref":"currentLiabilities@2016Q4"}],"value":1.7750948275862068},"netDebt@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"cash@2016Q4","weight":-1}],"value":-145515000},"ebit@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q4"},{"ref":"interestExpense@2016Q4"}],"value":6382000},"fcfMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":3.4986173758529686},"fcfMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":1.706256571092539},"fcfMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":2.697654249952051},"fcfMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":3.3835077026995912},"fcfMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":3.321882636257393},"fcfMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":2.829134044323365},"fcfMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":-9.066601038957584},"fcfMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":4.236097294070832},"fcfMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":6.604918740112181},"fcfMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":5.541712613453218},"fcfMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":2.2439818058739},"fcfMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":4.859818650149636},"fcfMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":5.5123819439280135},"fcfMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":7.083290479618773},"fcfMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":-42.1916833092757},"fcfMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":-7.587793429310036},"fcfMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":-0.441475522593379},"fcfMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":3.12534849002644},"fcfMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":-33.678167733775986},"fcfMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":-6.628285147188942},"fcfMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":-12.070811054215875},"fcfMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":2.8718114634063276},"fcfMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":2.375333862415727},"fcfMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":5.8594550791189235},"fcfMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":6.18043416217759},"fcfMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":-14.597737331274917},"fcfMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":7.926339018423799},"fcfMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":6.038250468272485},"fcfMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":4.030198494397209},"fcfMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":3.124368742210517},"fcfMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":5.2738730492423285},"fcfMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":16.34172711073303},"fcfMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":13.514801457431325},"fcfMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":12.534308912792655},"fcfMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":16.43003058093269},"fcfMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":14.707488867972588},"fcfMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":13.126250618355353},"fcfMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":18.348408772370707},"fcfMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":17.32113377083111},"fcfMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":18.198017288515114},"fcfMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":16.778405220807407},"fcfMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":21.26864208503797},"fcfMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":23.27296348473077},"fcfMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":20.280433097681847},"fcfMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":19.584400178251734},"fcfMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":21.08083758292772},"fcfMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":21.83284978709995},"fcfMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":27.425872626181295},"fcfMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":-9.43621080923463},"fcfMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":-19.676981132075472},"fcfMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":-23.28466898346227},"fcfMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":-37.795918367346935},"fcfMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":-12.945576066199873},"fcfMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":-26.961415557781276},"fcfMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":-10.908208724802611},"fcfMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":-22.35257468614685},"fcfMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":-12.374124570055116},"fcfMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":-29.39360069714134},"fcfMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":-0.24936779994380445},"fcfMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":-11.50049278593702},"fcfMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":-13.368230045432428},"fcfMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":-6.1009216448758385},"fcfMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":-5.599015433364926},"fcfMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":-3.635061213857776},"fcfMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":-1.5867879528757536},"fcfMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":-4.0705132533048864},"fcfMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":2.7121033534401073},"fcfMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":5.789164235007186},"fcfMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":3.7412612687037243},"fcfMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":1.9358295934088017},"ebitda@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2016"},{"ref":"depreciationAndAmortization@FY2016"}],"value":-580000},"ebitda@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q1"},{"ref":"depreciationAndAmortization@2017Q1"}],"value":1678000},"ebitda@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q2"},{"ref":"depreciationAndAmortization@2017Q2"}],"value":2008000},"ebitda@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q3"},{"ref":"depreciationAndAmortization@2017Q3"}],"value":4435000},"ebitda@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q4"},{"ref":"depreciationAndAmortization@2017Q4"}],"value":4246000},"ebitda@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2017"},{"ref":"depreciationAndAmortization@FY2017"}],"value":12367000},"ebitda@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q1"},{"ref":"depreciationAndAmortization@2018Q1"}],"value":4264000},"ebitda@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q2"},{"ref":"depreciationAndAmortization@2018Q2"}],"value":2618000},"ebitda@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q3"},{"ref":"depreciationAndAmortization@2018Q3"}],"value":1224000},"ebitda@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q4"},{"ref":"depreciationAndAmortization@2018Q4"}],"value":5206000},"ebitda@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2018"},{"ref":"depreciationAndAmortization@FY2018"}],"value":13312000},"ebitda@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q1"},{"ref":"depreciationAndAmortization@2019Q1"}],"value":3284000},"ebitda@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q2"},{"ref":"depreciationAndAmortization@2019Q2"}],"value":4751000},"ebitda@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q3"},{"ref":"depreciationAndAmortization@2019Q3"}],"value":1837000},"ebitda@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q4"},{"ref":"depreciationAndAmortization@2019Q4"}],"value":-8430000},"ebitda@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2019"},{"ref":"depreciationAndAmortization@FY2019"}],"value":1442000},"ebitda@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2020"},{"ref":"depreciationAndAmortization@FY2020"}],"value":42831000},"ebitda@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2021"},{"ref":"depreciationAndAmortization@FY2021"}],"value":-184048000},"ebitda@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2022"},{"ref":"depreciationAndAmortization@FY2022"}],"value":-622685000},"ebitda@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q1"},{"ref":"depreciationAndAmortization@2023Q1"}],"value":8416000},"ebitda@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q2"},{"ref":"depreciationAndAmortization@2023Q2"}],"value":48627000},"ebitda@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q3"},{"ref":"depreciationAndAmortization@2023Q3"}],"value":25433000},"ebitda@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q4"},{"ref":"depreciationAndAmortization@2023Q4"}],"value":30616000},"ebitda@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2023"},{"ref":"depreciationAndAmortization@FY2023"}],"value":113092000},"ebitda@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q1"},{"ref":"depreciationAndAmortization@2024Q1"}],"value":47696000},"ebitda@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q2"},{"ref":"depreciationAndAmortization@2024Q2"}],"value":60767000},"ebitda@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q3"},{"ref":"depreciationAndAmortization@2024Q3"}],"value":58947000},"ebitda@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q4"},{"ref":"depreciationAndAmortization@2024Q4"}],"value":72969000},"ebitda@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2024"},{"ref":"depreciationAndAmortization@FY2024"}],"value":240379000},"ebitda@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q1"},{"ref":"depreciationAndAmortization@2025Q1"}],"value":66803000},"ebitda@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q2"},{"ref":"depreciationAndAmortization@2025Q2"}],"value":87064000},"ebitda@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q3"},{"ref":"depreciationAndAmortization@2025Q3"}],"value":87406000},"ebitda@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q4"},{"ref":"depreciationAndAmortization@2025Q4"}],"value":97846000},"ebitda@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2025"},{"ref":"depreciationAndAmortization@FY2025"}],"value":339119000},"ebitda@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2026Q1"},{"ref":"depreciationAndAmortization@2026Q1"}],"value":105825000},"ebitda@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2026Q2"},{"ref":"depreciationAndAmortization@2026Q2"}],"value":118009000},"ebitda@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2011"},{"ref":"depreciationAndAmortization@FY2011"}],"value":-10184000},"ebitda@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q4"},