{"schemaVersion":2,"ticker":"SAH","company":{"ticker":"SAH","name":"SONIC AUTOMOTIVE INC","exchange":"NYSE","cik":1043509,"sic":"5500","sicDescription":"Retail-Auto Dealers & Gasoline Stations","fiscalYearEnd":"1231"},"updatedAt":"2026-09-11T02:29:49.992Z","filingsThrough":"Q2 2026","annual":{"keys":["FY2009","FY2010","FY2011","FY2012","FY2013","FY2014","FY2015","FY2016","FY2017","FY2018","FY2019","FY2020","FY2021","FY2022","FY2023","FY2024","FY2025"],"labels":["2009","2010","2011","2012","2013","2014","2015","2016","2017","2018","2019","2020","2021","2022","2023","2024","2025"],"series":{"revenue":[5973609000,6578136000,7520806000,8365468000,8843168000,9197099000,9624299000,9731779000,9867208000,9951630000,10454300000,9767000000,12396400000,14001100000,14372400000,14224300000,15153600000],"costOfRevenue":[4957274000,5513571000,6362195000,7130315000,7541561000,7831199000,8209687000,8302505000,8409532000,8505505000,8933300000,8343400000,10482100000,11684100000,12126700000,12031500000,12770700000],"grossProfit":[1016335000,1064565000,1158611000,1235153000,1301607000,1365900000,1414612000,1429274000,1457676000,1446125000,1521000000,1423600000,1914300000,2317000000,2245700000,2192800000,2382900000],"operatingExpenses":[816588000,848292000,901124000,950626000,1004725000,1068633000,1111165000,1111456000,1148373000,1145925000,1099400000,1028700000,1274700000,1555100000,1600500000,1577000000,1678200000],"operatingIncome":[144072000,184037000,219541000,240402000,234603000,233613000,217293000,232909000,211565000,177663000,307700000,33900000,538400000,314000000,423600000,461500000,367500000],"pretaxIncome":[27655000,83092000,133262000,141233000,129021000,161727000,145156000,155212000,108124000,75312000,199600000,-34800000,458200000,190000000,241900000,256100000,172800000],"interestExpense":[null,null,null,null,null,2000000,1400000,1000000,600000,500000,null,null,null,null,null,null,null],"netIncome":[31548000,89929000,76254000,89101000,81618000,97217000,86311000,93193000,92983000,51650000,144100000,-51400000,348900000,88500000,178200000,216000000,118700000],"dilutedEps":[0.62,1.49,1.29,1.53,1.53,1.84,1.7,2.03,2.09,1.2,3.3,-1.21,8.06,2.23,4.97,6.18,3.42],"cash":[30035000,21842000,1913000,3371000,3016000,4182000,3625000,3108000,6352000,5900000,29100000,170300000,299400000,229200000,28900000,44000000,6300000],"currentAssets":[null,1190350000,1184158000,1611033000,1732185000,1768959000,2083112000,2031044000,2019797000,1993387000,2017610000,1882600000,2084100000,2206300000,2520400000,2885500000,2832500000],"totalAssets":[null,2250764000,2335232000,2776722000,3051170000,3168253000,3562381000,3639336000,3818518000,3796807000,4071035000,3746000000,4975100000,4978300000,5364600000,5895700000,5970700000],"currentLiabilities":[null,1105587000,1150859000,1524155000,1594536000,1647006000,1914621000,1936880000,1954832000,1945847000,2066156000,1831400000,1891700000,1845400000,2292900000,2637700000,2597900000],"totalLiabilities":[null,1786069000,1812490000,2250177000,2437531000,2501535000,2833333000,2914172000,3031758000,2973707000,3126235000,2931200000,3898700000,4083100000,4472700000,4833400000,4902600000],"totalDebt":[null,546401000,524403000,629385000,748373000,758530000,814582000,882678000,1024703000,924526000,706886000,720000000,1561300000,1751700000,1676600000,1588000000,1615400000],"equity":[368752000,464695000,522742000,526545000,613639000,666718000,729048000,725164000,786760000,823100000,944800000,814800000,1076400000,895200000,891900000,1062300000,1068100000],"operatingCashFlow":[403581000,255039000,153630000,-67378000,126448000,161050000,69716000,216368000,162883000,143675000,170800000,281100000,306300000,406100000,-15700000,109200000,567400000],"capex":[43277000,85194000,158716000,95376000,157617000,146432000,173249000,206232000,234245000,163619000,125600000,127200000,null,null,null,null,null],"depreciationAndAmortization":[34324000,33687000,39446000,45285000,54007000,58260000,68799000,77446000,88944000,93623000,93100000,91000000,101100000,127500000,142300000,150400000,163400000],"dilutedShares":[55832000,65794000,65464000,60406000,52941000,52563000,50883000,45948000,44358000,42950000,43710000,42500000,43300000,39700000,35900000,35000000,34700000],"totalCosts":[5829537000,6394099000,7301265000,8125576000,8608565000,8963486000,9407006000,9498870000,9655643000,9773967000,10146600000,9733100000,11858000000,13687100000,13948800000,13762800000,14786100000],"capexOutflow":[-43277000,-85194000,-158716000,-95376000,-157617000,-146432000,-173249000,-206232000,-234245000,-163619000,-125600000,-127200000,null,null,null,null,null],"grossMargin":[17.013751653313765,16.183383864365226,15.405410005257414,14.764900182512203,14.718786299208608,14.85142217127379,14.698338029606104,14.686667257856964,14.772932728285449,14.531539054406162,14.549037238265594,14.575611753865056,15.442386499306252,16.548699745020034,15.625086972252372,15.41587283732767,15.724976243268927],"netDebt":[null,524559000,522490000,626014000,745357000,754348000,810957000,879570000,1018351000,918626000,677786000,549700000,1261900000,1522500000,1647700000,1544000000,1609100000],"operatingMargin":[2.4118083389789993,2.7977074356626255,2.919115318225201,2.873742389547124,2.6529293574429436,2.540072690312456,2.2577540452556595,2.3932828725354325,2.1441222278885776,1.785265328393439,2.943286494552481,0.34708713013207737,4.343196411861508,2.242680932212469,2.947315688402772,3.244447881442321,2.4251662971175163],"netMargin":[0.528122948790254,1.3670894004015726,1.013907286000995,1.0651047855302298,0.922949784511614,1.0570398339737346,0.8968029775467283,0.9576152520520657,0.9423435687177163,0.5190104535638885,1.3783801880565891,-0.5262619023241527,2.814526798102675,0.6320931926777182,1.239876429823829,1.5185281525277168,0.7833122162390455],"currentRatio":[null,1.0766678696475267,1.0289340397042557,1.0570007643579558,1.08632542633092,1.0740452675946535,1.0880022730347154,1.0486163314196026,1.0332330348592615,1.0244315200527072,0.9765041942621951,1.0279567543955443,1.1017074588994027,1.1955673566706404,1.0992193292337216,1.093945482806991,1.0903037068401402],"freeCashFlow":[360304000,169845000,-5086000,-162754000,-31169000,14618000,-103533000,10136000,-71362000,-19944000,45200000,153900000,null,null,null,null,null],"ebit":[null,null,null,null,null,163727000,146556000,156212000,108724000,75812000,null,null,null,null,null,null,null],"fcfMargin":[6.031596644507533,2.581962428262353,-0.06762573054005117,-1.945545664629881,-0.3524641847808387,0.15894142272470918,-1.0757458802973598,0.1041536187782316,-0.7232238339355976,-0.20040938017189144,0.43235797710033197,1.5757141394491656,null,null,null,null,null],"ebitda":[null,null,null,null,null,221987000,215355000,233658000,197668000,169435000,null,null,null,null,null,null,null],"debtToCapital":[null,54.040466978407586,50.0793108881769,54.44836625055151,54.94613850685604,53.22091313231101,52.770547346190476,54.89830468416673,56.56770245928291,52.90182224343195,42.79784414228855,46.911649726348706,59.19172005914244,66.17930409157883,65.27545259879307,59.91774516092517,60.19750326066704],"returnOnAssets":[null,3.9954877543802905,3.325515329712455,3.485985985006907,2.8009441492738714,3.126238559429066,2.5647212431993776,2.5880772599089914,2.493559139130372,1.3564752653366732,3.663012043200664,-1.315076624321114,8.001284241666761,1.7782868165651937,3.4458420752400194,3.836487482571512,2.0006067552079823],"revenueGrowth":[null,10.119962655741288,14.330351333569258,11.231003698273835,5.710379861592929,4.002310031879985,4.644942932548624,1.1167566593681233,1.391616065264123,0.8555814370184489,5.051132327066021,-6.57432826683757,26.92126548581959,12.944887225323477,2.6519344908614295,-1.0304472461105996,6.53318616733336],"returnOnEquity":[11.14228952364134,21.580016485751344,15.444833442538613,16.98315141615211,14.316636613037895,15.185920801776378,12.367545849375897,12.816975791700248,12.299956876139277,6.416707042848446,16.301827026415523,-5.842236872016367,36.89720812182741,8.977480219111381,19.942924290750376,22.106232729505678,11.143447239954938]}},"quarterly":{"keys":["2010Q2","2010Q3","2010Q4","2011Q1","2011Q2","2011Q3","2011Q4","2012Q1","2012Q2","2012Q3","2012Q4","2013Q1","2013Q2","2013Q3","2013Q4","2014Q1","2014Q2","2014Q3","2014Q4","2015Q1","2015Q2","2015Q3","2015Q4","2016Q1","2016Q2","2016Q3","2016Q4","2017Q1","2017Q2","2017Q3","2017Q4","2018Q1","2018Q2","2018Q3","2018Q4","2019Q1","2019Q2","2019Q3","2019Q4","2020Q1","2020Q2","2020Q3","2020Q4","2021Q1","2021Q2","2021Q3","2021Q4","2022Q1","2022Q2","2022Q3","2022Q4","2023Q1","2023Q2","2023Q3","2023Q4","2024Q1","2024Q2","2024Q3","2024Q4","2025Q1","2025Q2","2025Q3","2025Q4","2026Q1","2026Q2"],"labels":["Q2 '10","Q3 '10","Q4 '10","Q1 '11","Q2 '11","Q3 '11","Q4 '11","Q1 '12","Q2 '12","Q3 '12","Q4 '12","Q1 '13","Q2 '13","Q3 '13","Q4 '13","Q1 '14","Q2 '14","Q3 '14","Q4 '14","Q1 '15","Q2 '15","Q3 '15","Q4 '15","Q1 '16","Q2 '16","Q3 '16","Q4 '16","Q1 '17","Q2 '17","Q3 '17","Q4 '17","Q1 '18","Q2 '18","Q3 '18","Q4 '18","Q1 '19","Q2 '19","Q3 '19","Q4 '19","Q1 '20","Q2 '20","Q3 '20","Q4 '20","Q1 '21","Q2 '21","Q3 '21","Q4 '21","Q1 '22","Q2 '22","Q3 '22","Q4 '22","Q1 '23","Q2 '23","Q3 '23","Q4 '23","Q1 '24","Q2 '24","Q3 '24","Q4 '24","Q1 '25","Q2 '25","Q3 '25","Q4 '25","Q1 '26","Q2 '26"],"series":{"revenue":[1722026000,1770260000,1542185000,1758377000,1879080000,1899903000,1983446000,1927066000,2121946000,2127721000,2188735000,2083166000,2202436000,2242197000,2315369000,2136387000,2353280000,2355604000,2351828000,2235516000,2423740000,2494408000,2470635000,2234626000,2382312000,2557928000,2556913000,2287822000,2405746000,2505701000,2667939000,2400773000,2505749000,2470849000,2574258000,2389138000,2614081000,2702720000,2748361000,2308056000,2111886000,2548545000,2798513000,2786800000,3352200000,3072800000,3184500000,3456200000,3506200000,3448100000,3590600000,3491200000,3652900000,3643500000,3584800000,3384000000,3453000000,3491500000,3895800000,3651300000,3657200000,3973800000,3871300000,3688500000,3934000000],"costOfRevenue":[1439550000,1488461000,1307773000,1531058000,1640049000,1632752000,1621307000,1623312000,1809094000,1823293000,1874616000,1770146000,1878630000,1916115000,1976669000,1807386000,2006333000,2014115000,2003364000,1900556000,2068186000,2134157000,2106788000,1889476000,2029007000,2198843000,2185179000,1937476000,2045128000,2143079000,2283849000,2048274000,2143374000,2110313000,2203543000,2030127000,2232770000,2315909000,2354494000,1957478000,1804503000,2171978000,2409441000,2385900000,2841400000,2600800000,2653900000,2884900000,2917400000,2867400000,3014500000,2937700000,3084000000,3061300000,3043700000,2847800000,2913900000,2947900000,3321900000,3084900000,3055000000,3358300000,3272600000,3089700000,3317800000],"grossProfit":[282476000,281799000,234412000,278357000,296657000,289903000,293694000,303754000,312852000,304428000,314119000,313020000,323806000,326081000,338700000,329000000,346947000,341489000,348464000,334959000,355554000,360251000,363848000,345150000,353305000,359085000,371734000,350346000,360618000,362622000,384090000,352499000,362375000,360536000,370715000,359011000,381311000,386811000,393884000,350578000,307383000,376567000,389072000,400900000,510800000,472000000,530600000,571300000,588800000,580700000,576100000,553500000,568900000,582200000,541100000,536200000,539100000,543600000,573900000,566400000,602200000,615500000,598700000,598800000,616200000],"operatingExpenses":[225558000,226745000,174508000,229430000,237509000,228978000,217436000,237539000,240141000,235718000,237228000,245824000,248090000,254564000,254646000,263973000,268914000,270144000,264402000,270862000,284661000,280041000,275001000,284375000,277204000,282141000,267135000,292234000,293931000,283974000,277634000,304925000,277462000,289022000,273915000,247095000,294532000,296826000,260947000,282156000,230359000,257174000,259012000,289400000,320600000,321400000,343400000,387000000,402800000,399000000,366300000,412800000,391900000,409600000,386300000,392200000,393000000,392100000,399600000,380300000,412600000,451600000,433700000,427000000,444600000],"operatingIncome":[48336000,46650000,52287000,48310000,59102000,54582000,56056000,55709000,61858000,57782000,65052000,55047000,62536000,57755000,59264000,50643000,63598000,56902000,62470000,41496000,43130000,62923000,69744000,42305000,57045000,50927000,82632000,36449000,42171000,55762000,77184000,20188000,50647000,48137000,58691000,87315000,62973000,65196000,92216000,-221875000,53544000,96433000,105798000,87900000,165400000,125400000,159700000,154400000,154800000,148900000,-144100000,106400000,78300000,137400000,101500000,106700000,107700000,113600000,133500000,145000000,-23300000,122700000,123200000,132700000,131600000],"pretaxIncome":[16102000,22391000,33080000,26141000,36685000,32667000,35506000,35057000,40613000,20077000,45486000,35570000,14290000,38768000,40394000,32233000,44890000,39602000,45003000,23589000,24741000,45198000,51628000,23634000,38156000,31250000,62172000,152000,20270000,33856000,53846000,-3856000,25344000,22632000,31192000,61336000,36822000,40540000,60902000,-243248000,37433000,80673000,90342000,72600000,151000000,112200000,122400000,128900000,127200000,116400000,-182500000,63600000,32500000,91200000,54600000,57500000,55700000,60800000,82100000,97400000,-69100000,71200000,73200000,85100000,80300000],"netIncome":[8436000,12985000,64354000,14964000,21351000,19401000,20538000,20498000,28179000,10042000,30382000,21291000,8916000,23327000,28084000,19386000,26993000,24712000,26126000,13967000,14781000,26505000,31058000,14624000,22822000,18111000,37636000,-541000,12132000,19440000,61952000,-2194000,16905000,15118000,21821000,42221000,26599000,29010000,46307000,-199333000,30791000,59818000,57324000,54200000,113800000,84500000,96300000,97300000,94800000,87300000,-190900000,47700000,23400000,68400000,38700000,42000000,41200000,74200000,58600000,70600000,-45600000,46800000,46900000,60800000,57400000],"dilutedEps":[0.16,0.23,0.9968455400269521,0.26,0.35,0.33,0.35,0.35,0.47,0.18,0.55,0.4,0.17,0.44,0.53,0.36,0.51,0.47,0.5,0.27,0.29,0.52,0.62,0.31,0.5,0.4,0.83,-0.01,0.27,0.44,1.42,-0.05,0.39,0.35,0.51,0.98,0.61,0.66,1.04,-4.68,0.71,1.34,1.369294689906769,1.25,2.63,1.95,2.242093023255814,2.33,2.34,2.23,-5.118471849865951,1.29,0.65,1.92,1.1158,1.2,1.18,2.13,1.6574157303370787,2.04,-1.34,1.33,1.3658720930232557,1.79,1.79],"cash":[20122000,10623000,21842000,2395000,2071000,1676000,1913000,2360000,5908000,62477000,3371000,4247000,3190000,8993000,3016000,2139000,2999000,1664000,4182000,3958000,3552000,2493000,3625000,2390000,2419000,2941000,3108000,6565000,4380000,7582000,6352000,9163000,8154000,7582000,5900000,2722000,2140000,2401000,29100000,181780000,115724000,125739000,170300000,77200000,239600000,220100000,299400000,360200000,327100000,139000000,229200000,160200000,119700000,34600000,28900000,15100000,67200000,17600000,44000000,64600000,110400000,89400000,6300000,5700000,19200000],"currentAssets":[null,null,1190350000,null,1091969000,1040979000,1184158000,1263336000,1323661000,1355194000,1611033000,1474586000,1630444000,1574972000,1732185000,1688716000,1752599000,1627526000,1768959000,1683064000,1835308000,1823915000,2083112000,1931458000,1967235000,1857481000,2031044000,1946335000,1960160000,1832776000,2019797000,1958540000,1909695000,1863975000,1993387000,2023269000,2021178000,2022461000,2017610000,2129786000,1739103000,1652130000,1882600000,1780684000,1719374000,1471963000,2084100000,2060600000,2070900000,1757000000,2206300000,2301800000,2297300000,2241500000,2520400000,2511000000,2916200000,2811400000,2885500000,2867700000,2777400000,2807700000,2832500000,2964300000,3099200000],"totalAssets":[null,null,2250764000,null,2245547000,2211867000,2335232000,2415578000,2469999000,2503361000,2776722000,2687964000,2871480000,2895932000,3051170000,3005449000,3070560000,2983913000,3168253000,3122255000,3275495000,3292408000,3562381000,3431371000,3511225000,3429191000,3639336000,3607635000,3645156000,3614569000,3818518000,3788495000,3704814000,3703931000,3796807000,4139090000,4119327000,4117892000,4071035000,3976744000,3595425000,3503917000,3746000000,3692227000,3656345000,3505963000,4975100000,5006200000,5023500000,4828300000,4978300000,5148000000,5081600000,5050300000,5364600000,5407600000,5804200000,5758200000,5895700000,5875700000,5930400000,6016400000,5970700000,6117600000,6382200000],"currentLiabilities":[null,null,1105587000,null,1019532000,1017966000,1150859000,1202264000,1262030000,1224200000,1524155000,1406247000,1486093000,1454071000,1594536000,1497680000,1535803000,1439783000,1647006000,1561494000,1673001000,1656578000,1914621000,1804153000,1834235000,1752827000,1936880000,1847979000,1904884000,1731746000,1954832000,1887067000,1847262000,1812940000,1945847000,1966280000,1965409000,1945948000,2066156000,2013044000,1748177000,1629018000,1831400000,1781332000,1635802000,1428402000,1891700000,1869200000,1883100000,1718500000,1845400000,2057000000,2004400000,2009200000,2292900000,2299700000,2651000000,2538500000,2637700000,2626700000,2706800000,2755800000,2597900000,2874900000,3063900000],"totalLiabilities":[null,null,1786069000,null,1749502000,1706521000,1812490000,1870255000,1908153000,1944239000,2250177000,2146745000,2318630000,2312202000,2437531000,2377971000,2416555000,2330342000,2501535000,2450195000,2590061000,2599248000,2833333000,2764914000,2836297000,2743747000,2914172000,2885357000,2931746000,2891595000,3031758000,3019778000,2917834000,2900087000,2973707000,3286804000,3243602000,3215467000,3126235000,3254757000,2850723000,2729815000,2931200000,2865827000,2709945000,2500163000,3898700000,3871200000,3853500000,3721400000,4083100000,4293200000,4204900000,4192800000,4472700000,4503200000,4859500000,4743200000,4833400000,4784900000,4900800000,4947100000,4902600000,5136300000,5356600000],"totalDebt":[null,null,546401000,null,596410000,559709000,524403000,545028000,513220000,586601000,629385000,639297000,733450000,752074000,748373000,785050000,780885000,783481000,758530000,794625000,819419000,827582000,814582000,843744000,878261000,886135000,882678000,947384000,954558000,1075865000,1024703000,1058614000,970914000,990629000,924526000,919355000,914251000,909076000,706886000,911642000,749531000,733597000,720000000,711897000,686393000,691157000,1561300000,1546300000,1538500000,1522400000,1751700000,1732500000,1690300000,1683500000,1676600000,1651400000,1708000000,1695900000,1588000000,1570500000,1520400000,1490200000,1615400000,1727600000,1758800000],"equity":[null,null,464695000,null,496045000,505346000,522742000,545323000,561846000,559122000,526545000,541219000,552850000,583730000,613639000,627478000,654005000,653571000,666718000,672060000,685434000,693160000,729048000,666457000,674928000,685444000,725164000,722278000,713410000,722974000,786760000,768717000,786980000,803844000,823100000,852286000,875725000,902425000,944800000,721987000,744702000,774102000,814800000,826400000,946400000,1005800000,1076400000,1135000000,1170000000,1106900000,895200000,854800000,876700000,857500000,891900000,904400000,944700000,1015000000,1062300000,1090800000,1029600000,1069300000,1068100000,981300000,1025600000],"operatingCashFlow":[null,33356000,16983000,18420000,104008000,44917000,-13715000,-39168000,-8732000,83250000,-102728000,88837000,-58511000,150317000,-54195000,14264000,39376000,101902000,5508000,44056000,10278000,77331000,-61949000,104015000,2704000,134814000,-25165000,79475000,13408000,95249000,-25249000,54822000,-16714000,117365000,-11798000,-94329000,37470000,31213000,196446000,-47198000,274946000,45248000,8104000,90300000,-124900000,301000000,39900000,252500000,53800000,339100000,-239300000,-34000000,15100000,123100000,-119900000,70100000,-136400000,87800000,87700000,195800000,136800000,167900000,66900000,35500000,-100200000],"capex":[null,23615000,41155000,90587000,22074000,23236000,22819000,11958000,22546000,20720000,40152000,59337000,29810000,38391000,30079000,21549000,27037000,41344000,56502000,46767000,36155000,44176000,46151000,41382000,67588000,46090000,51172000,75686000,45536000,60671000,52352000,65713000,33889000,34316000,29701000,30619000,20614000,23315000,51051000,19805000,41928000,30322000,35144000,67700000,37400000,76500000,null,58800000,41600000,97300000,null,37200000,38300000,78100000,null,43800000,48800000,53300000,null,45000000,34100000,33500000,null,37000000,117600000],"depreciationAndAmortization":[8581000,8731000,7958000,9895000,9699000,10137000,9989000,10895000,11210000,11295000,11886000,12134000,13144000,13744000,14987000,14381000,14431000,14235000,15213000,16409000,17294000,17250000,17846000,18470000,18905000,19928000,20144000,21153000,21911000,22686000,23193000,23743000,23949000,23377000,22556000,22649000,23806000,23665000,22980000,22297000,22647000,22934000,23121000,23600000,24800000,25200000,27400000,29900000,31200000,32800000,33500000,34300000,36100000,35200000,36600000,36300000,37000000,37900000,39300000,39700000,40500000,41200000,41800000,38700000,40000000],"dilutedShares":[65807000,65851000,66043000,65950000,65936000,65517000,64456000,64420000,63506000,59011000,54724000,52931000,52942000,52918000,52974000,52946000,52930000,52553000,51828000,51403000,51093000,50769000,50274000,47122000,45924000,45354000,45402000,44791000,44810000,43811000,43677000,42789000,42920000,42994000,42908000,42888000,43230000,44203000,44472000,42615000,43575000,44577000,41939000,43500000,43400000,43300000,43000000,41800000,40500000,39200000,37300000,36900000,36000000,35600000,35000000,34900000,34900000,34900000,35600000,34600000,34100000,35100000,34400000,34000000,32100000],"totalCosts":[1673690000,1723610000,1489898000,1710067000,1819978000,1845321000,1927390000,1871357000,2060088000,2069939000,2123683000,2028119000,2139900000,2184442000,2256105000,2085743000,2289682000,2298694000,2289379