{"ref":"depreciationAndAmortization@2012Q4"}],"value":-4527000},"ebitda@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2012"},{"ref":"depreciationAndAmortization@FY2012"}],"value":-27604000},"ebitda@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q1"},{"ref":"depreciationAndAmortization@2013Q1"}],"value":-7455000},"ebitda@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q2"},{"ref":"depreciationAndAmortization@2013Q2"}],"value":-10968000},"ebitda@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q3"},{"ref":"depreciationAndAmortization@2013Q3"}],"value":-5548000},"ebitda@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q4"},{"ref":"depreciationAndAmortization@2013Q4"}],"value":-7809000},"ebitda@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2013"},{"ref":"depreciationAndAmortization@FY2013"}],"value":-31779000},"ebitda@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q1"},{"ref":"depreciationAndAmortization@2014Q1"}],"value":-10156000},"ebitda@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q2"},{"ref":"depreciationAndAmortization@2014Q2"}],"value":-10246000},"ebitda@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q3"},{"ref":"depreciationAndAmortization@2014Q3"}],"value":-8643000},"ebitda@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q4"},{"ref":"depreciationAndAmortization@2014Q4"}],"value":-6813000},"ebitda@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2014"},{"ref":"depreciationAndAmortization@FY2014"}],"value":-35858000},"ebitda@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q1"},{"ref":"depreciationAndAmortization@2015Q1"}],"value":-6901000},"ebitda@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q2"},{"ref":"depreciationAndAmortization@2015Q2"}],"value":-5996000},"ebitda@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q3"},{"ref":"depreciationAndAmortization@2015Q3"}],"value":-2741000},"ebitda@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q4"},{"ref":"depreciationAndAmortization@2015Q4"}],"value":-3134000},"ebitda@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2015"},{"ref":"depreciationAndAmortization@FY2015"}],"value":-18772000},"ebitda@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q1"},{"ref":"depreciationAndAmortization@2016Q1"}],"value":-2970000},"ebitda@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q2"},{"ref":"depreciationAndAmortization@2016Q2"}],"value":-3945000},"ebitda@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q3"},{"ref":"depreciationAndAmortization@2016Q3"}],"value":-3961000},"ebitda@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q4"},{"ref":"depreciationAndAmortization@2016Q4"}],"value":10296000},"#728":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2016"},{"ref":"equity@FY2016"}],"value":179088000},"debtToCapital@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2016"},{"ref":"#728"}],"scale":100,"value":8.286429018136335},"#729":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"equity@2022Q4"}],"value":1155624000},"debtToCapital@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"#729"}],"scale":100,"value":141.7771697368694},"#730":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"equity@FY2022"}],"value":1155624000},"debtToCapital@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2022"},{"ref":"#730"}],"scale":100,"value":141.7771697368694},"#731":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"equity@2023Q2"}],"value":1106953000},"debtToCapital@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"#731"}],"scale":100,"value":142.62520630957232},"#732":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"equity@2023Q3"}],"value":1316796000},"debtToCapital@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"#732"}],"scale":100,"value":136.79051272938253},"#733":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"equity@2023Q4"}],"value":1042913000},"debtToCapital@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"#733"}],"scale":100,"value":148.18896686492548},"#734":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"equity@FY2023"}],"value":1042913000},"debtToCapital@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2023"},{"ref":"#734"}],"scale":100,"value":148.18896686492548},"#735":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"equity@2024Q1"}],"value":1019012000},"debtToCapital@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"#735"}],"scale":100,"value":151.2622029966281},"#736":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"equity@2024Q2"}],"value":1009032000},"debtToCapital@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"#736"}],"scale":100,"value":152.35265085745547},"#737":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"equity@2024Q3"}],"value":987850000},"debtToCapital@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"#737"}],"scale":100,"value":155.20574986080882},"#738":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"equity@2024Q4"}],"value":978214000},"debtToCapital@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"#738"}],"scale":100,"value":156.318862743735},"#739":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"equity@FY2024"}],"value":978214000},"debtToCapital@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2024"},{"ref":"#739"}],"scale":100,"value":156.318862743735},"#740":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"equity@2025Q1"}],"value":822515000},"debtToCapital@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"#740"}],"scale":100,"value":165.79782739524506},"#741":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"equity@2025Q2"}],"value":774196000},"debtToCapital@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"#741"}],"scale":100,"value":162.85062180636427},"#742":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"equity@2025Q3"}],"value":723155000},"debtToCapital@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"#742"}],"scale":100,"value":173.8092110266817},"#743":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"equity@2025Q4"}],"value":665677000},"debtToCapital@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"#743"}],"scale":100,"value":188.34900409658138},"#744":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"equity@FY2025"}],"value":665677000},"debtToCapital@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2025"},{"ref":"#744"}],"scale":100,"value":188.34900409658138},"#745":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"equity@2026Q1"}],"value":596325000},"debtToCapital@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"#745"}],"scale":100,"value":202.17951620341256},"#746":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"equity@2026Q2"}],"value":510287000},"debtToCapital@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"#746"}],"scale":100,"value":219.6109248324962},"#747":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"equity@2012Q4"}],"value":20135000},"debtToCapital@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"#747"}],"scale":100,"value":99.64738018375962},"#748":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2012"},{"ref":"equity@FY2012"}],"value":20135000},"debtToCapital@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2012"},{"ref":"#748"}],"scale":100,"value":99.64738018375962},"#749":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"equity@2013Q3"}],"value":12084000},"debtToCapital@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"#749"}],"scale":100,"value":309.4505130751407},"#750":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"equity@2013Q4"}],"value":97742000},"debtToCapital@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"#750"}],"scale":100,"value":35.01769965828405},"#751":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2013"},{"ref":"equity@FY2013"}],"value":97742000},"debtToCapital@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2013"},{"ref":"#751"}],"scale":100,"value":35.01769965828405},"#752":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"equity@2014Q1"}],"value":143733000},"debtToCapital@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"#752"}],"scale":100,"value":22.243326167268478},"#753":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"equity@2014Q2"}],"value":135424000},"debtToCapital@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"#753"}],"scale":100,"value":21.856539461247635},"#754":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"equity@2014Q3"}],"value":127174000},"debtToCapital@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"#754"}],"scale":100,"value":21.418686209445326},"#755":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"equity@2014Q4"}],"value":121082000},"debtToCapital@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"#755"}],"scale":100,"value":20.297814704084836},"#756":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2014"},{"ref":"equity@FY2014"}],"value":121082000},"debtToCapital@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2014"},{"ref":"#756"}],"scale":100,"value":20.297814704084836},"#757":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"equity@2015Q1"}],"value":113733000},"debtToCapital@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"#757"}],"scale":100,"value":18.735986916726016},"#758":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"equity@2015Q2"}],"value":120577000},"debtToCapital@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"#758"}],"scale":100,"value":16.942700515023596},"#759":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"equity@2015Q3"}],"value":122413000},"debtToCapital@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"#759"}],"scale":100,"value":15.952554058800944},"#760":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"equity@2015Q4"}],"value":128722000},"debtToCapital@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"#760"}],"scale":100,"value":14.441975730644335},"#761":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2015"},{"ref":"equity@FY2015"}],"value":128722000},"debtToCapital@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2015"},{"ref":"#761"}],"scale":100,"value":14.441975730644335},"#762":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"equity@2016Q1"}],"value":128782000},"debtToCapital@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"#762"}],"scale":100,"value":13.707661008526037},"#763":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"equity@2016Q2"}],"value":134630000},"debtToCapital@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"#763"}],"scale":100,"value":12.415509173289758},"#764":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"equity@2016Q3"}],"value":137880000},"debtToCapital@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"#764"}],"scale":100,"value":11.443284015