000,2194027000,2380641000,2431485000,2400935000,2198321000,2325267000,2507012000,2474258000,2251363000,2363570000,2449939000,2590776000,2380542000,2455085000,2422712000,2515614000,2300671000,2551108000,2637524000,2656121000,2529931000,2058342000,2452112000,2692715000,2698900000,3186800000,2947400000,3024800000,3301800000,3351400000,3299200000,3734700000,3384800000,3574600000,3506100000,3483300000,3277300000,3345300000,3377900000,3767100000,3503500000,3680500000,3851100000,3748100000,3555000000,3802400000],"capexOutflow":[null,-23615000,-41155000,-90587000,-22074000,-23236000,-22819000,-11958000,-22546000,-20720000,-40152000,-59337000,-29810000,-38391000,-30079000,-21549000,-27037000,-41344000,-56502000,-46767000,-36155000,-44176000,-46151000,-41382000,-67588000,-46090000,-51172000,-75686000,-45536000,-60671000,-52352000,-65713000,-33889000,-34316000,-29701000,-30619000,-20614000,-23315000,-51051000,-19805000,-41928000,-30322000,-35144000,-67700000,-37400000,-76500000,null,-58800000,-41600000,-97300000,null,-37200000,-38300000,-78100000,null,-43800000,-48800000,-53300000,null,-45000000,-34100000,-33500000,null,-37000000,-117600000],"grossMargin":[16.403701221700484,15.918509145549242,15.19999221883237,15.830336725287012,15.787353385699385,15.258831635088738,14.80725968844123,15.762511507130528,14.743636265955873,14.30770293661622,14.351623197874572,15.026166901725546,14.702175227793226,14.542923748448509,14.628337858889878,15.39983158482054,14.743124490073429,14.4968763849951,14.816729794865951,14.983520583167376,14.669642783466873,14.442344636482884,14.726902193160868,15.44553764254063,14.830341281914375,14.038119915806856,14.538390629638162,15.313516523575698,14.989861772606087,14.471878328659326,14.396506067042763,14.682729270947315,14.461743774017268,14.591583702605865,14.400848710579902,15.026800461086804,14.586808901483925,14.311915403741416,14.331596176775903,15.189319496580673,14.554904952255946,14.775764210559359,13.902811957636075,14.385675326539399,15.237754310601993,15.360583181463161,16.66195635107552,16.529714715583587,16.793109349152928,16.841158899103853,16.044672199632373,15.854147571035748,15.573927564400886,15.97914093591327,15.094286989511268,15.8451536643026,15.612510860121635,15.569239581841614,14.731249037424918,15.512283296360199,16.466148966422402,15.488952639790629,15.465089246506341,16.23424156161041,15.663446873411285],"netDebt":[null,null,524559000,null,594339000,558033000,522490000,542668000,507312000,524124000,626014000,635050000,730260000,743081000,745357000,782911000,777886000,781817000,754348000,790667000,815867000,825089000,810957000,841354000,875842000,883194000,879570000,940819000,950178000,1068283000,1018351000,1049451000,962760000,983047000,918626000,916633000,912111000,906675000,677786000,729862000,633807000,607858000,549700000,634697000,446793000,471057000,1261900000,1186100000,1211400000,1383400000,1522500000,1572300000,1570600000,1648900000,1647700000,1636300000,1640800000,1678300000,1544000000,1505900000,1410000000,1400800000,1609100000,1721900000,1739600000],"operatingMargin":[2.8069262601145395,2.635206127913414,3.390449265165982,2.747419921893883,3.1452625753028074,2.872883510368687,2.826192394448853,2.890871407621742,2.915154297046202,2.715675598445473,2.9721277358839693,2.6424682430492816,2.83940146274398,2.5758218390266334,2.559592013195305,2.3704974800913883,2.702525836279576,2.4156012640494753,2.65623166319986,1.856215746163302,1.7794812974989065,2.5225624677278136,2.8229179947665277,1.8931579602134763,2.394522631796339,1.9909473605199208,3.2317094871823953,1.5931746438315568,1.752928197739911,2.225405186013814,2.89301966799091,0.8408958281353548,2.021231974950404,1.9481967534236206,2.2799191067872764,3.654665406519004,2.4089919172359235,2.4122365616860053,3.3553088549866628,-9.613068313767084,2.5353641247680985,3.7838452921176593,3.780507719635392,3.154155303573992,4.934073145993676,4.080968497787034,5.014915999371958,4.467334066315607,4.415036221550396,4.318320234331951,-4.013256837297387,3.0476626947754353,2.1435024227326234,3.771099217785097,2.8313992412407942,3.153073286052009,3.119026933101651,3.253615924387799,3.426767287848452,3.9711883438775226,-0.6370994203215575,3.087724596104484,3.1823935112236197,3.597668428900637,3.345195729537367],"netMargin":[0.48988807369923565,0.7335080722605719,4.1729105133301125,0.8510120412175547,1.1362475253847628,1.0211573959302132,1.0354705900740429,1.0636895674564337,1.3279791285923392,0.4719603745039881,1.3881077426001778,1.0220500910633141,0.4048244761709307,1.0403635362994421,1.2129384128404588,0.9074198635359606,1.147037326624966,1.0490727643525821,1.1108805575917968,0.6247774563009166,0.6098426398871166,1.06257677172299,1.2570857289725113,0.6544271837882492,0.9579769568385669,0.7080340025207903,1.471931192027261,-0.02364694456124646,0.5042926393725689,0.7758307954540465,2.3220920718202325,-0.09138723236224333,0.6746485781297329,0.6118544678367638,0.8476617339831516,1.767206415033372,1.0175277659720567,1.073363130475965,1.6848951065744275,-8.636402236340885,1.4579858950719877,2.347143173850177,2.048373546951542,1.9448830199511984,3.394785513990812,2.749934912783129,3.0240226095148373,2.815230600081014,2.703781872112258,2.5318291232852874,-5.316660168217012,1.3662923923006416,0.6405869309315886,1.8773157678056813,1.0795581343450122,1.2411347517730498,1.1931653634520707,2.1251611055420305,1.5041839930181222,1.9335579108810559,-1.2468555178825331,1.177714026876038,1.211479348022628,1.6483665446658535,1.4590747330960854],"currentRatio":[null,null,1.0766678696475267,null,1.0710492657415362,1.0226068454152692,1.0289340397042557,1.050797495392027,1.0488348137524464,1.1070037575559548,1.0570007643579558,1.0485967258952376,1.0971345669483672,1.0831465588681708,1.08632542633092,1.1275546178088778,1.1411613338429474,1.1303967333966298,1.0740452675946535,1.0778549261156303,1.0970154829554795,1.1010136558616619,1.0880022730347154,1.0705621973302708,1.072509792910941,1.059705835202219,1.0486163314196026,1.0532235485359953,1.0290180399436397,1.0583399644058655,1.0332330348592615,1.0378751787827354,1.0337975879978043,1.0281504076251835,1.0244315200527072,1.0289831560103342,1.0283752643851738,1.0393191390520198,0.9765041942621951,1.057992771146582,0.9948094500728473,1.0141876885338283,1.0279567543955443,0.9996362272726252,1.0510893127652368,1.03049631686318,1.1017074588994027,1.1023967472715601,1.099729169985662,1.0224032586558045,1.1955673566706404,1.1190082644628099,1.1461285172620235,1.115618156480191,1.0992193292337216,1.091881549767361,1.1000377216144852,1.107504431751034,1.093945482806991,1.091750104694103,1.0260824589921678,1.0188330067494014,1.0903037068401402,1.0310967337994366,1.011521263748817],"freeCashFlow":[null,9741000,-24172000,-72167000,81934000,21681000,-36534000,-51126000,-31278000,62530000,-142880000,29500000,-88321000,111926000,-84274000,-7285000,12339000,60558000,-50994000,-2711000,-25877000,33155000,-108100000,62633000,-64884000,88724000,-76337000,3789000,-32128000,34578000,-77601000,-10891000,-50603000,83049000,-41499000,-124948000,16856000,7898000,145395000,-67003000,233018000,14926000,-27040000,22600000,-162300000,224500000,null,193700000,12200000,241800000,null,-71200000,-23200000,45000000,null,26300000,-185200000,34500000,null,150800000,102700000,134400000,null,-1500000,-217800000],"fcfMargin":[null,0.550258154169444,-1.567386532744126,-4.104182436417219,4.360325265555485,1.1411635225587833,-1.8419457852646353,-2.6530487279626125,-1.474024315416132,2.9388251561177428,-6.527971636584602,1.416113742255778,-4.010150578722833,4.9918004528594055,-3.6397654110424735,-0.34099627080674055,0.5243319961925482,2.57080561928066,-2.1682708089197,-0.12126954134973761,-1.0676475199485094,1.3291730943775035,-4.375393370530248,2.802840385818477,-2.723572731027674,3.4685886389296336,-2.9855141727544114,0.16561603131712171,-1.335469330511201,1.3799731093215033,-2.9086497105068743,-0.45364555499416226,-2.0194760129605958,3.3611523812260486,-1.6120761788445448,-5.2298360329122895,0.6448155202535806,0.2922241297655695,5.2902438944520025,-2.903005819616162,11.033644808479245,0.5856675083233767,-0.9662274214913421,0.8109659824888762,-4.841596563450868,7.306040093725592,null,5.604421040449048,0.3479550510524214,7.012557640439662,null,-2.0394133822181484,-0.6351118289578144,1.2350761630300535,null,0.7771867612293144,-5.363452070663191,0.9881139911212946,null,4.130035877632624,2.8081592475117576,3.382153102823494,null,-0.040666937779585195,-5.536349771225216],"debtToCapital":[null,null,54.040466978407586,null,54.59355305252848,52.55212172141345,50.0793108881769,49.986472246093236,47.73846442916063,51.19919910833596,54.44836625055151,54.15403094917816,57.02013527170956,56.301223832238854,54.94613850685604,55.577659345513865,54.42124483409878,54.52001736889132,53.22091313231101,54.178300043976726,54.4517637270883,54.41961884395907,52.770547346190476,55.86964913941919,56.54566186085531,56.38501150753478,54.89830468416673,56.74106495805737,57.2287957562735,59.80885448892314,56.56770245928291,57.932252011266705,55.231657881533245,55.20445278363063,52.90182224343195,51.892849623597556,51.076159680353264,50.18357704467179,42.79784414228855,55.80471453432817,50.16158791835008,48.656727901258805,46.911649726348706,46.278254459314425,42.03796807066174,40.729199384545396,59.19172005914244,57.669787043598255,56.80265829795089,57.901342562659266,66.17930409157883,66.96169752251382,65.84729255940786,66.2534435261708,65.27545259879307,64.61381954769544,64.38722810721153,62.55855988786012,59.91774516092517,59.012512681772066,59.62352941176471,58.2223090447353,60.19750326066704,63.774964007530734,63.16621175118517],"returnOnAssets":[null,null,null,null,5.061305775385685,5.428445742895029,3.325515329712455,3.385856304371045,3.758461904517526,3.361746240054564,3.485985985006907,3.5228082770750193,2.644623333724611,3.1084069710608406,2.8009441492738714,2.8001832995428226,3.291462191435938,3.373388244077863,3.126238559429066,2.996163000040472,2.508203915660989,2.593207071467505,2.5647212431993776,2.654042205032756,2.799850295871938,2.577214142051616,2.5880772599089914,2.2170175732198554,1.8819009217088918,1.9497257146751168,2.493559139130372,2.469669949013876,2.6150582927549366,2.508191569310651,1.3564752653366732,2.423562787406253,2.7034022009572682,3.059414665864978,3.6639525806440956,-2.4006651688538727,-2.416798362410094,-1.6378526410199994,-1.315076624321114,5.271450367982875,7.864066290022988,8.839637768406877,7.998990952976115,9.010824600815756,8.592319332891313,9.015794197999272,1.7782868165651937,0.766185420811093,-0.6432395523052716,-1.0406332881177494,3.4458420752400194,3.2684072909166693,3.4962979294126293,3.628625618726003,3.836487482571512,4.33561103577854,2.689482385424301,2.2149372377830243,2.0006067552079823,1.8160139411171239,3.4420025015025257],"revenueGrowth":[null,null,null,null,9.120303642337579,7.323387524996328,28.612715076336492,9.593448958897888,12.924729122762212,11.991033226433135,10.35011792607412,8.100397184113039,3.793216226991647,5.3802166731446555,5.7857164069656575,2.5548132025964287,6.8489617859497365,5.057851740948727,1.574651815758088,4.640030106904791,2.9941188468860513,5.892501456102139,5.051687453334175,-0.03981183762495899,-1.7092592439783116,2.5464960022578476,3.492138660708677,2.380532581291006,0.9836662872033664,-2.0417697448872674,4.342189194548274,4.9370536693851275,4.156839500096843,-1.390908173002281,-3.5113621413383145,-0.484635573625658,4.323338051816039,9.384264275153997,6.763230414356292,-3.3937763327191672,-19.211149157199024,-5.704438491593655,1.824796669724238,20.74230434616837,58.73015873015872,20.570757039801137,13.792574842425243,24.02038179991388,4.593997971481412,12.213616245769332,12.752394410425506,1.0126728777269944,4.18401688437624,5.666889011339582,-0.1615328914387537,-3.0705774518790085,-5.472364422787379,-4.1718128173459545,8.6755188573979,7.898936170212756,5.913698233420206,13.81354718602319,-0.6288823861594572,1.0188152164982256,7.56863174012905],"returnOnEquity":[null,null,null,null,22.91203419044643,23.75995852346709,15.444833442538613,14.998083704520074,16.753332810280074,14.891382361893452,16.98315141615211,16.546806290046774,12.672692823873055,14.685366084147377,14.316636613037895,13.641345874935935,16.205757941094827,16.03086072022895,15.185920801776378,14.127790029995275,11.883482562475784,12.085412751321535,12.367545849375897,12.994679933090127,13.968193760190303,12.565609848803572,12.816975791700248,11.237277090301605,9.700519614099736,9.750940416836478,12.299956876139277,12.250879446275809,12.810402628649884,12.022520038406673,6.416707042848446,11.852538212452414,12.721318574250995,14.024869466655025,16.30601278352848,-12.37612536072206,-11.506226445251775,-7.445988045525064,-5.842236872016367,26.108847465136297,33.72262583806299,34.813602097194114,36.88663282571912,39.96125216681962,35.23908523908524,35.565863586879345,8.977480219111381,3.9099406975575435,-3.1758440416279865,-5.233150071268581,19.942924290750376,19.61118690313779,20.896014055122432,20.94526034712951,22.106232729505678,24.518845228548518,15.985412551284,12.51259415631147,11.143447239954938,10.51107572028377,20.620864149474507]}},"filings":[{"accn":"0001628280-19-001674","filed":"2019-02-21","form":"10-K"},{"accn":"0001628280-18-009700","filed":"2018-07-27","form":"10-Q"},{"accn":"0001628280-18-012923","filed":"2018-10-25","form":"10-Q"},{"accn":"0001043509-20-000006","filed":"2020-02-21","form":"10-K"},{"accn":"0001628280-19-004818","filed":"2019-04-26","form":"10-Q"},{"accn":"0001043509-19-000007","filed":"2019-07-25","form":"10-Q"},{"accn":"0001043509-19-000010","filed":"2019-10-24","form":"10-Q"},{"accn":"0001043509-21-000004","filed":"2021-02-23","form":"10-K"},{"accn":"0001043509-20-000015","filed":"2020-05-11","form":"10-Q"},{"accn":"0001043509-20-000021","filed":"2020-07-31","form":"10-Q"},{"accn":"0001043509-20-000028","filed":"2020-10-29","form":"10-Q"},{"accn":"0001043509-22-000004","filed":"2022-02-25","form":"10-K"},{"accn":"0001043509-21-000010","filed":"2021-04-29","form":"10-Q"},{"accn":"0001043509-21-000015","filed":"2021-07-29","form":"10-Q"},{"accn":"0001043509-21-000020","filed":"2021-10-28","form":"10-Q"},{"accn":"0001043509-23-000003","filed":"2023-02-17","form":"10-K"},{"accn":"0001043509-22-000017","filed":"2022-10-28","form":"10-Q/A"},{"accn":"0001043509-22-000018","filed":"2022-10-28","form":"10-Q/A"},{"accn":"0001043509-22-000019","filed":"2022-10-28","form":"10-Q"},{"accn":"0001043509-24-000022","filed":"2024-02-22","form":"10-K"},{"accn":"0001043509-23-000010","filed":"2023-04-27","form":"10-Q"},{"accn":"0001043509-23-000014","filed":"2023-07-27","form":"10-Q"},{"accn":"0001043509-23-000019","filed":"2023-10-26","form":"10-Q"},{"accn":"0001043509-25-000003","filed":"2025-02-19","form":"10-K"},{"accn":"0001043509-24-000043","filed":"2024-04-25","form":"10-Q"},{"accn":"0001043509-24-000065","filed":"2024-08-08","form":"10-Q"},{"accn":"0001043509-24-000070","filed":"2024-10-24","form":"10-Q"},{"accn":"0001628280-26-010570","filed":"2026-02-23","form":"10-K"},{"accn":"0001043509-25-000014","filed":"2025-04-24","form":"10-Q"},{"accn":"0001043509-25-000029","filed":"2025-07-24","form":"10-Q"},{"accn":"0001628280-25-046077","filed":"2025-10-23","form":"10-Q"},{"accn":"0001628280-26-028847","filed":"2026-04-30","form":"10-Q"},{"accn":"0001628280-26-051028","filed":"2026-07-30","form":"10-Q"},{"accn":"0001193125-12-281612","filed":"2012-06-25","form":"8-K"},{"accn":"0001193125-12-096788","filed":"2012-03-05","form":"10-Q/A"},{"accn":"0001193125-12-096820","filed":"2012-03-05","form":"10-Q/A"},{"accn":"0001193125-13-127041","filed":"2013-03-26","form":"10-K"},{"accn":"0001193125-14-080200","filed":"2014-03-03","form":"10-K"},{"accn":"0001564590-15-001112","filed":"2015-02-27","form":"10-K"},{"accn":"0001564590-16-013579","filed":"2016-02-26","form":"10-K"},{"accn":"0001564590-17-002476","filed":"2017-02-27","form":"10-K"},{"accn":"0001564590-18-003800","filed":"2018-02-28","form":"10-K"},{"accn":"0001193125-12-190230","filed":"2012-04-27","form":"10-Q"},{"accn":"0001193125-12-314414","filed":"2012-07-25","form":"10-Q"},{"accn":"0001193125-12-435391","filed":"2012-10-25","form":"10-Q"},{"accn":"0001193125-13-177677","filed":"2013-04-26","form":"10-Q"},{"accn":"0001193125-13-304722","filed":"2013-07-26","form":"10-Q"},{"accn":"0001193125-13-435237","filed":"2013-11-08","form":"10-Q"},{"accn":"0001193125-14-155998","filed":"2014-04-24","form":"10-Q"},{"accn":"0001193125-14-278746","filed":"2014-07-24","form":"10-Q"},{"accn":"0001564590-14-004468","filed":"2014-10-23","form":"10-Q"},{"accn":"0001564590-15-003733","filed":"2015-05-08","form":"10-Q"},{"accn":"0001564590-15-005607","filed":"2015-07-23","form":"10-Q"},{"accn":"0001564590-15-008979","filed":"2015-10-30","form":"10-Q"},{"accn":"0001564590-16-016744","filed":"2016-04-27","form":"10-Q"},{"accn":"0001564590-16-021575","filed":"2016-07-27","form":"10-Q"},{"accn":"0001564590-16-026729","filed":"2016-11-01","form":"10-Q"},{"accn":"0001564590-17-007512","filed":"2017-04-27","form":"10-Q"},{"accn":"0001564590-17-014375","filed":"2017-07-28","form":"10-Q"},{"accn":"0001564590-17-020192","filed":"2017-10-26","form":"10-Q"},{"accn":"0001628280-18-005087","filed":"2018-04-26","form":"10-Q"}],"provenance":{"#0":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":9731779000},"revenue@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#0"}],"rule":"component-sum","value":9731779000},"#1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":2405746000},"revenue@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#1"}],"rule":"component-sum","value":2405746000},"#2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":2,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":2505701000},"revenue@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#2"}],"rule":"component-sum","value":2505701000},"#3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":9867208000},"#4":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":2,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":7199269000},"#5":{"kind":"computed","op":"sum","terms":[{"ref":"#3"},{"ref":"#4","weight":-1}],"rule":"quarter-from-ytd","value":2667939000},"revenue@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#5"}],"rule":"component-sum","value":2667939000},"revenue@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#3"}],"rule":"component-sum","value":9867208000},"#6":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":2400773000},"revenue@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#6"}],"rule":"component-sum","value":2400773000},"#7":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":5,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":2505749000},"revenue@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#7"}],"rule":"component-sum","value":2505749000},"#8":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":6,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":2470849000},"revenue@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#8"}],"rule":"component-sum","value":2470849000},"#9":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":7,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":9951630000},"#10":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":6,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":7377372000},"#11":{"kind":"computed","op":"sum","terms":[{"ref":"#9"},{"ref":"#10","weight":-1}],"rule":"quarter-from-ytd","value":2574258000},"revenue@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#11"}],"rule":"component-sum","value":2574258000},"revenue@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#9"}],"rule":"component-sum","value":9951630000},"#12":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":2389138000},"revenue@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#12"}],"rule":"component-sum","value":2389138000},"#13":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":9,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":2614081000},"revenue@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#13"}],"rule":"component-sum","value":2614081000},"#14":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":10,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":2702720000},"revenue@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#14"}],"rule":"component-sum","value":2702720000},"#15":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":10454300000},"#16":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":10,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":7705939000},"#17":{"kind":"computed","op":"sum","terms":[{"ref":"#15"},{"ref":"#16","weight":-1}],"rule":"quarter-from-ytd","value":2748361000},"revenue@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#17"}],"rule":"component-sum","value":2748361000},"revenue@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#15"}],"rule":"component-sum","value":10454300000},"#18":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":2308056000},"revenue@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#18"}],"rule":"component-sum","value":2308056000},"#19":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":13,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":2111886000},"revenue@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#19"}],"rule":"component-sum","value":2111886000},"#20":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":14,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":2548545000},"revenue@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#20"}],"rule":"component-sum","value":2548545000},"#21":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":9767000000},"#22":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