085583},"#765":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"equity@2016Q4"}],"value":179088000},"debtToCapital@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"#765"}],"scale":100,"value":8.286429018136335},"#766":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2015","weight":0.5},{"ref":"totalAssets@FY2016","weight":0.5}],"rule":"average-balance","value":233721000},"returnOnAssets@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#766"}],"scale":100,"value":-6.942037728744957},"#767":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"}],"rule":"trailing-year","value":-24933000},"#768":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q1","weight":0.5},{"ref":"totalAssets@2017Q1","weight":0.5}],"rule":"average-balance","value":234263000},"returnOnAssets@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#767"},{"ref":"#768"}],"scale":100,"value":-10.643166014266017},"#769":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"}],"rule":"trailing-year","value":-19277000},"#770":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q2","weight":0.5},{"ref":"totalAssets@2017Q2","weight":0.5}],"rule":"average-balance","value":249906000},"returnOnAssets@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#769"},{"ref":"#770"}],"scale":100,"value":-7.7137003513321005},"#771":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"}],"rule":"trailing-year","value":-11029000},"#772":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q3","weight":0.5},{"ref":"totalAssets@2017Q3","weight":0.5}],"rule":"average-balance","value":264118500},"returnOnAssets@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#771"},{"ref":"#772"}],"scale":100,"value":-4.175777160630551},"#773":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"}],"rule":"trailing-year","value":-4204000},"#774":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q4","weight":0.5},{"ref":"totalAssets@2017Q4","weight":0.5}],"rule":"average-balance","value":306221500},"returnOnAssets@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#773"},{"ref":"#774"}],"scale":100,"value":-1.3728624541385892},"#775":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2016","weight":0.5},{"ref":"totalAssets@FY2017","weight":0.5}],"rule":"average-balance","value":306221500},"returnOnAssets@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#775"}],"scale":100,"value":-1.3728624541385892},"#776":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"}],"rule":"trailing-year","value":-4683000},"#777":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q1","weight":0.5},{"ref":"totalAssets@2018Q1","weight":0.5}],"rule":"average-balance","value":511206000},"returnOnAssets@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#776"},{"ref":"#777"}],"scale":100,"value":-0.9160690602222978},"#778":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"}],"rule":"trailing-year","value":-10859000},"#779":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q2","weight":0.5},{"ref":"totalAssets@2018Q2","weight":0.5}],"rule":"average-balance","value":540973000},"returnOnAssets@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#778"},{"ref":"#779"}],"scale":100,"value":-2.007309052392633},"#780":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"}],"rule":"trailing-year","value":-20646000},"#781":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q3","weight":0.5},{"ref":"totalAssets@2018Q3","weight":0.5}],"rule":"average-balance","value":565641500},"returnOnAssets@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#780"},{"ref":"#781"}],"scale":100,"value":-3.6500150713835526},"#782":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"}],"rule":"trailing-year","value":-26203000},"#783":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q4","weight":0.5},{"ref":"totalAssets@2018Q4","weight":0.5}],"rule":"average-balance","value":627070000},"returnOnAssets@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#782"},{"ref":"#783"}],"scale":100,"value":-4.178640343183377},"#784":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2017","weight":0.5},{"ref":"totalAssets@FY2018","weight":0.5}],"rule":"average-balance","value":627070000},"returnOnAssets@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#784"}],"scale":100,"value":-4.178640343183377},"#785":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"}],"rule":"trailing-year","value":-29845000},"#786":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q1","weight":0.5},{"ref":"totalAssets@2019Q1","weight":0.5}],"rule":"average-balance","value":870590000},"returnOnAssets@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#785"},{"ref":"#786"}],"scale":100,"value":-3.42813494296971},"#787":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"}],"rule":"trailing-year","value":-30797000},"#788":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q2","weight":0.5},{"ref":"totalAssets@2019Q2","weight":0.5}],"rule":"average-balance","value":912764500},"returnOnAssets@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#787"},{"ref":"#788"}],"scale":100,"value":-3.3740356904765685},"#789":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"}],"rule":"trailing-year","value":-34028000},"#790":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q3","weight":0.5},{"ref":"totalAssets@2019Q3","weight":0.5}],"rule":"average-balance","value":950661000},"returnOnAssets@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#789"},{"ref":"#790"}],"scale":100,"value":-3.5794042250602476},"#791":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"}],"rule":"trailing-year","value":-53607000},"#792":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q4","weight":0.5},{"ref":"totalAssets@2019Q4","weight":0.5}],"rule":"average-balance","value":1172536500},"returnOnAssets@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#791"},{"ref":"#792"}],"scale":100,"value":-4.571883263335512},"#793":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2018","weight":0.5},{"ref":"totalAssets@FY2019","weight":0.5}],"rule":"average-balance","value":1172536500},"returnOnAssets@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#793"}],"scale":100,"value":-4.571883263335512},"#794":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"}],"rule":"trailing-year","value":-107970000},"#795":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q1","weight":0.5},{"ref":"totalAssets@2020Q1","weight":0.5}],"rule":"average-balance","value":1418811000},"returnOnAssets@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#794"},{"ref":"#795"}],"scale":100,"value":-7.609893072438824},"#796":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"}],"rule":"trailing-year","value":-98218000},"#797":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q2","weight":0.5},{"ref":"totalAssets@2020Q2","weight":0.5}],"rule":"average-balance","value":1488421500},"returnOnAssets@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#796"},{"ref":"#797"}],"scale":100,"value":-6.598802825678075},"#798":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"}],"rule":"trailing-year","value":-106426000},"#799":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q3","weight":0.5},{"ref":"totalAssets@2020Q3","weight":0.5}],"rule":"average-balance","value":1587896500},"returnOnAssets@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#798"},{"ref":"#799"}],"scale":100,"value":-6.702326001726183},"#800":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"}],"rule":"trailing-year","value":-82996000},"#801":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q4","weight":0.5},{"ref":"totalAssets@2020Q4","weight":0.5}],"rule":"average-balance","value":1817672000},"returnOnAssets@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#800"},{"ref":"#801"}],"scale":100,"value":-4.566060323314657},"#802":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2019","weight":0.5},{"ref":"totalAssets@FY2020","weight":0.5}],"rule":"average-balance","value":1817672000},"returnOnAssets@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#802"}],"scale":100,"value":-4.566060323314657},"#803":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"}],"rule":"trailing-year","value":-22461000},"#804":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q1","weight":0.5},{"ref":"totalAssets@2021Q1","weight":0.5}],"rule":"average-balance","value":1970816000},"returnOnAssets@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#803"},{"ref":"#804"}],"scale":100,"value":-1.1396802136779893},"#805":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"}],"rule":"trailing-year","value":-133926000},"#806":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q2","weight":0.5},{"ref":"totalAssets@2021Q2","weight":0.5}],"rule":"average-balance","value":1966650000},"returnOnAssets@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#805"},{"ref":"#806"}],"scale":100,"value":-6.809854320799329},"#807":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"}],"rule":"trailing-year","value":-259720000},"#808":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q3","weight":0.5},{"ref":"totalAssets@2021Q3","weight":0.5}],"rule":"average-balance","value":2040908500},"returnOnAssets@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#807"},{"ref":"#808"}],"scale":100,"value":-12.725705243522675},"#809":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"}],"rule":"trailing-year","value":-376250000},"#810":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q4","weight":0.5},{"ref":"totalAssets@2021Q4","weight":0.5}],"rule":"average-balance","value":2381818000},"returnOnAssets@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#809"},{"ref":"#810"}],"scale":100,"value":-15.79675693105015},"#811":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2020","weight":0.5},{"ref":"totalAssets@FY2021","weight":0.5}],"rule":"average-balance","value":2381818000},"returnOnAssets@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#811"}],"scale":100,"value":-15.79675693105015},"#812":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"}],"rule":"trailing-year","value":-527036000},"#813":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q1","weight":0.5},{"ref":"totalAssets@2022Q1","weight":0.5}],"rule":"average-balance","value":2318732000},"returnOnAssets@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#812"},{"ref":"#813"}],"scale":100,"value":-22.72949180845393},"#814":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"}],"rule":"trailing-year","value":-575595000},"#815":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q2","weight":0.5},{"ref":"totalAssets@2022Q2","weight":0.5}],"rule":"average-balance","value":2244039000},"returnOnAssets@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#814"},{"ref":"#815