":6968487000},"#23":{"kind":"computed","op":"sum","terms":[{"ref":"#21"},{"ref":"#22","weight":-1}],"rule":"quarter-from-ytd","value":2798513000},"revenue@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#23"}],"rule":"component-sum","value":2798513000},"revenue@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#21"}],"rule":"component-sum","value":9767000000},"#24":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":2786800000},"revenue@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#24"}],"rule":"component-sum","value":2786800000},"#25":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":17,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":3352200000},"revenue@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#25"}],"rule":"component-sum","value":3352200000},"#26":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":18,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":3072800000},"revenue@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#26"}],"rule":"component-sum","value":3072800000},"#27":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":12396400000},"#28":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":9211900000},"#29":{"kind":"computed","op":"sum","terms":[{"ref":"#27"},{"ref":"#28","weight":-1}],"rule":"quarter-from-ytd","value":3184500000},"revenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#29"}],"rule":"component-sum","value":3184500000},"revenue@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#27"}],"rule":"component-sum","value":12396400000},"#30":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":20,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":3456200000},"revenue@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#30"}],"rule":"component-sum","value":3456200000},"#31":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":21,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":3506200000},"revenue@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#31"}],"rule":"component-sum","value":3506200000},"#32":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":22,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":3448100000},"revenue@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#32"}],"rule":"component-sum","value":3448100000},"#33":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":14001100000},"#34":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":10410500000},"#35":{"kind":"computed","op":"sum","terms":[{"ref":"#33"},{"ref":"#34","weight":-1}],"rule":"quarter-from-ytd","value":3590600000},"revenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#35"}],"rule":"component-sum","value":3590600000},"revenue@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#33"}],"rule":"component-sum","value":14001100000},"#36":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":24,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":3491200000},"revenue@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#36"}],"rule":"component-sum","value":3491200000},"#37":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":25,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":3652900000},"revenue@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#37"}],"rule":"component-sum","value":3652900000},"#38":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":26,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":3643500000},"revenue@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#38"}],"rule":"component-sum","value":3643500000},"#39":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":14372400000},"#40":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":26,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":10787600000},"#41":{"kind":"computed","op":"sum","terms":[{"ref":"#39"},{"ref":"#40","weight":-1}],"rule":"quarter-from-ytd","value":3584800000},"revenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#41"}],"rule":"component-sum","value":3584800000},"revenue@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#39"}],"rule":"component-sum","value":14372400000},"#42":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":3384000000},"revenue@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#42"}],"rule":"component-sum","value":3384000000},"#43":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":29,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":3453000000},"revenue@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#43"}],"rule":"component-sum","value":3453000000},"#44":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":30,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":3491500000},"revenue@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#44"}],"rule":"component-sum","value":3491500000},"#45":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":14224300000},"#46":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":30,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":10328500000},"#47":{"kind":"computed","op":"sum","terms":[{"ref":"#45"},{"ref":"#46","weight":-1}],"rule":"quarter-from-ytd","value":3895800000},"revenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#47"}],"rule":"component-sum","value":3895800000},"revenue@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#45"}],"rule":"component-sum","value":14224300000},"#48":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":31,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":3651300000},"revenue@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#48"}],"rule":"component-sum","value":3651300000},"#49":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":32,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":3657200000},"revenue@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#49"}],"rule":"component-sum","value":3657200000},"#50":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":30,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":3973800000},"revenue@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#50"}],"rule":"component-sum","value":3973800000},"#51":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":15153600000},"#52":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":30,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":11282300000},"#53":{"kind":"computed","op":"sum","terms":[{"ref":"#51"},{"ref":"#52","weight":-1}],"rule":"quarter-from-ytd","value":3871300000},"revenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#53"}],"rule":"component-sum","value":3871300000},"revenue@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#51"}],"rule":"component-sum","value":15153600000},"#54":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":31,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":3688500000},"revenue@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#54"}],"rule":"component-sum","value":3688500000},"#55":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":32,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":3934000000},"revenue@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#55"}],"rule":"component-sum","value":3934000000},"revenue@FY2009":{"kind":"filed","concept":"Revenues","filing":33,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":5973609000},"revenue@2010Q2":{"kind":"filed","concept":"Revenues","filing":34,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":1722026000},"revenue@2010Q3":{"kind":"filed","concept":"Revenues","filing":35,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":1770260000},"#56":{"kind":"filed","concept":"Revenues","filing":36,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":6578136000},"#57":{"kind":"filed","concept":"Revenues","filing":35,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":5035951000},"revenue@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#56"},{"ref":"#57","weight":-1}],"rule":"quarter-from-ytd","value":1542185000},"revenue@FY2010":{"kind":"filed","concept":"Revenues","filing":36,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":6578136000},"revenue@2011Q1":{"kind":"filed","concept":"Revenues","filing":36,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":1758377000},"revenue@2011Q2":{"kind":"filed","concept":"Revenues","filing":36,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":1879080000},"revenue@2011Q3":{"kind":"filed","concept":"Revenues","filing":36,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":1899903000},"revenue@2011Q4":{"kind":"filed","concept":"Revenues","filing":36,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":1983446000},"revenue@FY2011":{"kind":"filed","concept":"Revenues","filing":37,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":7520806000},"revenue@2012Q1":{"kind":"filed","concept":"Revenues","filing":37,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":1927066000},"revenue@2012Q2":{"kind":"filed","concept":"Revenues","filing":37,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":2121946000},"revenue@2012Q3":{"kind":"filed","concept":"Revenues","filing":37,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":2127721000},"revenue@2012Q4":{"kind":"filed","concept":"Revenues","filing":37,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":2188735000},"revenue@FY2012":{"kind":"filed","concept":"Revenues","filing":38,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":8365468000},"revenue@2013Q1":{"kind":"filed","concept":"Revenues","filing":38,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":2083166000},"revenue@2013Q2":{"kind":"filed","concept":"Revenues","filing":38,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":2202436000},"revenue@2013Q3":{"kind":"filed","concept":"Revenues","filing":38,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":2242197000},"revenue@2013Q4":{"kind":"filed","concept":"Revenues","filing":38,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":2315369000},"revenue@FY2013":{"kind":"filed","concept":"Revenues","filing":39,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":8843168000},"revenue@2014Q1":{"kind":"filed","concept":"Revenues","filing":39,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":2136387000},"revenue@2014Q2":{"kind":"filed","concept":"Revenues","filing":39,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":2353280000},"revenue@2014Q3":{"kind":"filed","concept":"Revenues","filing":39,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":2355604000},"revenue@2014Q4":{"kind":"filed","concept":"Revenues","filing":39,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":2351828000},"revenue@FY2014":{"kind":"filed","concept":"Revenues","filing":40,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":9197099000},"revenue@2015Q1":{"kind":"filed","concept":"Revenues","filing":40,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":2235516000},"revenue@2015Q2":{"kind":"filed","concept":"Revenues","filing":40,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":2423740000},"revenue@2015Q3":{"kind":"filed","concept":"Revenues","filing":40,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":2494408000},"revenue@2015Q4":{"kind":"filed","concept":"Revenues","filing":40,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":2470635000},"revenue@FY2015":{"kind":"filed","concept":"Revenues","filing":41,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":9624299000},"revenue@2016Q1":{"kind":"filed","concept":"Revenues","filing":41,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":2234626000},"revenue@2016Q2":{"kind":"filed","concept":"Revenues","filing":41,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":2382312000},"revenue@2016Q3":{"kind":"filed","concept":"Revenues","filing":41,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":2557928000},"revenue@2016Q4":{"kind":"filed","concept":"Revenues","filing":41,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":2556913000},"revenue@2017Q1":{"kind":"filed","concept":"Revenues","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":2287822000},"costOfRevenue@FY2009":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":33,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":4957274000},"costOfRevenue@2010Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":34,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":1439550000},"costOfRevenue@2010Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":35,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":1488461000},"#58":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":36,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":5513571000},"#59":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":35,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":4205798000},"costOfRevenue@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#58"},{"ref":"#59","weight":-1}],"rule":"quarter-from-ytd","value":1307773000},"costOfRevenue@FY2010":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":36,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":5513571000},"costOfRevenue@2011Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":42,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":1531058000},"costOfRevenue@2011Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":43,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":1640049000},"costOfRevenue@2011Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":44,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":1632752000},"#60":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":37,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":6362195000},"#61":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":44,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":4740888000},"costOfRevenue@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#60"},{"ref":"#61","weight":-1}],"rule":"quarter-from-ytd","value":1621307000},"costOfRevenue@FY2011":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":37,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":6362195000},"costOfRevenue@2012Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":45,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":1623312000},"costOfRevenue@2012Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":46,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":1809094000},"costOfRevenue@2012Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":47,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":1823293000},"#62":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":38,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":7130315000},"#63":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":47,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":5255699000},"costOfRevenue@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#62"},{"ref":"#63","weight":-1}],"rule":"quarter-from-ytd","value":1874616000},"costOfRevenue@FY2012":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":38,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":7130315000},"costOfRevenue@2013Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":48,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":1770146000},"costOfRevenue@2013Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":49,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":1878630000},"costOfRevenue@2013Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":50,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":1916115000},"#64":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":39,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":7541561000},"#65":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":50,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":5564892000},"costOfRevenue@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#64"},{"ref":"#65","weight":-1}],"rule":"quarter-from-ytd","value":1976669000},"costOfRevenue@FY2013":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":39,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":7541561000},"costOfRevenue@2014Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":51,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":1807386000},"costOfRevenue@2014Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":52,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":2006333000},"costOfRevenue@2014Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":53,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":2014115000},"#66":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":40,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":7831199000},"#67":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":53,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":5827835000},"costOfRevenue@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#66"},{"ref":"#67","weight":-1}],"rule":"quarter-from-ytd","value":2003364000},"costOfRevenue@FY2014":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":40,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":7831199000},"costOfRevenue@2015Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":54,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":1900556000},"costOfRevenue@2015Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":55,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":2068186000},"costOfRevenue@2015Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":56,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":2134157000},"#68":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":41,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":8209687000},"#69":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":56,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":6102899000},"costOfRevenue@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#68"},{"ref":"#69","weight":-1}],"rule":"quarter-from-ytd","value":2106788000},"costOfRevenue@FY2015":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":41,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":8209687000},"costOfRevenue@2016Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":57,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":1889476000},"costOfRevenue@2016Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":58,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":2029007000},"costOfRevenue@2016Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":59,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":2198843000},"#70":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":8302505000},"#71":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":59,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":6117326000},"costOfRevenue@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#70"},{"ref":"#71","weight":-1}],"rule":"quarter-from-ytd","value":2185179000},"costOfRevenue@FY2016":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":8302505000},"costOfRevenue@2017Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":60,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":1937476000},"costOfRevenue@2017Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":1,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":2045128000},"costOfRevenue@2017Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":2,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":2143079000},"#72":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":8409532000},"#73":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":2,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":6125683000},"costOfRevenue@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#72"},{"ref":"#73","weight":-1}],"rule":"quarter-from-ytd","value":2283849000},"costOfRevenue@FY2017":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":8409532000},"costOfRevenue@2018Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":2048274000},"costOfRevenue@2018Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":5,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":2143374000},"costOfRevenue@2018Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":6,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":2110313000},"#74":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":7,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":8505505000},"#75":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":6,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":6301962000},"costOfRevenue@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#74"},{"ref":"#75","weight":-1}],"rule":"quarter-from-ytd","value":2203543000},"costOfRevenue@FY2018":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":7,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":8505505000},"costOfRevenue@2019Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":2030127000},"costOfRevenue@2019Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":9,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":2232770000},"costOfRevenue@2019Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":10,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":2315909000},"#76":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":8933300000},"#77":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":10,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":6578806000},"costOfRevenue@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#76"},{"ref":"#77","weight":-1}],"rule":"quarter-from-ytd","value":2354494000},"costOfRevenue@FY2019":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":8933300000},"costOfRevenue@2020Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":1957478000},"costOfRevenue@2020Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":13,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":1804503000},"costOfRevenue@2020Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":14,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":2171978000},"#78":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":8343400000},"#79":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":5933959000},"costOfRevenue@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#78"},{"ref":"#79","weight":-1}],"rule":"quarter-from-ytd","value":2409441000},"costOfRevenue@FY2020":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":8343400000},"costOfRevenue@2021Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":2385900000},"costOfRevenue@2021Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":17,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":2841400000},"costOfRevenue@2021Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":18,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":2600800000},"#80":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":10482100000},"#81":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":7828200000},"costOfRevenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#80"},{"ref":"#81","weight":-1}],"rule":"quarter-from-ytd","value":2653900000},"costOfRevenue@FY2021":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":10482100000},"costOfRevenue@2022Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":20,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":2884900000},"costOfRevenue@2022Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":21,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":2917400000},"costOfRevenue@2022Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":22,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":2867400000},"#82":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":11684100000},"#83":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":8669600000},"costOfRevenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#82"},{"ref":"#83","weight":-1}],"rule":"quarter-from-ytd","value":3014500000},"costOfRevenue@FY2022":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":11684100000},"costOfRevenue@2023Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":24,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":2937700000},"costOfRevenue@2023Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":25,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":3084000000},"costOfRevenue@2023Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":26,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":3061300000},"#84":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":12126700000},"#85":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":26,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":9083000000},"costOfRevenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#84"},{"ref":"#85","weight":-1}],"rule":"quarter-from-ytd","value":3043700000},"costOfRevenue@FY2023":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":12126700000},"costOfRevenue@2024Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":2847800000},"costOfRevenue@2024Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":29,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":2913900000},"costOfRevenue@2024Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":30,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":2947900000},"#86":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":12031500000},"#87":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":30,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":8709600000},"costOfRevenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#86"},{"ref":"#87","weight":-1}],"rule":"quarter-from-ytd","value":3321900000},"costOfRevenue@FY2024":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":12031500000},"costOfRevenue@2025Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":31,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":3084900000},"costOfRevenue@2025Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":32,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":3055000000},"costOfRevenue@2025Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":30,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":3358300000},"#88":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":12770700000},"#89":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":30,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":9498100000},"costOfRevenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#88"},{"ref":"#89","weight":-1}],"rule":"quarter-from-ytd","value":3272600000},"costOfRevenue@FY2025":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":12770700000},"costOfRevenue@2026Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":31,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":3089700000},"costOfRevenue@2026Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":32,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":3317800000},"grossProfit@FY2009":{"kind":"filed","concept":"GrossProfit","filing":33,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":1016335000},"grossProfit@2010Q2":{"kind":"filed","concept":"GrossProfit","filing":34,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":282476000},"grossProfit@2010Q3":{"kind":"filed","concept":"GrossProfit","filing":35,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":281799000},"#90":{"kind":"filed","concept":"GrossProfit","filing":36,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":1064565000},"#91":{"kind":"filed","concept":"GrossProfit","filing":35,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":830153000},"grossProfit@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#90"},{"ref":"#91","weight":-1}],"rule":"quarter-from-ytd","value":234412000},"grossProfit@FY2010":{"kind":"filed","concept":"GrossProfit","filing":36,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":1064565000},"grossProfit@2011Q1":{"kind":"filed","concept":"GrossProfit","filing":36,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":278357000},"grossProfit@2011Q2":{"kind":"filed","concept":"GrossProfit","filing":36,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":296657000},"grossProfit@2011Q3":{"kind":"filed","concept":"GrossProfit","filing":36,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":289903000},"grossProfit@2011Q4":{"kind":"filed","concept":"GrossProfit","filing":36,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":293694000},"grossProfit@FY2011":{"kind":"filed","concept":"GrossProfit","filing":37,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":1158611000},"grossProfit@2012Q1":{"kind":"filed","concept":"GrossProfit","filing":37,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":303754000},"grossProfit@2012Q2":{"kind":"filed","concept":"GrossProfit","filing":37,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":312852000},"grossProfit@2012Q3":{"kind":"filed","concept":"GrossProfit","filing":37,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":304428000},"grossProfit@2012Q4":{"kind":"filed","concept":"GrossProfit","filing":37,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":314119000},"grossProfit@FY2012":{"kind":"filed","concept":"GrossProfit","filing":38,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":1235153000},"grossProfit@2013Q1":{"kind":"filed","concept":"GrossProfit","filing":38,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":313020000},"grossProfit@2013Q2":{"kind":"filed","concept":"GrossProfit","filing":38,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":323806000},"grossProfit@2013Q3":{"kind":"filed","concept":"GrossProfit","filing":38,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":326081000},"grossProfit@2013Q4":{"kind":"filed","concept":"GrossProfit","filing":38,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":338700000},"grossProfit@FY2013":{"kind":"filed","concept":"GrossProfit","filing":39,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":1301607000},"grossProfit@2014Q1":{"kind":"filed","concept":"GrossProfit","filing":39,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":329000000},"grossProfit@2014Q2":{"kind":"filed","concept":"GrossProfit","filing":39,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":346947000},"grossProfit@2014Q3":{"kind":"filed","concept":"GrossProfit","filing":39,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":341489000},"grossProfit@2014Q4":{"kind":"filed","concept":"GrossProfit","filing":39,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":348464000},"grossProfit@FY2014":{"kind":"filed","concept":"GrossProfit","filing":40,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":1365900000},"grossProfit@2015Q1":{"kind":"filed","concept":"GrossProfit","filing":40,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":334959000},"grossProfit@2015Q2":{"kind":"filed","concept":"GrossProfit","filing":40,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":355554000},"grossProfit@2015Q3":{"kind":"filed","concept":"GrossProfit","filing":40,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":360251000},"grossProfit@2015Q4":{"kind":"filed","concept":"GrossProfit","filing":40,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":363848000},"grossProfit@FY2015":{"kind":"filed","concept":"GrossProfit","filing":41,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":1414612000},"grossProfit@2016Q1":{"kind":"filed","concept":"GrossProfit","filing":41,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":345150000},"grossProfit@2016Q2":{"kind":"filed","concept":"GrossProfit","filing":41,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":353305000},"grossProfit@2016Q3":{"kind":"filed","concept":"GrossProfit","filing":41,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":359085000},"grossProfit@2016Q4":{"kind":"filed","concept":"GrossProfit","filing":41,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":371734000},"grossProfit@FY2016":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":1429274000},"grossProfit@2017Q1":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":350346000},"grossProfit@2017Q2":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":360618000},"grossProfit@2017Q3":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":362622000},"grossProfit@2017Q4":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":384090000},"grossProfit@FY2017":{"kind":"filed","concept":"GrossProfit","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":1457676000},"grossProfit@2018Q1":{"kind":"filed","concept":"GrossProfit","filing":3,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":352499000},"grossProfit@2018Q2":{"kind":"filed","concept":"GrossProfit","filing":3,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":362375000},"grossProfit@2018Q3":{"kind":"filed","concept":"GrossProfit","filing":3,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":360536000},"grossProfit@2018Q4":{"kind":"filed","concept":"GrossProfit","filing":3,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":370715000},"grossProfit@FY2018":{"kind":"filed","concept":"GrossProfit","filing":7,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":1446125000},"grossProfit@2019Q1":{"kind":"filed","concept":"GrossProfit","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":359011000},"grossProfit@2019Q2":{"kind":"filed","concept":"GrossProfit","filing":9,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":381311000},"grossProfit@2019Q3":{"kind":"filed","concept":"GrossProfit","filing":10,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":386811000},"grossProfit@2019Q4":{"kind":"filed","concept":"GrossProfit","filing":3,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":393884000},"grossProfit@FY2019":{"kind":"filed","concept":"GrossProfit","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":1521000000},"grossProfit@2020Q1":{"kind":"filed","concept":"GrossProfit","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":350578000},"grossProfit@2020Q2":{"kind":"filed","concept":"GrossProfit","filing":13,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":307383000},"grossProfit@2020Q3":{"kind":"filed","concept":"GrossProfit","filing":14,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":376567000},"#92":{"kind":"filed","concept":"GrossProfit","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":1423600000},"#93":{"kind":"filed","concept":"GrossProfit","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":1034528000},"grossProfit@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#92"},{"ref":"#93","weight":-1}],"rule":"quarter-from-ytd","value":389072000},"grossProfit@FY2020":{"kind":"filed","concept":"GrossProfit","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":1423600000},"grossProfit@2021Q1":{"kind":"filed","concept":"GrossProfit","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":400900000},"grossProfit@2021Q2":{"kind":"filed","concept":"GrossProfit","filing":17,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":510800000},"grossProfit@2021Q3":{"kind":"filed","concept":"GrossProfit","filing":18,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":472000000},"#94":{"kind":"filed","concept":"GrossProfit","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1914300000},"#95":{"kind":"filed","concept":"GrossProfit","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":1383700000},"grossProfit@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#94"},{"ref":"#95","weight":-1}],"rule":"quarter-from-ytd","value":530600000},"grossProfit@FY2021":{"kind":"filed","concept":"GrossProfit","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1914300000},"grossProfit@2022Q1":{"kind":"filed","concept":"GrossProfit","filing":20,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":571300000},"grossProfit@2022Q2":{"kind":"filed","concept":"GrossProfit","filing":21,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":588800000},"grossProfit@2022Q3":{"kind":"filed","concept":"GrossProfit","filing":22,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":580700000},"#96":{"kind":"filed","concept":"GrossProfit","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":2317000000},"#97":{"kind":"filed","concept":"GrossProfit","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":1740900000},"grossProfit@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#96"},{"ref":"#97","weight":-1}],"rule":"quarter-from-ytd","value":576100000},"grossProfit@FY2022":{"kind":"filed","concept":"GrossProfit","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":2317000000},"grossProfit@2023Q1":{"kind":"filed","concept":"GrossProfit","filing":24,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":553500000},"grossProfit@2023Q2":{"kind":"filed","concept":"GrossProfit","filing":25,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":568900000},"grossProfit@2023Q3":{"kind":"filed","concept":"GrossProfit","filing":26,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":582200000},"#98":{"kind":"filed","concept":"GrossProfit","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":2245700000},"#99":{"kind":"filed","concept":"GrossProfit","filing":26,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":1704600000},"grossProfit@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#98"},{"ref":"#99","weight":-1}],"rule":"quarter-from-ytd","value":541100000},"grossProfit@FY2023":{"kind":"filed","concept":"GrossProfit","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":2245700000},"grossProfit@2024Q1":{"kind":"filed","concept":"GrossProfit","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":536200000},"grossProfit@2024Q2":{"kind":"filed","concept":"GrossProfit","filing":29,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":539100000},"grossProfit@2024Q3":{"kind":"filed","concept":"GrossProfit","filing":30,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":543600000},"#100":{"kind":"filed","concept":"GrossProfit","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":2192800000},"#101":{"kind":"filed","concept":"GrossProfit","filing":30,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":1618900000},"grossProfit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#100"},{"ref":"#101","weight":-1}],"rule":"quarter-from-ytd","value":573900000},"grossProfit@FY2024":{"kind":"filed","concept":"GrossProfit","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":2192800000},"grossProfit@2025Q1":{"kind":"filed","concept":"GrossProfit","filing":31,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":566400000},"grossProfit@2025Q2":{"kind":"filed","concept":"GrossProfit","filing":32,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":602200000},"grossProfit@2025Q3":{"kind":"filed","concept":"GrossProfit","filing":30,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":615500000},"#102":{"kind":"filed","concept":"GrossProfit","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":2382900000},"#103":{"kind":"filed","concept":"GrossProfit","filing":30,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":1784200000},"grossProfit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#102"},{"ref":"#103","weight":-1}],"rule":"quarter-from-ytd","value":598700000},"grossProfit@FY2025":{"kind":"filed","concept":"GrossProfit","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":2382900000},"grossProfit@2026Q1":{"kind":"filed","concept":"GrossProfit","filing":31,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":598800000},"grossProfit@2026Q2":{"kind":"filed","concept":"GrossProfit","filing":32,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":616200000},"#104":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":33,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":814932000},"#105":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":33,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":1656000},"operatingExpenses@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"#104"},{"ref":"#105"}],"rule":"component-sum","value":816588000},"#106":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":34,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":225558000},"operatingExpenses@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#106"}],"rule":"component-sum","value":225558000},"#107":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":35,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":226331000},"#108":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":35,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":1242000},"#109":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":34,"unit":"USD","start":"2010-01-01","end":"2010-06-30","value":828000},"#110":{"kind":"computed","op":"sum","terms":[{"ref":"#108"},{"ref":"#109","weight":-1}],"rule":"quarter-from-ytd","value":414000},"operatingExpenses@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#107"},{"ref":"#110"}],"rule":"component-sum","value":226745000},"#111":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":36,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":846592000},"#112":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":35,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":672542000},"#113":{"kind":"computed","op":"sum","terms":[{"ref":"#111"},{"ref":"#112","weight":-1}],"rule":"quarter-from-ytd","value":174050000},"#114":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":36,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":1700000},"#115":{"kind":"computed","op":"sum","terms":[{"ref":"#114"},{"ref":"#108","weight":-1}],"rule":"quarter-from-ytd","value":458000},"operatingExpenses@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#113"},{"ref":"#115"}],"rule":"component-sum","value":174508000},"operatingExpenses@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#111"},{"ref":"#114"}],"rule":"component-sum","value":848292000},"#116":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":42,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":229016000},"#117":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":42,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":414000},"operatingExpenses@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#116"},{"ref":"#117"}],"rule":"component-sum","value":229430000},"#118":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":43,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":237092000},"#119":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":43,"unit":"USD","start":"2011-01-01","end":"2011-06-30","value":831000},"#120":{"kind":"computed","op":"sum","terms":[{"ref":"#119"},{"ref":"#117","weight":-1}],"rule":"quarter-from-ytd","value":417000},"operatingExpenses@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#118"},{"ref":"#120"}],"rule":"component-sum","value":237509000},"#121":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":44,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":228563000},"#122":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":44,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":1246000},"#123":{"kind":"computed","op":"sum","terms":[{"ref":"#122"},{"ref":"#119","weight":-1}],"rule":"quarter-from-ytd","value":415000},"operatingExpenses@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#121"},{"ref":"#123"}],"rule":"component-sum","value":228978000},"#124":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":37,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":899424000},"#125":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":44,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":682442000},"#126":{"kind":"computed","op":"sum","terms":[{"ref":"#124"},{"ref":"#125","weight":-1}],"rule":"quarter-from-ytd","value":216982000},"#127":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":37,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":1700000},