"}],"scale":100,"value":-25.649955281525855},"#816":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"}],"rule":"trailing-year","value":-713460000},"#817":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q3","weight":0.5},{"ref":"totalAssets@2022Q3","weight":0.5}],"rule":"average-balance","value":2140610000},"returnOnAssets@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#816"},{"ref":"#817"}],"scale":100,"value":-33.32975179972064},"#818":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"}],"rule":"trailing-year","value":-879166000},"#819":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q4","weight":0.5},{"ref":"totalAssets@2022Q4","weight":0.5}],"rule":"average-balance","value":2326350500},"returnOnAssets@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#818"},{"ref":"#819"}],"scale":100,"value":-37.79163973786409},"#820":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2021","weight":0.5},{"ref":"totalAssets@FY2022","weight":0.5}],"rule":"average-balance","value":2326350500},"returnOnAssets@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#820"}],"scale":100,"value":-37.79163973786409},"#821":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"}],"rule":"trailing-year","value":-782593000},"#822":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q1","weight":0.5},{"ref":"totalAssets@2023Q1","weight":0.5}],"rule":"average-balance","value":2307086000},"returnOnAssets@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#821"},{"ref":"#822"}],"scale":100,"value":-33.92127558313821},"#823":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"}],"rule":"trailing-year","value":-644560000},"#824":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q2","weight":0.5},{"ref":"totalAssets@2023Q2","weight":0.5}],"rule":"average-balance","value":2239890500},"returnOnAssets@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#823"},{"ref":"#824"}],"scale":100,"value":-28.776406703809855},"#825":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"}],"rule":"trailing-year","value":-402060000},"#826":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q3","weight":0.5},{"ref":"totalAssets@2023Q3","weight":0.5}],"rule":"average-balance","value":2249105500},"returnOnAssets@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#825"},{"ref":"#826"}],"scale":100,"value":-17.876440211452955},"#827":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"}],"rule":"trailing-year","value":-165240000},"#828":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q4","weight":0.5},{"ref":"totalAssets@2023Q4","weight":0.5}],"rule":"average-balance","value":2009287500},"returnOnAssets@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#827"},{"ref":"#828"}],"scale":100,"value":-8.223810679158657},"#829":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2022","weight":0.5},{"ref":"totalAssets@FY2023","weight":0.5}],"rule":"average-balance","value":2009287500},"returnOnAssets@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#829"}],"scale":100,"value":-8.223810679158657},"#830":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"}],"rule":"trailing-year","value":-139335000},"#831":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q1","weight":0.5},{"ref":"totalAssets@2024Q1","weight":0.5}],"rule":"average-balance","value":1959761500},"returnOnAssets@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#830"},{"ref":"#831"}],"scale":100,"value":-7.1097937172456955},"#832":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"}],"rule":"trailing-year","value":-132606000},"#833":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q2","weight":0.5},{"ref":"totalAssets@2024Q2","weight":0.5}],"rule":"average-balance","value":1896087000},"returnOnAssets@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#832"},{"ref":"#833"}],"scale":100,"value":-6.993666429863186},"#834":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"}],"rule":"trailing-year","value":-98343000},"#835":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q3","weight":0.5},{"ref":"totalAssets@2024Q3","weight":0.5}],"rule":"average-balance","value":2000438000},"returnOnAssets@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#834"},{"ref":"#835"}],"scale":100,"value":-4.916073379929795},"#836":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"}],"rule":"trailing-year","value":-58288000},"#837":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q4","weight":0.5},{"ref":"totalAssets@2024Q4","weight":0.5}],"rule":"average-balance","value":1862393000},"returnOnAssets@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#836"},{"ref":"#837"}],"scale":100,"value":-3.1297368493116116},"#838":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2023","weight":0.5},{"ref":"totalAssets@FY2024","weight":0.5}],"rule":"average-balance","value":1862393000},"returnOnAssets@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#838"}],"scale":100,"value":-3.1297368493116116},"#839":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"}],"rule":"trailing-year","value":-40122000},"#840":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q1","weight":0.5},{"ref":"totalAssets@2025Q1","weight":0.5}],"rule":"average-balance","value":1752347500},"returnOnAssets@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#839"},{"ref":"#840"}],"scale":100,"value":-2.289614360165435},"#841":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"}],"rule":"trailing-year","value":-12176000},"#842":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q2","weight":0.5},{"ref":"totalAssets@2025Q2","weight":0.5}],"rule":"average-balance","value":1718636500},"returnOnAssets@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#841"},{"ref":"#842"}],"scale":100,"value":-0.7084686028721023},"#843":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"}],"rule":"trailing-year","value":13236000},"#844":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q3","weight":0.5},{"ref":"totalAssets@2025Q3","weight":0.5}],"rule":"average-balance","value":1673782500},"returnOnAssets@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#843"},{"ref":"#844"}],"scale":100,"value":0.7907837487845644},"#845":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"}],"rule":"trailing-year","value":43391000},"#846":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q4","weight":0.5},{"ref":"totalAssets@2025Q4","weight":0.5}],"rule":"average-balance","value":1630664000},"returnOnAssets@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#845"},{"ref":"#846"}],"scale":100,"value":2.6609405739011835},"#847":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2024","weight":0.5},{"ref":"totalAssets@FY2025","weight":0.5}],"rule":"average-balance","value":1630664000},"returnOnAssets@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#847"}],"scale":100,"value":2.6609405739011835},"#848":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"}],"rule":"trailing-year","value":84337000},"#849":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q1","weight":0.5},{"ref":"totalAssets@2026Q1","weight":0.5}],"rule":"average-balance","value":1526610500},"returnOnAssets@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#848"},{"ref":"#849"}],"scale":100,"value":5.524460889008689},"#850":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q2"},{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"}],"rule":"trailing-year","value":110259000},"#851":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q2","weight":0.5},{"ref":"totalAssets@2026Q2","weight":0.5}],"rule":"average-balance","value":1493412000},"returnOnAssets@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#850"},{"ref":"#851"}],"scale":100,"value":7.383026251295691},"#852":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"}],"rule":"trailing-year","value":-35390000},"returnOnAssets@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#852"},{"ref":"totalAssets@2012Q4"}],"scale":100,"value":-55.860719133756355},"returnOnAssets@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"totalAssets@FY2012"}],"scale":100,"value":-55.860719133756355},"#853":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"}],"rule":"trailing-year","value":-39816000},"returnOnAssets@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#853"},{"ref":"totalAssets@2013Q3"}],"scale":100,"value":-65.52671856228297},"#854":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"}],"rule":"trailing-year","value":-46098000},"#855":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q4","weight":0.5},{"ref":"totalAssets@2013Q4","weight":0.5}],"rule":"average-balance","value":104269500},"returnOnAssets@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#854"},{"ref":"#855"}],"scale":100,"value":-44.21043545811575},"#856":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2012","weight":0.5},{"ref":"totalAssets@FY2013","weight":0.5}],"rule":"average-balance","value":104269500},"returnOnAssets@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"#856"}],"scale":100,"value":-44.21043545811575},"#857":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"}],"rule":"trailing-year","value":-48740000},"returnOnAssets@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#857"},{"ref":"totalAssets@2014Q1"}],"scale":100,"value":-24.273029248153627},"#858":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"}],"rule":"trailing-year","value":-48451000},"returnOnAssets@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#858"},{"ref":"totalAssets@2014Q2"}],"scale":100,"value":-24.92296929574132},"#859":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"}],"rule":"trailing-year","value":-51585000},"#860":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q3","weight":0.5},{"ref":"totalAssets@2014Q3","weight":0.5}],"rule":"average-balance","value":128334000},"returnOnAssets@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#859"},{"ref":"#860"}],"scale":100,"value":-40.19589508625929},"#861":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"}],"rule":"trailing-year","value":-48340000},"#862":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q4","weight":0.5},{"ref":"totalAssets@2014Q4","weight":0.5}],"rule":"average-balance","value":166761000},"returnOnAssets@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#861"},{"ref":"#862"}],"scale":100,"value":-28.98759302234935},"#863":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2013","weight":0.5},{"ref":"totalAssets@FY2014","weight":0.5}],"rule":"average-balance","value":166761000},"returnOnAssets@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"#863"}],"scale":100,"value":-28.98759302234935},"#864":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"}],"rule":"trailing-year","value":-46047000},"#865":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q1","weight":0.5},{"ref":"totalAssets@2015Q1","weight":0.5}],"rule":"average-balance","value":194479000},"returnOnAssets@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#864"},{"ref":"#865"}],"scale":100,"value":-23.6771065256403},"#866":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"}],"rule":"trailing-year","value":-40928000},"#867":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q2","weight":0.5},{"ref":"totalAssets@2015Q2","weight":0.5}],"rule":"average-balance","value":198648500},"returnOnAssets@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#866"},{"ref":"#867"}],"scale":100,"value":-20.60322630173397},"#868":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"}],"rule":"trailing-year","value":-35278000},"#869":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q3","weight":0.5},{"ref":"totalAssets@2015Q3","weight":0.5}],"rule":"average-balance","value":201559500},"returnOnAssets@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#868"},{"ref":"#869"}],"scale":100,"value":-17.502524068575283},"#870":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"}],"rule":"trailing-year","value":-32099000},"#871":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q4","weight":0.5},{"ref":"totalAssets@2015Q4","weight":0.5}],"rule":"average-balance","value":201575000},"returnOnAssets@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#870"},{"ref":"#871"}],"scale":100,"value":-15.92409773037331},"#872":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2014","weight":0.5},{"ref":"totalAssets@FY2015","weight":0.5}],"rule":"average-balance","value":201575000},"returnOnAssets@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#872"}],"scale":100,"value":-15.92409773037331},"#873":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"}],"rule":"trailing-year","value":-28101000},"#874":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q1","weight":0.5},{"ref":"totalAssets@2016Q1","weight":0.5}],"rule":"average-balance","value":204875500},"returnOnAssets@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#873"},{"ref":"#874"}],"scale":100,"value":-13.716134920964196},"#875":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"}],"rule":"trailing-year","value":-27661000},"#876":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q2","weight":0.5},{"ref":"totalAssets@2016Q2","weight":0.5}],"rule":"average-balance","value":217044500},"returnOnAssets@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#875"},{"ref":"#876"}],"scale":100,"value":-12.744391127165166},"#877":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"}],"rule":"trailing-year","value":-29304000},"#878":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q3","weight":0.5},{"ref":"totalAssets@2016Q3","weight":0.5}],"rule":"average-balance","value":223005500},"returnOnAssets@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#877"},{"ref":"#878"}],"scale":100,"value":-13.14048308225582},"#879":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"}],"rule":"trailing-year","value":-29309000},"#880":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q4","weight":0.5},{"ref":"totalAssets@2016Q4","weight":0.5}],"rule":"average-balance","value":233721000},"returnOnAssets@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#879"},{"ref":"#880"}],"scale":100,"value":-12.540165410895899},"#881":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2015","weight":0.5},{"ref":"equity@FY2016","weight":0.5}],"rule":"average-balance","value":137190000},"returnOnEquity@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#881"}],"scale":100,"value":-11.82666375100226},"#882":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q1","weight":0.5},{"ref":"equity@2017Q1","weight":0.5}],"rule":"average-balance","value":122806500},"returnOnEquity@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#767"},{"ref":"#882"}],"scale":100,"value":-20.302671275543233},"#883":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q2","weight":0.5},{"ref":"equity@2017Q2","weight":0.5}],"rule":"average-balance","value":135818500},"returnOnEquity@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#769"},{"ref":"#883"}],"scale":100,"value":-14.19320637468386},"#884":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q3","weight":0.5},{"ref":"equity@2017Q3","weight":0.5}],"rule":"average-balance","value":142023000},"returnOnEquity@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#771"},{"ref":"#884"}],"scale":100,"value":-7.765643592939171},"#885":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q4","weight":0.5},{"ref":"equity@2017Q4","weight":0.5}],"rule":"average-balance","value":196297000},"returnOnEquity@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#773"},{"ref":"#885"}],"scale":100,"value":-2.1416526997356047},"#886":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2016","weight":0.5},{"ref":"equity@FY2017","weight":0.5}],"rule":"average-balance","value":196297000},"returnOnEquity@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#886"}],"scale":100,"value":-2.1416526997356047},"#887":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q1","weight":0.5},{"ref":"equity@2018Q1","weight":0.5}],"rule":"average-balance","value":205175000},"returnOnEquity@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#776"},{"ref":"#887"}],"scale":100,"value":-2.282441817960278},"#888":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q2","weight":0.5},{"ref":"equity@2018Q2","weight":0.5}],"rule":"average-balance","value":222373000},"returnOnEquity@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#778"},{"ref":"#888"}],"scale":100,"value":-4.883236723882845},"#889":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q3","weight":0.5},{"ref":"equity@2018Q3","weight":0.5}],"rule":"average-balance","value":230695500},"returnOnEquity@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#780"},{"ref":"#889"}],"scale":100,"value":-8.949459352263048},"#890":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q4","weight":0.5},{"ref":"equity@2018Q4","weight":0.5}],"rule":"average-balance","value":272977500},"returnOnEquity@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#782"},{"ref":"#890"}],"scale":100,"value":-9.598959621214203},"#891":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2017","weight":0.5},{"ref":"equity@FY2018","weight":0.5}],"rule":"average-balance","value":272977500},"returnOnEquity@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#891"}],"scale":100,"value":-9.598959621214203},"#892":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q1","weight":0.5},{"ref":"equity@2019Q1","weight":0.5}],"rule":"average-balance","value":303545000},"returnOnEquity@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#785"},{"ref":"#892"}],"scale":100,"value":-9.832150093066925},"#893":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q2","weight":0.5},{"ref":"equity@2019Q2","weight":0.5}],"rule":"average-balance","value":323295500},"returnOnEquity@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#787"},{"ref":"#893"}],"scale":100,"value":-9.525959996350089},"#894":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q3","weight":0.5},{"ref":"equity@2019Q3","weight":0.5}],"rule":"average-balance","value":334470500},"returnOnEquity@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#789"},{"ref":"#894"}],"scale":100,"value":-10.173692448212922},"#895":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q4","weight":0.5},{"ref":"equity@2019Q4","weight":0.5}],"rule":"average-balance","value":531654500},"returnOnEquity@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#791"},{"ref":"#895"}],"scale":100,"value":-10.083052057304133},"#896":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2018","weight":0.5},{"ref":"equity@FY2019","weight":0.5}],"rule":"average-balance","value":531654500},"returnOnEquity@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#896"}],"scale":100,"value":-10.083052057304133},"#897":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q1","weight":0.5},{"ref":"equity@2020Q1","weight":0.5}],"rule":"average-balance","value":410824000},"returnOnEquity@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#794"},{"ref":"#897"}],"scale":100,"value":-26.281327283703},"#898":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q2","weight":0.5},{"ref":"equity@2020Q2","weight":0.5}],"rule":"average-balance","value":448571500},"returnOnEquity@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#796"},{"ref":"#898"}],"scale":100,"value":-21.895728997495382},"#899":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q3","weight":0.5},{"ref":"equity@2020Q3","weight":0.5}],"rule":"average-balance","value":333617500},"returnOnEquity@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#798"},{"ref":"#899"}],"scale":100,"value":-31.900604734463872},"#900":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q4","weight":0.5},{"ref":"equity@2020Q4","weight":0.5}],"rule":"average-balance","value":527079500},"returnOnEquity@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#800"},{"ref":"#900"}],"scale":100,"value":-15.746391199050619},"#901":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2019","weight":0.5},{"ref":"equity@FY2020","weight":0.5}],"rule":"average-balance","value":527079500},"returnOnEquity@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#901"}],"scale":100,"value":-15.746391199050619},"#902":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q1","weight":0.5},{"ref":"equity@2021Q1","weight":0.5}],"rule":"average-balance","value":351746000},"returnOnEquity@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#803"},{"ref":"#902"}],"scale":100,"value":-6.385573681008455},"#903":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q2","weight":0.5},{"ref":"equity@2021Q2","weight":0.5}],"rule":"average-balance","value":316931500},"returnOnEquity@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#805"},{"ref":"#903"}],"scale":100,"value":-42.25708078875088},"#904":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q3","weight":0.5},{"ref":"equity@2021Q3","weight":0.5}],"rule":"average-balance","value":171501000},"returnOnEquity@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#807"},{"ref":"#904"}],"scale":100,"value":-151.43935020787052},"#905":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q4","weight":0.5},{"ref":"equity@2021Q4","weight":0.5}],"rule":"average-balance","value":323713000},"returnOnEquity@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#809"},{"ref":"#905"}],"scale":100,"value":-116.22949958759764},"#906":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2020","weight":0.5},{"ref":"equity@FY2021","weight":0.5}],"rule":"average-balance","value":