"#128":{"kind":"computed","op":"sum","terms":[{"ref":"#127"},{"ref":"#122","weight":-1}],"rule":"quarter-from-ytd","value":454000},"operatingExpenses@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#126"},{"ref":"#128"}],"rule":"component-sum","value":217436000},"operatingExpenses@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#124"},{"ref":"#127"}],"rule":"component-sum","value":901124000},"#129":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":45,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":237149000},"#130":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":42,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":390000},"operatingExpenses@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#129"},{"ref":"#130"}],"rule":"component-sum","value":237539000},"#131":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":46,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":239751000},"#132":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":43,"unit":"USD","start":"2012-01-01","end":"2012-06-30","value":780000},"#133":{"kind":"computed","op":"sum","terms":[{"ref":"#132"},{"ref":"#130","weight":-1}],"rule":"quarter-from-ytd","value":390000},"operatingExpenses@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#131"},{"ref":"#133"}],"rule":"component-sum","value":240141000},"#134":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":47,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":235328000},"#135":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":44,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":1170000},"#136":{"kind":"computed","op":"sum","terms":[{"ref":"#135"},{"ref":"#132","weight":-1}],"rule":"quarter-from-ytd","value":390000},"operatingExpenses@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#134"},{"ref":"#136"}],"rule":"component-sum","value":235718000},"#137":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":38,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":949026000},"#138":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":47,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":712228000},"#139":{"kind":"computed","op":"sum","terms":[{"ref":"#137"},{"ref":"#138","weight":-1}],"rule":"quarter-from-ytd","value":236798000},"#140":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":38,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":1600000},"#141":{"kind":"computed","op":"sum","terms":[{"ref":"#140"},{"ref":"#135","weight":-1}],"rule":"quarter-from-ytd","value":430000},"operatingExpenses@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#139"},{"ref":"#141"}],"rule":"component-sum","value":237228000},"operatingExpenses@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#137"},{"ref":"#140"}],"rule":"component-sum","value":950626000},"#142":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":48,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":245824000},"operatingExpenses@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#142"}],"rule":"component-sum","value":245824000},"#143":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":49,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":248090000},"operatingExpenses@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#143"}],"rule":"component-sum","value":248090000},"#144":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":50,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":254564000},"operatingExpenses@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#144"}],"rule":"component-sum","value":254564000},"#145":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":39,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":1003125000},"#146":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":50,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":748479000},"#147":{"kind":"computed","op":"sum","terms":[{"ref":"#145"},{"ref":"#146","weight":-1}],"rule":"quarter-from-ytd","value":254646000},"operatingExpenses@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#147"}],"rule":"component-sum","value":254646000},"#148":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":39,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":1600000},"operatingExpenses@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#145"},{"ref":"#148"}],"rule":"component-sum","value":1004725000},"#149":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":51,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":263973000},"operatingExpenses@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#149"}],"rule":"component-sum","value":263973000},"#150":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":52,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":268914000},"operatingExpenses@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#150"}],"rule":"component-sum","value":268914000},"#151":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":53,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":270144000},"operatingExpenses@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#151"}],"rule":"component-sum","value":270144000},"#152":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":40,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":1067433000},"#153":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":53,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":803031000},"#154":{"kind":"computed","op":"sum","terms":[{"ref":"#152"},{"ref":"#153","weight":-1}],"rule":"quarter-from-ytd","value":264402000},"operatingExpenses@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#154"}],"rule":"component-sum","value":264402000},"#155":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":40,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":1200000},"operatingExpenses@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#152"},{"ref":"#155"}],"rule":"component-sum","value":1068633000},"#156":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":54,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":270862000},"operatingExpenses@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#156"}],"rule":"component-sum","value":270862000},"#157":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":55,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":284661000},"operatingExpenses@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#157"}],"rule":"component-sum","value":284661000},"#158":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":56,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":280041000},"operatingExpenses@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#158"}],"rule":"component-sum","value":280041000},"#159":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":41,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":1110565000},"#160":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":56,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":835564000},"#161":{"kind":"computed","op":"sum","terms":[{"ref":"#159"},{"ref":"#160","weight":-1}],"rule":"quarter-from-ytd","value":275001000},"operatingExpenses@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#161"}],"rule":"component-sum","value":275001000},"#162":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":41,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":600000},"operatingExpenses@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#159"},{"ref":"#162"}],"rule":"component-sum","value":1111165000},"#163":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":57,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":284375000},"operatingExpenses@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#163"}],"rule":"component-sum","value":284375000},"#164":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":58,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":277204000},"operatingExpenses@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#164"}],"rule":"component-sum","value":277204000},"#165":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":59,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":282141000},"operatingExpenses@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#165"}],"rule":"component-sum","value":282141000},"#166":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":1110856000},"#167":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":59,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":843721000},"#168":{"kind":"computed","op":"sum","terms":[{"ref":"#166"},{"ref":"#167","weight":-1}],"rule":"quarter-from-ytd","value":267135000},"operatingExpenses@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#168"}],"rule":"component-sum","value":267135000},"#169":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":600000},"operatingExpenses@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#166"},{"ref":"#169"}],"rule":"component-sum","value":1111456000},"#170":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":60,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":292234000},"operatingExpenses@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#170"}],"rule":"component-sum","value":292234000},"#171":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":1,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":293931000},"operatingExpenses@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#171"}],"rule":"component-sum","value":293931000},"#172":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":2,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":283974000},"operatingExpenses@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#172"}],"rule":"component-sum","value":283974000},"#173":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":1147773000},"#174":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":2,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":870139000},"#175":{"kind":"computed","op":"sum","terms":[{"ref":"#173"},{"ref":"#174","weight":-1}],"rule":"quarter-from-ytd","value":277634000},"operatingExpenses@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#175"}],"rule":"component-sum","value":277634000},"#176":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":600000},"operatingExpenses@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#173"},{"ref":"#176"}],"rule":"component-sum","value":1148373000},"#177":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":304925000},"operatingExpenses@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#177"}],"rule":"component-sum","value":304925000},"#178":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":5,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":277462000},"operatingExpenses@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#178"}],"rule":"component-sum","value":277462000},"#179":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":6,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":289022000},"operatingExpenses@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#179"}],"rule":"component-sum","value":289022000},"#180":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":7,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":1145325000},"#181":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":6,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":871410000},"#182":{"kind":"computed","op":"sum","terms":[{"ref":"#180"},{"ref":"#181","weight":-1}],"rule":"quarter-from-ytd","value":273915000},"operatingExpenses@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#182"}],"rule":"component-sum","value":273915000},"#183":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":0,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":600000},"operatingExpenses@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#180"},{"ref":"#183"}],"rule":"component-sum","value":1145925000},"#184":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":247095000},"operatingExpenses@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#184"}],"rule":"component-sum","value":247095000},"#185":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":9,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":294532000},"operatingExpenses@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#185"}],"rule":"component-sum","value":294532000},"#186":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":10,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":296826000},"operatingExpenses@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#186"}],"rule":"component-sum","value":296826000},"#187":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":1099400000},"#188":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":10,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":838453000},"#189":{"kind":"computed","op":"sum","terms":[{"ref":"#187"},{"ref":"#188","weight":-1}],"rule":"quarter-from-ytd","value":260947000},"operatingExpenses@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#189"}],"rule":"component-sum","value":260947000},"operatingExpenses@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#187"}],"rule":"component-sum","value":1099400000},"#190":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":282156000},"operatingExpenses@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#190"}],"rule":"component-sum","value":282156000},"#191":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":13,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":230359000},"operatingExpenses@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#191"}],"rule":"component-sum","value":230359000},"#192":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":14,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":257174000},"operatingExpenses@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#192"}],"rule":"component-sum","value":257174000},"#193":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":1028700000},"#194":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":769688000},"#195":{"kind":"computed","op":"sum","terms":[{"ref":"#193"},{"ref":"#194","weight":-1}],"rule":"quarter-from-ytd","value":259012000},"operatingExpenses@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#195"}],"rule":"component-sum","value":259012000},"operatingExpenses@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#193"}],"rule":"component-sum","value":1028700000},"#196":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":289400000},"operatingExpenses@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#196"}],"rule":"component-sum","value":289400000},"#197":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":17,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":320600000},"operatingExpenses@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#197"}],"rule":"component-sum","value":320600000},"#198":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":18,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":321400000},"operatingExpenses@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#198"}],"rule":"component-sum","value":321400000},"#199":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1274700000},"#200":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":931300000},"#201":{"kind":"computed","op":"sum","terms":[{"ref":"#199"},{"ref":"#200","weight":-1}],"rule":"quarter-from-ytd","value":343400000},"operatingExpenses@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#201"}],"rule":"component-sum","value":343400000},"operatingExpenses@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#199"}],"rule":"component-sum","value":1274700000},"#202":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":20,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":387000000},"operatingExpenses@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#202"}],"rule":"component-sum","value":387000000},"#203":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":21,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":402800000},"operatingExpenses@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#203"}],"rule":"component-sum","value":402800000},"#204":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":22,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":399000000},"operatingExpenses@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#204"}],"rule":"component-sum","value":399000000},"#205":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1555100000},"#206":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":1188800000},"#207":{"kind":"computed","op":"sum","terms":[{"ref":"#205"},{"ref":"#206","weight":-1}],"rule":"quarter-from-ytd","value":366300000},"operatingExpenses@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#207"}],"rule":"component-sum","value":366300000},"operatingExpenses@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#205"}],"rule":"component-sum","value":1555100000},"#208":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":24,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":412800000},"operatingExpenses@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#208"}],"rule":"component-sum","value":412800000},"#209":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":25,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":391900000},"operatingExpenses@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#209"}],"rule":"component-sum","value":391900000},"#210":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":26,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":409600000},"operatingExpenses@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#210"}],"rule":"component-sum","value":409600000},"#211":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1600500000},"#212":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":26,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":1214200000},"#213":{"kind":"computed","op":"sum","terms":[{"ref":"#211"},{"ref":"#212","weight":-1}],"rule":"quarter-from-ytd","value":386300000},"operatingExpenses@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#213"}],"rule":"component-sum","value":386300000},"operatingExpenses@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#211"}],"rule":"component-sum","value":1600500000},"#214":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":392200000},"operatingExpenses@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#214"}],"rule":"component-sum","value":392200000},"#215":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":29,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":393000000},"operatingExpenses@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#215"}],"rule":"component-sum","value":393000000},"#216":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":30,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":392100000},"operatingExpenses@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#216"}],"rule":"component-sum","value":392100000},"#217":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1577000000},"#218":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":30,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":1177400000},"#219":{"kind":"computed","op":"sum","terms":[{"ref":"#217"},{"ref":"#218","weight":-1}],"rule":"quarter-from-ytd","value":399600000},"operatingExpenses@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#219"}],"rule":"component-sum","value":399600000},"operatingExpenses@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#217"}],"rule":"component-sum","value":1577000000},"#220":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":31,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":380300000},"operatingExpenses@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#220"}],"rule":"component-sum","value":380300000},"#221":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":32,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":412600000},"operatingExpenses@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#221"}],"rule":"component-sum","value":412600000},"#222":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":30,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":451600000},"operatingExpenses@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#222"}],"rule":"component-sum","value":451600000},"#223":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1678200000},"#224":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":30,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":1244500000},"#225":{"kind":"computed","op":"sum","terms":[{"ref":"#223"},{"ref":"#224","weight":-1}],"rule":"quarter-from-ytd","value":433700000},"operatingExpenses@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#225"}],"rule":"component-sum","value":433700000},"operatingExpenses@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#223"}],"rule":"component-sum","value":1678200000},"#226":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":31,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":427000000},"operatingExpenses@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#226"}],"rule":"component-sum","value":427000000},"#227":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":32,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":444600000},"operatingExpenses@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#227"}],"rule":"component-sum","value":444600000},"operatingIncome@FY2009":{"kind":"filed","concept":"OperatingIncomeLoss","filing":33,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":144072000},"operatingIncome@2010Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":34,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":48336000},"operatingIncome@2010Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":35,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":46650000},"#228":{"kind":"filed","concept":"OperatingIncomeLoss","filing":36,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":184037000},"#229":{"kind":"filed","concept":"OperatingIncomeLoss","filing":35,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":131750000},"operatingIncome@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#228"},{"ref":"#229","weight":-1}],"rule":"quarter-from-ytd","value":52287000},"operatingIncome@FY2010":{"kind":"filed","concept":"OperatingIncomeLoss","filing":36,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":184037000},"operatingIncome@2011Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":42,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":48310000},"operatingIncome@2011Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":43,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":59102000},"operatingIncome@2011Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":44,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":54582000},"#230":{"kind":"filed","concept":"OperatingIncomeLoss","filing":37,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":219541000},"#231":{"kind":"filed","concept":"OperatingIncomeLoss","filing":44,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":163485000},"operatingIncome@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#230"},{"ref":"#231","weight":-1}],"rule":"quarter-from-ytd","value":56056000},"operatingIncome@FY2011":{"kind":"filed","concept":"OperatingIncomeLoss","filing":37,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":219541000},"operatingIncome@2012Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":45,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":55709000},"operatingIncome@2012Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":46,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":61858000},"operatingIncome@2012Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":47,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":57782000},"#232":{"kind":"filed","concept":"OperatingIncomeLoss","filing":38,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":240402000},"#233":{"kind":"filed","concept":"OperatingIncomeLoss","filing":47,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":175350000},"operatingIncome@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#232"},{"ref":"#233","weight":-1}],"rule":"quarter-from-ytd","value":65052000},"operatingIncome@FY2012":{"kind":"filed","concept":"OperatingIncomeLoss","filing":38,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":240402000},"operatingIncome@2013Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":48,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":55047000},"operatingIncome@2013Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":49,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":62536000},"operatingIncome@2013Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":50,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":57755000},"#234":{"kind":"filed","concept":"OperatingIncomeLoss","filing":39,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":234603000},"#235":{"kind":"filed","concept":"OperatingIncomeLoss","filing":50,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":175339000},"operatingIncome@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#234"},{"ref":"#235","weight":-1}],"rule":"quarter-from-ytd","value":59264000},"operatingIncome@FY2013":{"kind":"filed","concept":"OperatingIncomeLoss","filing":39,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":234603000},"operatingIncome@2014Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":51,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":50643000},"operatingIncome@2014Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":52,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":63598000},"operatingIncome@2014Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":53,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":56902000},"#236":{"kind":"filed","concept":"OperatingIncomeLoss","filing":40,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":233613000},"#237":{"kind":"filed","concept":"OperatingIncomeLoss","filing":53,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":171143000},"operatingIncome@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#236"},{"ref":"#237","weight":-1}],"rule":"quarter-from-ytd","value":62470000},"operatingIncome@FY2014":{"kind":"filed","concept":"OperatingIncomeLoss","filing":40,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":233613000},"operatingIncome@2015Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":54,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":41496000},"operatingIncome@2015Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":55,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":43130000},"operatingIncome@2015Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":56,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":62923000},"#238":{"kind":"filed","concept":"OperatingIncomeLoss","filing":41,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":217293000},"#239":{"kind":"filed","concept":"OperatingIncomeLoss","filing":56,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":147549000},"operatingIncome@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#238"},{"ref":"#239","weight":-1}],"rule":"quarter-from-ytd","value":69744000},"operatingIncome@FY2015":{"kind":"filed","concept":"OperatingIncomeLoss","filing":41,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":217293000},"operatingIncome@2016Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":57,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":42305000},"operatingIncome@2016Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":58,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":57045000},"operatingIncome@2016Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":59,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":50927000},"#240":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":232909000},"#241":{"kind":"filed","concept":"OperatingIncomeLoss","filing":59,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":150277000},"operatingIncome@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#240"},{"ref":"#241","weight":-1}],"rule":"quarter-from-ytd","value":82632000},"operatingIncome@FY2016":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":232909000},"operatingIncome@2017Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":60,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":36449000},"operatingIncome@2017Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":42171000},"operatingIncome@2017Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":55762000},"#242":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":211565000},"#243":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":134381000},"operatingIncome@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#242"},{"ref":"#243","weight":-1}],"rule":"quarter-from-ytd","value":77184000},"operatingIncome@FY2017":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":211565000},"operatingIncome@2018Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":20188000},"operatingIncome@2018Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":50647000},"operatingIncome@2018Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":48137000},"#244":{"kind":"filed","concept":"OperatingIncomeLoss","filing":7,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":177663000},"#245":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":118972000},"operatingIncome@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#244"},{"ref":"#245","weight":-1}],"rule":"quarter-from-ytd","value":58691000},"operatingIncome@FY2018":{"kind":"filed","concept":"OperatingIncomeLoss","filing":7,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":177663000},"operatingIncome@2019Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":87315000},"operatingIncome@2019Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":9,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":62973000},"operatingIncome@2019Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":65196000},"#246":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":307700000},"#247":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":215484000},"operatingIncome@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#246"},{"ref":"#247","weight":-1}],"rule":"quarter-from-ytd","value":92216000},"operatingIncome@FY2019":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":307700000},"operatingIncome@2020Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":-221875000},"operatingIncome@2020Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":13,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":53544000},"operatingIncome@2020Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":14,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":96433000},"#248":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":33900000},"#249":{"kind":"filed","concept":"OperatingIncomeLoss","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":-71898000},"operatingIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#248"},{"ref":"#249","weight":-1}],"rule":"quarter-from-ytd","value":105798000},"operatingIncome@FY2020":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":33900000},"operatingIncome@2021Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":87900000},"operatingIncome@2021Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":17,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":165400000},"operatingIncome@2021Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":125400000},"#250":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":538400000},"#251":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":378700000},"operatingIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#250"},{"ref":"#251","weight":-1}],"rule":"quarter-from-ytd","value":159700000},"operatingIncome@FY2021":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":538400000},"operatingIncome@2022Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":154400000},"operatingIncome@2022Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":21,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":154800000},"operatingIncome@2022Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":148900000},"#252":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":314000000},"#253":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":458100000},"operatingIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#252"},{"ref":"#253","weight":-1}],"rule":"quarter-from-ytd","value":-144100000},"operatingIncome@FY2022":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":314000000},"operatingIncome@2023Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":106400000},"operatingIncome@2023Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":78300000},"operatingIncome@2023Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":26,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":137400000},"#254":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":423600000},"#255":{"kind":"filed","concept":"OperatingIncomeLoss","filing":26,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":322100000},"operatingIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#254"},{"ref":"#255","weight":-1}],"rule":"quarter-from-ytd","value":101500000},"operatingIncome@FY2023":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":423600000},"operatingIncome@2024Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":106700000},"operatingIncome@2024Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":29,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":107700000},"operatingIncome@2024Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":30,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":113600000},"#256":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":461500000},"#257":{"kind":"filed","concept":"OperatingIncomeLoss","filing":30,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":328000000},"operatingIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#256"},{"ref":"#257","weight":-1}],"rule":"quarter-from-ytd","value":133500000},"operatingIncome@FY2024":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":461500000},"operatingIncome@2025Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":31,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":145000000},"operatingIncome@2025Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":32,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":-23300000},"operatingIncome@2025Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":30,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":122700000},"#258":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":367500000},"#259":{"kind":"filed","concept":"OperatingIncomeLoss","filing":30,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":244300000},"operatingIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#258"},{"ref":"#259","weight":-1}],"rule":"quarter-from-ytd","value":123200000},"operatingIncome@FY2025":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":367500000},"operatingIncome@2026Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":31,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":132700000},"operatingIncome@2026Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":32,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":131600000},"pretaxIncome@FY2013":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":39,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":129021000},"pretaxIncome@2014Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":53,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":39602000},"#260":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":40,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":161727000},"#261":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":53,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":116724000},"pretaxIncome@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#260"},{"ref":"#261","weight":-1}],"rule":"quarter-from-ytd","value":45003000},"pretaxIncome@FY2014":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":40,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":161727000},"pretaxIncome@2015Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":54,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":23589000},"pretaxIncome@2015Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":55,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":24741000},"pretaxIncome@2015Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":56,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":45198000},"#262":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":41,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":145156000},"#263":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":56,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":93528000},"pretaxIncome@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#262"},{"ref":"#263","weight":-1}],"rule":"quarter-from-ytd","value":51628000},"pretaxIncome@FY2015":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":41,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":145156000},"pretaxIncome@2016Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":57,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":23634000},"pretaxIncome@2016Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":58,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":38156000},"pretaxIncome@2016Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":59,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":31250000},"#264":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":155212000},"#265":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":59,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":93040000},"pretaxIncome@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#264"},{"ref":"#265","weight":-1}],"rule":"quarter-from-ytd","value":62172000},"pretaxIncome@FY2016":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":155212000},"pretaxIncome@2017Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":60,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":152000},"pretaxIncome@2017Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":1,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":20270000},"pretaxIncome@2017Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":2,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":33856000},"#266":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":108124000},"#267":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":2,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":54278000},"pretaxIncome@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#266"},{"ref":"#267","weight":-1}],"rule":"quarter-from-ytd","value":53846000},"pretaxIncome@FY2017":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":108124000},"pretaxIncome@2018Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":-3856000},"pretaxIncome@2018Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":5,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":25344000},"pretaxIncome@2018Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":6,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":22632000},"#268":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":7,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":75312000},"#269":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":6,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":44120000},"pretaxIncome@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#268"},{"ref":"#269","weight":-1}],"rule":"quarter-from-ytd","value":31192000},"pretaxIncome@FY2018":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":7,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":75312000},"pretaxIncome@2019Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":61336000},"pretaxIncome@2019Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":9,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":36822000},"pretaxIncome@2019Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":10,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":40540000},"#270":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":199600000},"#271":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":10,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":138698000},"pretaxIncome@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#270"},{"ref":"#271","weight":-1}],"rule":"quarter-from-ytd","value":60902000},"pretaxIncome@FY2019":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":199600000},"pretaxIncome@2020Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":-243248000},"pretaxIncome@2020Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":13,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":37433000},"pretaxIncome@2020Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":14,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":80673000},"#272":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-34800000},"#273":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":-125142000},"pretaxIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#272"},{"ref":"#273","weight":-1}],"rule":"quarter-from-ytd","value":90342000},"pretaxIncome@FY2020":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-34800000},"pretaxIncome@2021Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":72600000},"pretaxIncome@2021Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":17,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":151000000},"pretaxIncome@2021Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":18,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":112200000},"#274":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":458200000},"#275":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":335800000},"pretaxIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#274"},{"ref":"#275","weight":-1}],"rule":"quarter-from-ytd","value":122400000},"pretaxIncome@FY2021":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":458200000},"pretaxIncome@2022Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":20,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":128900000},"pretaxIncome@2022Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":21,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":127200000},"pretaxIncome@2022Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":22,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":116400000},"#276":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":190000000},"#277":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":372500000},"pretaxIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#276"},{"ref":"#277","weight":-1}],"rule":"quarter-from-ytd","value":-182500000},"pretaxIncome@FY2022":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":190000000},"pretaxIncome@2023Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":24,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":63600000},"pretaxIncome@2023Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":25,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":32500000},"pretaxIncome@2023Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":26,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":91200000},"#278":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":241900000},"#279":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":26,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":187300000},"pretaxIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#278"},{"ref":"#279","weight":-1}],"rule":"quarter