323713000},"returnOnEquity@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#906"}],"scale":100,"value":-116.22949958759764},"#907":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q1","weight":0.5},{"ref":"equity@2022Q1","weight":0.5}],"rule":"average-balance","value":130925500},"returnOnEquity@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#812"},{"ref":"#907"}],"scale":100,"value":-402.5464863605638},"#908":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q2","weight":0.5},{"ref":"equity@2022Q2","weight":0.5}],"rule":"average-balance","value":27299000},"returnOnEquity@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#814"},{"ref":"#908"}],"scale":100,"value":-2108.4838272464194},"#909":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q3","weight":0.5},{"ref":"equity@2022Q3","weight":0.5}],"rule":"average-balance","value":-99807500},"returnOnEquity@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#816"},{"ref":"#909"}],"scale":100,"value":714.8360594143727},"#910":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q4","weight":0.5},{"ref":"equity@2022Q4","weight":0.5}],"rule":"average-balance","value":-71910000},"returnOnEquity@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#818"},{"ref":"#910"}],"scale":100,"value":1222.5921290502017},"#911":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2021","weight":0.5},{"ref":"equity@FY2022","weight":0.5}],"rule":"average-balance","value":-71910000},"returnOnEquity@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#911"}],"scale":100,"value":1222.5921290502017},"#912":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q1","weight":0.5},{"ref":"equity@2023Q1","weight":0.5}],"rule":"average-balance","value":-211586000},"returnOnEquity@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#821"},{"ref":"#912"}],"scale":100,"value":369.8699346837692},"#913":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q2","weight":0.5},{"ref":"equity@2023Q2","weight":0.5}],"rule":"average-balance","value":-254765000},"returnOnEquity@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#823"},{"ref":"#913"}],"scale":100,"value":253.00178595960983},"#914":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q3","weight":0.5},{"ref":"equity@2023Q3","weight":0.5}],"rule":"average-balance","value":-364666000},"returnOnEquity@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#825"},{"ref":"#914"}],"scale":100,"value":110.25431490733986},"#915":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q4","weight":0.5},{"ref":"equity@2023Q4","weight":0.5}],"rule":"average-balance","value":-492678000},"returnOnEquity@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#827"},{"ref":"#915"}],"scale":100,"value":33.53914727266085},"#916":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2022","weight":0.5},{"ref":"equity@FY2023","weight":0.5}],"rule":"average-balance","value":-492678000},"returnOnEquity@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#916"}],"scale":100,"value":33.53914727266085},"#917":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q1","weight":0.5},{"ref":"equity@2024Q1","weight":0.5}],"rule":"average-balance","value":-497161500},"returnOnEquity@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#830"},{"ref":"#917"}],"scale":100,"value":28.026104193506534},"#918":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q2","weight":0.5},{"ref":"equity@2024Q2","weight":0.5}],"rule":"average-balance","value":-500048000},"returnOnEquity@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#832"},{"ref":"#918"}],"scale":100,"value":26.51865420919592},"#919":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q3","weight":0.5},{"ref":"equity@2024Q3","weight":0.5}],"rule":"average-balance","value":-514903000},"returnOnEquity@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#834"},{"ref":"#919"}],"scale":100,"value":19.09932550402697},"#920":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q4","weight":0.5},{"ref":"equity@2024Q4","weight":0.5}],"rule":"average-balance","value":-526744000},"returnOnEquity@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#836"},{"ref":"#920"}],"scale":100,"value":11.065716932703552},"#921":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2023","weight":0.5},{"ref":"equity@FY2024","weight":0.5}],"rule":"average-balance","value":-526744000},"returnOnEquity@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#921"}],"scale":100,"value":11.065716932703552},"#922":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q1","weight":0.5},{"ref":"equity@2025Q1","weight":0.5}],"rule":"average-balance","value":-531782500},"returnOnEquity@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#839"},{"ref":"#922"}],"scale":100,"value":7.54481390418075},"#923":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q2","weight":0.5},{"ref":"equity@2025Q2","weight":0.5}],"rule":"average-balance","value":-507421000},"returnOnEquity@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#841"},{"ref":"#923"}],"scale":100,"value":2.399585354173359},"#924":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q3","weight":0.5},{"ref":"equity@2025Q3","weight":0.5}],"rule":"average-balance","value":-539552500},"returnOnEquity@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#843"},{"ref":"#924"}],"scale":100,"value":-2.4531440406633274},"#925":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q4","weight":0.5},{"ref":"equity@2025Q4","weight":0.5}],"rule":"average-balance","value":-569519000},"returnOnEquity@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#845"},{"ref":"#925"}],"scale":100,"value":-7.618885410319937},"#926":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2024","weight":0.5},{"ref":"equity@FY2025","weight":0.5}],"rule":"average-balance","value":-569519000},"returnOnEquity@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#926"}],"scale":100,"value":-7.618885410319937},"#927":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q1","weight":0.5},{"ref":"equity@2026Q1","weight":0.5}],"rule":"average-balance","value":-575259500},"returnOnEquity@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#848"},{"ref":"#927"}],"scale":100,"value":-14.660687915627642},"#928":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q2","weight":0.5},{"ref":"equity@2026Q2","weight":0.5}],"rule":"average-balance","value":-548473000},"returnOnEquity@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#850"},{"ref":"#928"}],"scale":100,"value":-20.10290388040979},"#929":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2010","weight":0.5},{"ref":"equity@FY2011","weight":0.5}],"rule":"average-balance","value":2180500},"returnOnEquity@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"#929"}],"scale":100,"value":-637.6060536574181},"#930":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q4","weight":0.5},{"ref":"equity@2012Q4","weight":0.5}],"rule":"average-balance","value":761500},"returnOnEquity@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#852"},{"ref":"#930"}],"scale":100,"value":-4647.406434668417},"#931":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2011","weight":0.5},{"ref":"equity@FY2012","weight":0.5}],"rule":"average-balance","value":761500},"returnOnEquity@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"#931"}],"scale":100,"value":-4647.406434668417},"returnOnEquity@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#853"},{"ref":"equity@2013Q3"}],"scale":100,"value":157.3133148952983},"#932":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q4","weight":0.5},{"ref":"equity@2013Q4","weight":0.5}],"rule":"average-balance","value":31793000},"returnOnEquity@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#854"},{"ref":"#932"}],"scale":100,"value":-144.99418110904915},"#933":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2012","weight":0.5},{"ref":"equity@FY2013","weight":0.5}],"rule":"average-balance","value":31793000},"returnOnEquity@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"#933"}],"scale":100,"value":-144.99418110904915},"returnOnEquity@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#857"},{"ref":"equity@2014Q1"}],"scale":100,"value":-43.61052951808307},"returnOnEquity@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#858"},{"ref":"equity@2014Q2"}],"scale":100,"value":-45.78407748641625},"#934":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q3","weight":0.5},{"ref":"equity@2014Q3","weight":0.5}],"rule":"average-balance","value":37312500},"returnOnEquity@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#859"},{"ref":"#934"}],"scale":100,"value":-138.25125628140705},"#935":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q4","weight":0.5},{"ref":"equity@2014Q4","weight":0.5}],"rule":"average-balance","value":80010000},"returnOnEquity@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#861"},{"ref":"#935"}],"scale":100,"value":-60.41744781902262},"#936":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2013","weight":0.5},{"ref":"equity@FY2014","weight":0.5}],"rule":"average-balance","value":80010000},"returnOnEquity@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"#936"}],"scale":100,"value":-60.41744781902262},"#937":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q1","weight":0.5},{"ref":"equity@2015Q1","weight":0.5}],"rule":"average-balance","value":102093000},"returnOnEquity@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#864"},{"ref":"#937"}],"scale":100,"value":-45.102994328700305},"#938":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q2","weight":0.5},{"ref":"equity@2015Q2","weight":0.5}],"rule":"average-balance","value":102986500},"returnOnEquity@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#866"},{"ref":"#938"}],"scale":100,"value":-39.74113111912727},"#939":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q3","weight":0.5},{"ref":"equity@2015Q3","weight":0.5}],"rule":"average-balance","value":101410000},"returnOnEquity@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#868"},{"ref":"#939"}],"scale":100,"value":-34.78749630213983},"#940":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q4","weight":0.5},{"ref":"equity@2015Q4","weight":0.5}],"rule":"average-balance","value":103318500},"returnOnEquity@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#870"},{"ref":"#940"}],"scale":100,"value":-31.068008149556952},"#941":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2014","weight":0.5},{"ref":"equity@FY2015","weight":0.5}],"rule":"average-balance","value":103318500},"returnOnEquity@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#941"}],"scale":100,"value":-31.068008149556952},"#942":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q1","weight":0.5},{"ref":"equity@2016Q1","weight":0.5