-from-ytd","value":54600000},"pretaxIncome@FY2023":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":241900000},"pretaxIncome@2024Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":57500000},"pretaxIncome@2024Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":29,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":55700000},"pretaxIncome@2024Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":30,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":60800000},"#280":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":256100000},"#281":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":30,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":174000000},"pretaxIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#280"},{"ref":"#281","weight":-1}],"rule":"quarter-from-ytd","value":82100000},"pretaxIncome@FY2024":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":256100000},"pretaxIncome@2025Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":31,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":97400000},"pretaxIncome@2025Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":32,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":-69100000},"pretaxIncome@2025Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":30,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":71200000},"#282":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":172800000},"#283":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":30,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":99600000},"pretaxIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#282"},{"ref":"#283","weight":-1}],"rule":"quarter-from-ytd","value":73200000},"pretaxIncome@FY2025":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":172800000},"pretaxIncome@2026Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":31,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":85100000},"pretaxIncome@2026Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":32,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":80300000},"pretaxIncome@FY2009":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":33,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":27655000},"pretaxIncome@2010Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":34,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":16102000},"pretaxIncome@2010Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":35,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":22391000},"#284":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":36,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":83092000},"#285":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":35,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":50012000},"pretaxIncome@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#284"},{"ref":"#285","weight":-1}],"rule":"quarter-from-ytd","value":33080000},"pretaxIncome@FY2010":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":36,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":83092000},"pretaxIncome@2011Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":42,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":26141000},"pretaxIncome@2011Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":43,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":36685000},"pretaxIncome@2011Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":44,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":32667000},"#286":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":37,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":133262000},"#287":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":44,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":97756000},"pretaxIncome@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#286"},{"ref":"#287","weight":-1}],"rule":"quarter-from-ytd","value":35506000},"pretaxIncome@FY2011":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":37,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":133262000},"pretaxIncome@2012Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":45,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":35057000},"pretaxIncome@2012Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":46,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":40613000},"pretaxIncome@2012Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":47,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":20077000},"#288":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":38,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":141233000},"#289":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":47,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":95747000},"pretaxIncome@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#288"},{"ref":"#289","weight":-1}],"rule":"quarter-from-ytd","value":45486000},"pretaxIncome@FY2012":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":38,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":141233000},"pretaxIncome@2013Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":48,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":35570000},"pretaxIncome@2013Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":49,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":14290000},"pretaxIncome@2013Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":50,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":38768000},"#290":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":38,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":129021000},"#291":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":50,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":88627000},"pretaxIncome@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#290"},{"ref":"#291","weight":-1}],"rule":"quarter-from-ytd","value":40394000},"pretaxIncome@2014Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":51,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":32233000},"pretaxIncome@2014Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":52,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":44890000},"interestExpense@FY2014":{"kind":"filed","concept":"InterestExpense","filing":38,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":2000000},"interestExpense@FY2015":{"kind":"filed","concept":"InterestExpense","filing":39,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":1400000},"interestExpense@FY2016":{"kind":"filed","concept":"InterestExpense","filing":40,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":1000000},"interestExpense@FY2017":{"kind":"filed","concept":"InterestExpense","filing":41,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":600000},"interestExpense@FY2018":{"kind":"filed","concept":"InterestExpense","filing":0,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":500000},"netIncome@FY2009":{"kind":"filed","concept":"NetIncomeLoss","filing":33,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":31548000},"netIncome@2010Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":34,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":8436000},"netIncome@2010Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":35,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":12985000},"#292":{"kind":"filed","concept":"NetIncomeLoss","filing":36,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":89929000},"#293":{"kind":"filed","concept":"NetIncomeLoss","filing":35,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":25575000},"netIncome@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#292"},{"ref":"#293","weight":-1}],"rule":"quarter-from-ytd","value":64354000},"netIncome@FY2010":{"kind":"filed","concept":"NetIncomeLoss","filing":36,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":89929000},"netIncome@2011Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":36,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":14964000},"netIncome@2011Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":36,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":21351000},"netIncome@2011Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":36,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":19401000},"netIncome@2011Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":36,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":20538000},"netIncome@FY2011":{"kind":"filed","concept":"NetIncomeLoss","filing":37,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":76254000},"netIncome@2012Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":37,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":20498000},"netIncome@2012Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":37,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":28179000},"netIncome@2012Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":37,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":10042000},"netIncome@2012Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":37,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":30382000},"netIncome@FY2012":{"kind":"filed","concept":"NetIncomeLoss","filing":38,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":89101000},"netIncome@2013Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":38,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":21291000},"netIncome@2013Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":38,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":8916000},"netIncome@2013Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":38,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":23327000},"netIncome@2013Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":38,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":28084000},"netIncome@FY2013":{"kind":"filed","concept":"NetIncomeLoss","filing":39,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":81618000},"netIncome@2014Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":39,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":19386000},"netIncome@2014Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":39,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":26993000},"netIncome@2014Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":39,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":24712000},"netIncome@2014Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":39,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":26126000},"netIncome@FY2014":{"kind":"filed","concept":"NetIncomeLoss","filing":40,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":97217000},"netIncome@2015Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":40,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":13967000},"netIncome@2015Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":40,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":14781000},"netIncome@2015Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":40,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":26505000},"netIncome@2015Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":40,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":31058000},"netIncome@FY2015":{"kind":"filed","concept":"NetIncomeLoss","filing":41,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":86311000},"netIncome@2016Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":41,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":14624000},"netIncome@2016Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":41,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":22822000},"netIncome@2016Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":41,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":18111000},"netIncome@2016Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":41,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":37636000},"netIncome@FY2016":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":93193000},"netIncome@2017Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":-541000},"netIncome@2017Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":12132000},"netIncome@2017Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":19440000},"netIncome@2017Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":61952000},"netIncome@FY2017":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":92983000},"netIncome@2018Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":-2194000},"netIncome@2018Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":16905000},"netIncome@2018Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":15118000},"netIncome@2018Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":21821000},"netIncome@FY2018":{"kind":"filed","concept":"NetIncomeLoss","filing":7,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":51650000},"netIncome@2019Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":42221000},"netIncome@2019Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":9,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":26599000},"netIncome@2019Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":10,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":29010000},"netIncome@2019Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":46307000},"netIncome@FY2019":{"kind":"filed","concept":"NetIncomeLoss","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":144100000},"netIncome@2020Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":-199333000},"netIncome@2020Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":13,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":30791000},"netIncome@2020Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":59818000},"#294":{"kind":"filed","concept":"NetIncomeLoss","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-51400000},"#295":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":-108724000},"netIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#294"},{"ref":"#295","weight":-1}],"rule":"quarter-from-ytd","value":57324000},"netIncome@FY2020":{"kind":"filed","concept":"NetIncomeLoss","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-51400000},"netIncome@2021Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":54200000},"netIncome@2021Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":17,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":113800000},"netIncome@2021Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":84500000},"#296":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":348900000},"#297":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":252600000},"netIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#296"},{"ref":"#297","weight":-1}],"rule":"quarter-from-ytd","value":96300000},"netIncome@FY2021":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":348900000},"netIncome@2022Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":97300000},"netIncome@2022Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":21,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":94800000},"netIncome@2022Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":87300000},"#298":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":88500000},"#299":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":279400000},"netIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#298"},{"ref":"#299","weight":-1}],"rule":"quarter-from-ytd","value":-190900000},"netIncome@FY2022":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":88500000},"netIncome@2023Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":47700000},"netIncome@2023Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":23400000},"netIncome@2023Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":26,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":68400000},"#300":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":178200000},"#301":{"kind":"filed","concept":"NetIncomeLoss","filing":26,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":139500000},"netIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#300"},{"ref":"#301","weight":-1}],"rule":"quarter-from-ytd","value":38700000},"netIncome@FY2023":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":178200000},"netIncome@2024Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":42000000},"netIncome@2024Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":41200000},"netIncome@2024Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":30,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":74200000},"#302":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":216000000},"#303":{"kind":"filed","concept":"NetIncomeLoss","filing":30,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":157400000},"netIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#302"},{"ref":"#303","weight":-1}],"rule":"quarter-from-ytd","value":58600000},"netIncome@FY2024":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":216000000},"netIncome@2025Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":31,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":70600000},"netIncome@2025Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":32,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":-45600000},"netIncome@2025Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":30,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":46800000},"#304":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":118700000},"#305":{"kind":"filed","concept":"NetIncomeLoss","filing":30,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":71800000},"netIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#304"},{"ref":"#305","weight":-1}],"rule":"quarter-from-ytd","value":46900000},"netIncome@FY2025":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":118700000},"netIncome@2026Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":31,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":60800000},"netIncome@2026Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":32,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":57400000},"dilutedEps@FY2009":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":33,"unit":"USD/shares","start":"2009-01-01","end":"2009-12-31","value":0.62},"dilutedEps@2010Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":34,"unit":"USD/shares","start":"2010-04-01","end":"2010-06-30","value":0.16},"dilutedEps@2010Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":35,"unit":"USD/shares","start":"2010-07-01","end":"2010-09-30","value":0.23},"#306":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":36,"unit":"USD/shares","start":"2010-01-01","end":"2010-12-31","value":1.49},"#307":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":36,"unit":"shares","start":"2010-01-01","end":"2010-12-31","value":65794000},"#308":{"kind":"computed","op":"product","terms":[{"ref":"#306"},{"ref":"#307"}],"value":98033060},"#309":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":35,"unit":"USD/shares","start":"2010-01-01","end":"2010-09-30","value":0.49},"#310":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":35,"unit":"shares","start":"2010-01-01","end":"2010-09-30","value":65711000},"#311":{"kind":"computed","op":"product","terms":[{"ref":"#309"},{"ref":"#310"}],"value":32198390},"#312":{"kind":"computed","op":"sum","terms":[{"ref":"#308"},{"ref":"#311","weight":-1}],"value":65834670},"#313":{"kind":"computed","op":"sum","terms":[{"ref":"#307","weight":4},{"ref":"#310","weight":-3}],"rule":"unaverage-quarter","value":66043000},"dilutedEps@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#312"},{"ref":"#313"}],"rule":"per-share-quarter","value":0.9968455400269521},"dilutedEps@FY2010":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":36,"unit":"USD/shares","start":"2010-01-01","end":"2010-12-31","value":1.49},"dilutedEps@2011Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":36,"unit":"USD/shares","start":"2011-01-01","end":"2011-03-31","value":0.26},"dilutedEps@2011Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":36,"unit":"USD/shares","start":"2011-04-01","end":"2011-06-30","value":0.35},"dilutedEps@2011Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":36,"unit":"USD/shares","start":"2011-07-01","end":"2011-09-30","value":0.33},"dilutedEps@2011Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":36,"unit":"USD/shares","start":"2011-10-01","end":"2011-12-31","value":0.35},"dilutedEps@FY2011":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":37,"unit":"USD/shares","start":"2011-01-01","end":"2011-12-31","value":1.29},"dilutedEps@2012Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":37,"unit":"USD/shares","start":"2012-01-01","end":"2012-03-31","value":0.35},"dilutedEps@2012Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":37,"unit":"USD/shares","start":"2012-04-01","end":"2012-06-30","value":0.47},"dilutedEps@2012Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":37,"unit":"USD/shares","start":"2012-07-01","end":"2012-09-30","value":0.18},"dilutedEps@2012Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":37,"unit":"USD/shares","start":"2012-10-01","end":"2012-12-31","value":0.55},"dilutedEps@FY2012":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":38,"unit":"USD/shares","start":"2012-01-01","end":"2012-12-31","value":1.53},"dilutedEps@2013Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":38,"unit":"USD/shares","start":"2013-01-01","end":"2013-03-31","value":0.4},"dilutedEps@2013Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":38,"unit":"USD/shares","start":"2013-04-01","end":"2013-06-30","value":0.17},"dilutedEps@2013Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":38,"unit":"USD/shares","start":"2013-07-01","end":"2013-09-30","value":0.44},"dilutedEps@2013Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":38,"unit":"USD/shares","start":"2013-10-01","end":"2013-12-31","value":0.53},"dilutedEps@FY2013