}],"rule":"average-balance","value":101776500},"returnOnEquity@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#873"},{"ref":"#942"}],"scale":100,"value":-27.610499476794743},"#943":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q2","weight":0.5},{"ref":"equity@2016Q2","weight":0.5}],"rule":"average-balance","value":109031500},"returnOnEquity@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#875"},{"ref":"#943"}],"scale":100,"value":-25.369732600211865},"#944":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q3","weight":0.5},{"ref":"equity@2016Q3","weight":0.5}],"rule":"average-balance","value":112493500},"returnOnEquity@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#877"},{"ref":"#944"}],"scale":100,"value":-26.04950508251588},"#945":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q4","weight":0.5},{"ref":"equity@2016Q4","weight":0.5}],"rule":"average-balance","value":137190000},"returnOnEquity@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#879"},{"ref":"#945"}],"scale":100,"value":-21.363802026386765},"#946":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2016"},{"ref":"revenue@FY2015","weight":-1}],"value":84208000},"revenueGrowth@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"#946"},{"ref":"revenue@FY2015"}],"scale":100,"rule":"year-on-year","value":28.42675236642045},"#947":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q1"},{"ref":"revenue@2016Q1","weight":-1}],"value":25696000},"revenueGrowth@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#947"},{"ref":"revenue@2016Q1"}],"scale":100,"rule":"year-on-year","value":29.693313919896468},"#948":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q2"},{"ref":"revenue@2016Q2","weight":-1}],"value":28075000},"revenueGrowth@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#948"},{"ref":"revenue@2016Q2"}],"scale":100,"rule":"year-on-year","value":30.56813727625103},"#949":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q3"},{"ref":"revenue@2016Q3","weight":-1}],"value":33440000},"revenueGrowth@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#949"},{"ref":"revenue@2016Q3"}],"scale":100,"rule":"year-on-year","value":34.53154204401119},"#950":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q4"},{"ref":"revenue@2016Q4","weight":-1}],"value":36682000},"revenueGrowth@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#950"},{"ref":"revenue@2016Q4"}],"scale":100,"rule":"year-on-year","value":35.10138464924453},"#951":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2017"},{"ref":"revenue@FY2016","weight":-1}],"value":123181000},"revenueGrowth@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"#951"},{"ref":"revenue@FY2016"}],"scale":100,"rule":"year-on-year","value":32.37890210179899},"#952":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q1"},{"ref":"revenue@2017Q1","weight":-1}],"value":38109000},"revenueGrowth@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#952"},{"ref":"revenue@2017Q1"}],"scale":100,"rule":"year-on-year","value":33.95495126254075},"#953":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q2"},{"ref":"revenue@2017Q2","weight":-1}],"value":40913000},"revenueGrowth@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#953"},{"ref":"revenue@2017Q2"}],"scale":100,"rule":"year-on-year","value":34.117195773814004},"#954":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q3"},{"ref":"revenue@2017Q3","weight":-1}],"value":43546000},"revenueGrowth@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#954"},{"ref":"revenue@2017Q3"}],"scale":100,"rule":"year-on-year","value":33.425187482249626},"#955":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q4"},{"ref":"revenue@2017Q4","weight":-1}],"value":47439000},"revenueGrowth@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#955"},{"ref":"revenue@2017Q4"}],"scale":100,"rule":"year-on-year","value":33.60059496405425},"#956":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2018"},{"ref":"revenue@FY2017","weight":-1}],"value":170007000},"revenueGrowth@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"#956"},{"ref":"revenue@FY2017"}],"scale":100,"rule":"year-on-year","value":33.75720041221801},"#957":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q1"},{"ref":"revenue@2018Q1","weight":-1}],"value":51146000},"revenueGrowth@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#957"},{"ref":"revenue@2018Q1"}],"scale":100,"rule":"year-on-year","value":34.01954198067087},"#958":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q2"},{"ref":"revenue@2018Q2","weight":-1}],"value":54320000},"revenueGrowth@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#958"},{"ref":"revenue@2018Q2"}],"scale":100,"rule":"year-on-year","value":33.77437325905292},"#959":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q3"},{"ref":"revenue@2018Q3","weight":-1}],"value":59527000},"revenueGrowth@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#959"},{"ref":"revenue@2018Q3"}],"scale":100,"rule":"year-on-year","value":34.245361714367895},"#960":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q4"},{"ref":"revenue@2018Q4","weight":-1}],"value":64241000},"revenueGrowth@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#960"},{"ref":"revenue@2018Q4"}],"scale":100,"rule":"year-on-year","value":34.05770209517347},"#961":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2019"},{"ref":"revenue@FY2018","weight":-1}],"value":229234000},"revenueGrowth@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"#961"},{"ref":"revenue@FY2018"}],"scale":100,"rule":"year-on-year","value":34.02996330297021},"#962":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q1"},{"ref":"revenue@2019Q1","weight":-1}],"value":66023000},"revenueGrowth@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#962"},{"ref":"revenue@2019Q1"}],"scale":100,"rule":"year-on-year","value":32.76754562283797},"#963":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q2"},{"ref":"revenue@2019Q2","weight":-1}],"value":62833000},"revenueGrowth@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#963"},{"ref":"revenue@2019Q2"}],"scale":100,"rule":"year-on-year","value":29.204004610693836},"#964":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q3"},{"ref":"revenue@2019Q3","weight":-1}],"value":70272000},"revenueGrowth@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#964"},{"ref":"revenue@2019Q3"}],"scale":100,"rule":"year-on-year","value":30.11416229558779},"#965":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q4"},{"ref":"revenue@2019Q4","weight":-1}],"value":81671000},"revenueGrowth@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#965"},{"ref":"revenue@2019Q4"}],"scale":100,"rule":"year-on-year","value":32.29826191841496},"#966":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2020"},{"ref":"revenue@FY2019","weight":-1}],"value":280799000},"revenueGrowth@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"#966"},{"ref":"revenue@FY2019"}],"scale":100,"rule":"year-on-year","value":31.10112553690614},"#967":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q1"},{"ref":"revenue@2020Q1","weight":-1}],"value":84844000},"revenueGrowth@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#967"},{"ref":"revenue@2020Q1"}],"scale":100,"rule":"year-on-year","value":31.715960405514522},"#968":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q2"},{"ref":"revenue@2020Q2","weight":-1}],"value":101288000},"revenueGrowth@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#968"},{"ref":"revenue@2020Q2"}],"scale":100,"rule":"year-on-year","value":36.436498372214324},"#969":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q3"},{"ref":"revenue@2020Q3","weight":-1}],"value":111005000},"revenueGrowth@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#969"},{"ref":"revenue@2020Q3"}],"scale":100,"rule":"year-on-year","value":36.56002160567018},"#970":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q4"},{"ref":"revenue@2020Q4","weight":-1}],"value":113960000},"revenueGrowth@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#970"},{"ref":"revenue@2020Q4"}],"scale":100,"rule":"year-on-year","value":34.065093143936686},"#971":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2021"},{"ref":"revenue@FY2020","weight":-1}],"value":411097000},"revenueGrowth@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"#971"},{"ref":"revenue@FY2020"}],"scale":100,"rule":"year-on-year","value":34.73109186191608},"#972":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q1"},{"ref":"revenue@2021Q1","weight":-1}],"value":115300000},"revenueGrowth@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#972"},{"ref":"revenue@2021Q1"}],"scale":100,"rule":"year-on-year","value":32.722587383214695},"#973":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q2"},{"ref":"revenue@2021Q2","weight":-1}],"value":107623000},"revenueGrowth@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#973"},{"ref":"revenue@2021Q2"}],"scale":100,"rule":"year-on-year","value":28.37613012262934},"#974":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q3"},{"ref":"revenue@2021Q3","weight":-1}],"value":94403000},"revenueGrowth@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#974"},{"ref":"revenue@2021Q3"}],"scale":100,"rule":"year-on-year","value":22.768064944806078},"#975":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q4"},{"ref":"revenue@2021Q4","weight":-1}],"value":76250000},"revenueGrowth@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#975"},{"ref":"revenue@2021Q4"}],"scale":100,"rule":"year-on-year","value":17.001266454996244},"#976":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2022"},{"ref":"revenue@FY2021","weight":-1}],"value":393576000},"revenueGrowth@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"#976"},{"ref":"revenue@FY2021"}],"scale":100,"rule":"year-on-year","value":24.679417640589072},"#977":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q1"},{"ref":"revenue@2022Q1","weight":-1}],"value":66033000},"revenueGrowth@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#977"},{"ref":"revenue@2022Q1"}],"scale":100,"rule":"year-on-year","value":14.119994183759},"#978":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"revenue@2022Q2","weight":-1}],"value":52409000},"revenueGrowth@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#978"},{"ref":"revenue@2022Q2"}],"scale":100,"rule":"year-on-year","value":10.763900299037177},"#979":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q3"},{"ref":"revenue@2022Q3","weight":-1}],"value":49132000},"revenueGrowth@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#979"},{"ref":"revenue@2022Q3"}],"scale":100,"rule":"year-on-year","value":9.652045450973624},"#980":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q4"},{"ref":"revenue@2022Q4","weight":-1}],"value":46525000},"revenueGrowth@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#980"},{"ref":"revenue@2022Q4"}],"scale":100,"rule":"year-on-year","value":8.866194311152453},"#981":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2023"},{"ref":"revenue@FY2022","weight":-1}],"value":214099000},"revenueGrowth@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"#981"},{"ref":"revenue@FY2022"}],"scale":100,"rule":"year-on-year","value":10.767779996278293},"#982":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q1"},{"ref":"revenue@2023Q1","weight":-1}],"value":50522000},"revenueGrowth@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#982"},{"ref":"revenue@2023Q1"}],"scale":100,"rule":"year-on-year","value":9.466561986475263},"#983":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"revenue@2023Q2","weight":-1}],"value":53602000},"revenueGrowth@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#983"},{"ref":"revenue@2023Q2"}],"scale":100,"rule":"year-on-year","value":9.939088271015484},"#984":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"revenue@2023Q3","weight":-1}],"value":50601000},"revenueGrowth@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#984"},{"ref":"revenue@2023Q3"}],"scale":100,"rule":"year-on-year","value":9.065615123870408},"#985":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"revenue@2023Q4","weight":-1}],"value":43241000},"revenueGrowth@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#985"},{"ref":"revenue@2023Q4"}],"scale":100,"rule":"year-on-year","value":7.569262224058293},"#986":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"revenue@FY2023","weight":-1}],"value":197966000},"revenueGrowth@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"#986"},{"ref":"revenue@FY2023"}],"scale":100,"rule":"year-on-year","value":8.988530390764016},"#987":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"revenue@2024Q1","weight":-1}],"value":27845000},"revenueGrowth@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#987"},{"ref":"revenue@2024Q1"}],"scale":100,"rule":"year-on-year","value":4.766257396728246},"#988":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"revenue@2024Q2","weight":-1}],"value":27491000},"revenueGrowth@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#988"},{"ref":"revenue@2024Q2"}],"scale":100,"rule":"year-on-year","value":4.636646219390217},"#989":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"revenue@2024Q3","weight":-1}],"value":29890000},"revenueGrowth@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#989"},{"ref":"revenue@2024Q3"}],"scale":100,"rule":"year-on-year","value":4.909940617479647},"#990":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"revenue@2024Q4","weight":-1}],"value":29521000},"revenueGrowth@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#990"},{"ref":"revenue@2024Q4"}],"scale":100,"rule":"year-on-year","value":4.803974535891897},"#991":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"revenue@FY2024","weight":-1}],"value":114747000},"revenueGrowth@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"#991"},{"ref":"revenue@FY2024"}],"scale":100,"rule":"year-on-year","value":4.78033823599866},"#992":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"revenue@2025Q1","weight":-1}],"value":32143000},"revenueGrowth@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#992"},{"ref":"revenue@2025Q1"}],"scale":100,"rule":"year-on-year","value":5.251643640451209},"#993":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"revenue@2025Q2","weight":-1}],"value":36613000},"revenueGrowth@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#993"},{"ref":"revenue@2025Q2"}],"scale":100,"rule":"year-on-year","value":5.901534176448031},"#994":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2012"},{"ref":"revenue@FY2011","weight":-1}],"value":35649000},"revenueGrowth@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"#994"},{"ref":"revenue@FY2011"}],"scale":100,"rule":"year-on-year","value":45.1956844200464},"#995":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q1"},{"ref":"revenue@2012Q1","weight":-1}],"value":10717000},"revenueGrowth@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#995"},{"ref":"revenue@2012Q1"}],"scale":100,"rule":"year-on-year","value":43.1997742663657},"#996":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q2"},{"ref":"revenue@2012Q2","weight":-1}],"value":10699000},"revenueGrowth@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#996"},{"ref":"revenue@2012Q2"}],"scale":100,"rule":"year-on-year","value":39.61858915015737},"#997":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q3"},{"ref":"revenue@2012Q3","weight":-1}],"value":12346000},"revenueGrowth@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#997"},{"ref":"revenue@2012Q3"}],"scale":100,"rule":"year-on-year","value":41.7263755576585},"#998":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q4"},{"ref":"revenue@2012Q4","weight":-1}],"value":12217000},"revenueGrowth@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#998"},{"ref":"revenue@2012Q4"}],"scale":100,"rule":"year-on-year","value":36.881509433962265},"#999":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2013"},{"ref":"revenue@FY2012","weight":-1}],"value":45979000},"revenueGrowth@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"#999"},{"ref":"revenue@FY2012"}],"scale":100,"rule":"year-on-year","value":40.14721547945446},"#1000":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q1"},{"ref":"revenue@2013Q1","weight":-1}],"value":12737000},"revenueGrowth@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1000"},{"ref":"revenue@2013Q1"}],"scale":100,"rule":"year-on-year","value":35.853624208304005},"#1001":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q2"},{"ref":"revenue@2013Q2","weight":-1}],"value":15083000},"revenueGrowth@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1001"},{"ref":"revenue@2013Q2"}],"scale":100,"rule":"year-on-year","value":40.003713133885},"#1002":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q3"},{"ref":"revenue@2013Q3","weight":-1}],"value":15010000},"revenueGrowth@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1002"},{"ref":"revenue@2013Q3"}],"scale":100,"rule":"year-on-year","value":35.79434349215433},"#1003":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q4"},{"ref":"revenue@2013Q4","weight":-1}],"value":16551000},"revenueGrowth@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1003"},{"ref":"revenue@2013Q4"}],"scale":100,"rule":"year-on-year","value":36.50258038904328},"#1004":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2014"},{"ref":"revenue@FY2013","weight":-1}],"value":59382000},"revenueGrowth@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"#1004"},{"ref":"revenue@FY2013"}],"scale":100,"rule":"year-on-year","value":36.99697828728077},"#1005":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q1"},{"ref":"revenue@2014Q1","weight":-1}],"value":17056000},"revenueGrowth@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1005"},{"ref":"revenue@2014Q1"}],"scale":100,"rule":"year-on-year","value":35.34043346732418},"#1006":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q2"},{"ref":"revenue@2014Q2","weight":-1}],"value":17904000},"revenueGrowth@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1006"},{"ref":"revenue@2014Q2"}],"scale":100,"rule":"year-on-year","value":33.91744179438119},"#1007":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q3"},{"ref":"revenue@2014Q3","weight":-1}],"value":19836000},"revenueGrowth@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1007"},{"ref":"revenue@2014Q3"}],"scale":100,"rule":"year-on-year","value":34.83422309637538},"#1008":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q4"},{"ref":"revenue@2014Q4","weight":-1}],"value":21546000},"revenueGrowth@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1008"},{"ref":"revenue@2014Q4"}],"scale":100,"rule":"year-on-year","value":34.81169114439435},"#1009":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2015"},{"ref":"revenue@FY2014","weight":-1}],"value":76341000},"revenueGrowth@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"#1009"},{"ref":"revenue@FY2014"}],"scale":100,"rule":"year-on-year","value":34.71828712020264},"#1010":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q1"},{"ref":"revenue@2015Q1","weight":-1}],"value":21220000},"revenueGrowth@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1010"},{"ref":"revenue@2015Q1"}],"scale":100,"rule":"year-on-year","value":32.487216387519524},"#1011":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q2"},{"ref":"revenue@2015Q2","weight":-1}],"value":21153000},"revenueGrowth@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1011"},{"ref":"revenue@2015Q2"}],"scale":100,"rule":"year-on-year","value":29.923186827177428},"#1012":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q3"},{"ref":"revenue@2015Q3","weight":-1}],"value":20059000},"revenueGrowth@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1012"},{"ref":"revenue@2015Q3"}],"scale":100,"rule":"year-on-year","value":26.125293045063813},"#1013":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q4"},{"ref":"revenue@2015Q4","weight":-1}],"value":21064000},"revenueGrowth@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1013"},{"ref":"revenue@2015Q4"}],"scale":100,"rule":"year-on-year","value":25.244789606778607},"equity@FY2010":{"kind":"filed","concept":"StockholdersEquity","filing":25,"unit":"USD","end":"2010-12-31","value":2909000},"equity@2011Q4":{"kind":"filed","concept":"StockholdersEquity","filing":26,"unit":"USD","end":"2011-12-31","value":1452000}},"quality":[{"metric":"netIncome","periodKey":"FY2016","rule":"period-consistency","severity":"warning","message":"Quarters sum to -2.9309e+7 but the year reports -1.6225e+7 (44.64% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"totalAssets","periodKey":"2016Q4","rule":"accounting-identity","severity":"warning","message":"Assets 2.5263e+8 ≠ liabilities + mezzanine + equity 2.8684e+8 (11.93% apart) — large enough that an equity or liability component is probably unmapped."},{"metric":"totalAssets","periodKey":"FY2016","rule":"accounting-identity","severity":"warning","message":"Assets 2.5263e+8 ≠ liabilities + mezzanine + equity 2.8684e+8 (11.93% apart) — large enough that an equity or liability component is probably unmapped."},{"metric":"dilutedShares","periodKey":"2017Q4","rule":"per-share-consistency","severity":"warning","message":"Earnings per share times the share count gives -6.214e+6 against net income -1.210e+5 — usually the two-class method, where diluted EPS uses income available to common shareholders rather than the whole."}]}