":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":39,"unit":"USD/shares","start":"2013-01-01","end":"2013-12-31","value":1.53},"dilutedEps@2014Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":39,"unit":"USD/shares","start":"2014-01-01","end":"2014-03-31","value":0.36},"dilutedEps@2014Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":39,"unit":"USD/shares","start":"2014-04-01","end":"2014-06-30","value":0.51},"dilutedEps@2014Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":39,"unit":"USD/shares","start":"2014-07-01","end":"2014-09-30","value":0.47},"dilutedEps@2014Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":39,"unit":"USD/shares","start":"2014-10-01","end":"2014-12-31","value":0.5},"dilutedEps@FY2014":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":40,"unit":"USD/shares","start":"2014-01-01","end":"2014-12-31","value":1.84},"dilutedEps@2015Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":40,"unit":"USD/shares","start":"2015-01-01","end":"2015-03-31","value":0.27},"dilutedEps@2015Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":40,"unit":"USD/shares","start":"2015-04-01","end":"2015-06-30","value":0.29},"dilutedEps@2015Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":40,"unit":"USD/shares","start":"2015-07-01","end":"2015-09-30","value":0.52},"dilutedEps@2015Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":40,"unit":"USD/shares","start":"2015-10-01","end":"2015-12-31","value":0.62},"dilutedEps@FY2015":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":41,"unit":"USD/shares","start":"2015-01-01","end":"2015-12-31","value":1.7},"dilutedEps@2016Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":41,"unit":"USD/shares","start":"2016-01-01","end":"2016-03-31","value":0.31},"dilutedEps@2016Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":41,"unit":"USD/shares","start":"2016-04-01","end":"2016-06-30","value":0.5},"dilutedEps@2016Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":41,"unit":"USD/shares","start":"2016-07-01","end":"2016-09-30","value":0.4},"dilutedEps@2016Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":41,"unit":"USD/shares","start":"2016-10-01","end":"2016-12-31","value":0.83},"dilutedEps@FY2016":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2016-01-01","end":"2016-12-31","value":2.03},"dilutedEps@2017Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2017-01-01","end":"2017-03-31","value":-0.01},"dilutedEps@2017Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2017-04-01","end":"2017-06-30","value":0.27},"dilutedEps@2017Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2017-07-01","end":"2017-09-30","value":0.44},"dilutedEps@2017Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2017-10-01","end":"2017-12-31","value":1.42},"dilutedEps@FY2017":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2017-01-01","end":"2017-12-31","value":2.09},"dilutedEps@2018Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2018-01-01","end":"2018-03-31","value":-0.05},"dilutedEps@2018Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2018-04-01","end":"2018-06-30","value":0.39},"dilutedEps@2018Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2018-07-01","end":"2018-09-30","value":0.35},"dilutedEps@2018Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2018-10-01","end":"2018-12-31","value":0.51},"dilutedEps@FY2018":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":7,"unit":"USD/shares","start":"2018-01-01","end":"2018-12-31","value":1.2},"dilutedEps@2019Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2019-01-01","end":"2019-03-31","value":0.98},"dilutedEps@2019Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":9,"unit":"USD/shares","start":"2019-04-01","end":"2019-06-30","value":0.61},"dilutedEps@2019Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":10,"unit":"USD/shares","start":"2019-07-01","end":"2019-09-30","value":0.66},"dilutedEps@2019Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2019-10-01","end":"2019-12-31","value":1.04},"dilutedEps@FY2019":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":11,"unit":"USD/shares","start":"2019-01-01","end":"2019-12-31","value":3.3},"dilutedEps@2020Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":12,"unit":"USD/shares","start":"2020-01-01","end":"2020-03-31","value":-4.68},"dilutedEps@2020Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":13,"unit":"USD/shares","start":"2020-04-01","end":"2020-06-30","value":0.71},"dilutedEps@2020Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":14,"unit":"USD/shares","start":"2020-07-01","end":"2020-09-30","value":1.34},"#314":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":15,"unit":"USD/shares","start":"2020-01-01","end":"2020-12-31","value":-1.21},"#315":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":15,"unit":"shares","start":"2020-01-01","end":"2020-12-31","value":42500000},"#316":{"kind":"computed","op":"product","terms":[{"ref":"#314"},{"ref":"#315"}],"value":-51425000},"#317":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":14,"unit":"USD/shares","start":"2020-01-01","end":"2020-09-30","value":-2.55},"#318":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":14,"unit":"shares","start":"2020-01-01","end":"2020-09-30","value":42687000},"#319":{"kind":"computed","op":"product","terms":[{"ref":"#317"},{"ref":"#318"}],"value":-108851849.99999999},"#320":{"kind":"computed","op":"sum","terms":[{"ref":"#316"},{"ref":"#319","weight":-1}],"value":57426849.999999985},"#321":{"kind":"computed","op":"sum","terms":[{"ref":"#315","weight":4},{"ref":"#318","weight":-3}],"rule":"unaverage-quarter","value":41939000},"dilutedEps@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#320"},{"ref":"#321"}],"rule":"per-share-quarter","value":1.369294689906769},"dilutedEps@FY2020":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":15,"unit":"USD/shares","start":"2020-01-01","end":"2020-12-31","value":-1.21},"dilutedEps@2021Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2021-01-01","end":"2021-03-31","value":1.25},"dilutedEps@2021Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":17,"unit":"USD/shares","start":"2021-04-01","end":"2021-06-30","value":2.63},"dilutedEps@2021Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":18,"unit":"USD/shares","start":"2021-07-01","end":"2021-09-30","value":1.95},"#322":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2021-01-01","end":"2021-12-31","value":8.06},"#323":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2021-01-01","end":"2021-12-31","value":43300000},"#324":{"kind":"computed","op":"product","terms":[{"ref":"#322"},{"ref":"#323"}],"value":348998000},"#325":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":18,"unit":"USD/shares","start":"2021-01-01","end":"2021-09-30","value":5.82},"#326":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2021-01-01","end":"2021-09-30","value":43400000},"#327":{"kind":"computed","op":"product","terms":[{"ref":"#325"},{"ref":"#326"}],"value":252588000},"#328":{"kind":"computed","op":"sum","terms":[{"ref":"#324"},{"ref":"#327","weight":-1}],"value":96410000},"#329":{"kind":"computed","op":"sum","terms":[{"ref":"#323","weight":4},{"ref":"#326","weight":-3}],"rule":"unaverage-quarter","value":43000000},"dilutedEps@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#328"},{"ref":"#329"}],"rule":"per-share-quarter","value":2.242093023255814},"dilutedEps@FY2021":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2021-01-01","end":"2021-12-31","value":8.06},"dilutedEps@2022Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2022-01-01","end":"2022-03-31","value":2.33},"dilutedEps@2022Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":21,"unit":"USD/shares","start":"2022-04-01","end":"2022-06-30","value":2.34},"dilutedEps@2022Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2022-07-01","end":"2022-09-30","value":2.23},"#330":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":23,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":2.23},"#331":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":23,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":39700000},"#332":{"kind":"computed","op":"product","terms":[{"ref":"#330"},{"ref":"#331"}],"value":88531000},"#333":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2022-01-01","end":"2022-09-30","value":6.9},"#334":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2022-01-01","end":"2022-09-30","value":40500000},"#335":{"kind":"computed","op":"product","terms":[{"ref":"#333"},{"ref":"#334"}],"value":279450000},"#336":{"kind":"computed","op":"sum","terms":[{"ref":"#332"},{"ref":"#335","weight":-1}],"value":-190919000},"#337":{"kind":"computed","op":"sum","terms":[{"ref":"#331","weight":4},{"ref":"#334","weight":-3}],"rule":"unaverage-quarter","value":37300000},"dilutedEps@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#336"},{"ref":"#337"}],"rule":"per-share-quarter","value":-5.118471849865951},"dilutedEps@FY2022":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":23,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":2.23},"dilutedEps@2023Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2023-01-01","end":"2023-03-31","value":1.29},"dilutedEps@2023Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":25,"unit":"USD/shares","start":"2023-04-01","end":"2023-06-30","value":0.65},"dilutedEps@2023Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":26,"unit":"USD/shares","start":"2023-07-01","end":"2023-09-30","value":1.92},"#338":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":27,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":4.97},"#339":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":27,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":35900000},"#340":{"kind":"computed","op":"product","terms":[{"ref":"#338"},{"ref":"#339"}],"value":178423000},"#341":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":26,"unit":"USD/shares","start":"2023-01-01","end":"2023-09-30","value":3.85},"#342":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":26,"unit":"shares","start":"2023-01-01","end":"2023-09-30","value":36200000},"#343":{"kind":"computed","op":"product","terms":[{"ref":"#341"},{"ref":"#342"}],"value":139370000},"#344":{"kind":"computed","op":"sum","terms":[{"ref":"#340"},{"ref":"#343","weight":-1}],"value":39053000},"#345":{"kind":"computed","op":"sum","terms":[{"ref":"#339","weight":4},{"ref":"#342","weight":-3}],"rule":"unaverage-quarter","value":35000000},"dilutedEps@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#344"},{"ref":"#345"}],"rule":"per-share-quarter","value":1.1158},"dilutedEps@FY2023":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":27,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":4.97},"dilutedEps@2024Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":28,"unit":"USD/shares","start":"2024-01-01","end":"2024-03-31","value":1.2},"dilutedEps@2024Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2024-04-01","end":"2024-06-30","value":1.18},"dilutedEps@2024Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":30,"unit":"USD/shares","start":"2024-07-01","end":"2024-09-30","value":2.13},"#346":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":27,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":6.18},"#347":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":27,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":35000000},"#348":{"kind":"computed","op":"product","terms":[{"ref":"#346"},{"ref":"#347"}],"value":216300000},"#349":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":30,"unit":"USD/shares","start":"2024-01-01","end":"2024-09-30","value":4.52},"#350":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":30,"unit":"shares","start":"2024-01-01","end":"2024-09-30","value":34800000},"#351":{"kind":"computed","op":"product","terms":[{"ref":"#349"},{"ref":"#350"}],"value":157296000},"#352":{"kind":"computed","op":"sum","terms":[{"ref":"#348"},{"ref":"#351","weight":-1}],"value":59004000},"#353":{"kind":"computed","op":"sum","terms":[{"ref":"#347","weight":4},{"ref":"#350","weight":-3}],"rule":"unaverage-quarter","value":35600000},"dilutedEps@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#352"},{"ref":"#353"}],"rule":"per-share-quarter","value":1.6574157303370787},"dilutedEps@FY2024":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":27,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":6.18},"dilutedEps@2025Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2025-01-01","end":"2025-03-31","value":2.04},"dilutedEps@2025Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":32,"unit":"USD/shares","start":"2025-04-01","end":"2025-06-30","value":-1.34},"dilutedEps@2025Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":30,"unit":"USD/shares","start":"2025-07-01","end":"2025-09-30","value":1.33},"#354":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":27,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":3.42},"#355":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":27,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":34700000},"#356":{"kind":"computed","op":"product","terms":[{"ref":"#354"},{"ref":"#355"}],"value":118674000},"#357":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":30,"unit":"USD/shares","start":"2025-01-01","end":"2025-09-30","value":2.06},"#358":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":30,"unit":"shares","start":"2025-01-01","end":"2025-09-30","value":34800000},"#359":{"kind":"computed","op":"product","terms":[{"ref":"#357"},{"ref":"#358"}],"value":71688000},"#360":{"kind":"computed","op":"sum","terms":[{"ref":"#356"},{"ref":"#359","weight":-1}],"value":46986000},"#361":{"kind":"computed","op":"sum","terms":[{"ref":"#355","weight":4},{"ref":"#358","weight":-3}],"rule":"unaverage-quarter","value":34400000},"dilutedEps@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#360"},{"ref":"#361"}],"rule":"per-share-quarter","value":1.3658720930232557},"dilutedEps@FY2025":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":27,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":3.42},"dilutedEps@2026Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2026-01-01","end":"2026-03-31","value":1.79},"dilutedEps@2026Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":32,"unit":"USD/shares","start":"2026-04-01","end":"2026-06-30","value":1.79},"cash@FY2009":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":36,"unit":"USD","end":"2009-12-31","value":30035000},"cash@2010Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":34,"unit":"USD","end":"2010-06-30","value":20122000},"cash@2010Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":35,"unit":"USD","end":"2010-09-30","value":10623000},"cash@2010Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":37,"unit":"USD","end":"2010-12-31","value":21842000},"cash@FY2010":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":37,"unit":"USD","end":"2010-12-31","value":21842000},"cash@2011Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":42,"unit":"USD","end":"2011-03-31","value":2395000},"cash@2011Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":43,"unit":"USD","end":"2011-06-30","value":2071000},"cash@2011Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":44,"unit":"USD","end":"2011-09-30","value":1676000},"cash@2011Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":38,"unit":"USD","end":"2011-12-31","value":1913000},"cash@FY2011":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":38,"unit":"USD","end":"2011-12-31","value":1913000},"cash@2012Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":45,"unit":"USD","end":"2012-03-31","value":2360000},"cash@2012Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":46,"unit":"USD","end":"2012-06-30","value":5908000},"cash@2012Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":47,"unit":"USD","end":"2012-09-30","value":62477000},"cash@2012Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":39,"unit":"USD","end":"2012-12-31","value":3371000},"cash@FY2012":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":39,"unit":"USD","end":"2012-12-31","value":3371000},"cash@2013Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":48,"unit":"USD","end":"2013-03-31","value":4247000},"cash@2013Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":49,"unit":"USD","end":"2013-06-30","value":3190000},"cash@2013Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":50,"unit":"USD","end":"2013-09-30","value":8993000},"cash@2013Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":40,"unit":"USD","end":"2013-12-31","value":3016000},"cash@FY2013":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":40,"unit":"USD","end":"2013-12-31","value":3016000},"cash@2014Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":51,"unit":"USD","end":"2014-03-31","value":2139000},"cash@2014Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":52,"unit":"USD","end":"2014-06-30","value":2999000},"cash@2014Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":53,"unit":"USD","end":"2014-09-30","value":1664000},"cash@2014Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":41,"unit":"USD","end":"2014-12-31","value":4182000},"cash@FY2014":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":41,"unit":"USD","end":"2014-12-31","value":4182000},"cash@2015Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":54,"unit":"USD","end":"2015-03-31","value":3958000},"cash@2015Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":55,"unit":"USD","end":"2015-06-30","value":3552000},"cash@2015Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":56,"unit":"USD","end":"2015-09-30","value":2493000},"cash@2015Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2015-12-31","value":3625000},"cash@FY2015":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2015-12-31","value":3625000},"cash@2016Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":57,"unit":"USD","end":"2016-03-31","value":2390000},"cash@2016Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":58,"unit":"USD","end":"2016-06-30","value":2419000},"cash@2016Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":59,"unit":"USD","end":"2016-09-30","value":2941000},"cash@2016Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2016-12-31","value":3108000},"cash@FY2016":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2016-12-31","value":3108000},"cash@2017Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":60,"unit":"USD","end":"2017-03-31","value":6565000},"cash@2017Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2017-06-30","value":4380000},"cash@2017Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":6,"unit":"USD","end":"2017-09-30","value":7582000},"cash@2017Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":7,"unit":"USD","end":"2017-12-31","value":6352000},"cash@FY2017":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":7,"unit":"USD","end":"2017-12-31","value":6352000},"cash@2018Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":60,"unit":"USD","end":"2018-03-31","value":9163000},"cash@2018Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2018-06-30","value":8154000},"cash@2018Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2018-09-30","value":7582000},"cash@2018Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":11,"unit":"USD","end":"2018-12-31","value":5900000},"cash@FY2018":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":11,"unit":"USD","end":"2018-12-31","value":5900000},"cash@2019Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":8,"unit":"USD","end":"2019-03-31","value":2722000},"cash@2019Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":9,"unit":"USD","end":"2019-06-30","value":2140000},"cash@2019Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":10,"unit":"USD","end":"2019-09-30","value":2401000},"cash@2019Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":15,"unit":"USD","end":"2019-12-31","value":29100000},"cash@FY2019":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":15,"unit":"USD","end":"2019-12-31","value":29100000},"cash@2020Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":12,"unit":"USD","end":"2020-03-31","value":181780000},"cash@2020Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":13,"unit":"USD","end":"2020-06-30","value":115724000},"cash@2020Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":14,"unit":"USD","end":"2020-09-30","value":125739000},"cash@2020Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":19,"unit":"USD","end":"2020-12-31","value":170300000},"cash@FY2020":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":19,"unit":"USD","end":"2020-12-31","value":170300000},"cash@2021Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":16,"unit":"USD","end":"2021-03-31","value":77200000},"cash@2021Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":17,"unit":"USD","end":"2021-06-30","value":239600000},"cash@2021Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":18,"unit":"USD","end":"2021-09-30","value":220100000},"cash@2021Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":23,"unit":"USD","end":"2021-12-31","value":299400000},"cash@FY2021":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":23,"unit":"USD","end":"2021-12-31","value":299400000},"cash@2022Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":20,"unit":"USD","end":"2022-03-31","value":360200000},"cash@2022Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":21,"unit":"USD","end":"2022-06-30","value":327100000},"cash@2022Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":22,"unit":"USD","end":"2022-09-30","value":139000000},"cash@2022Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":27,"unit":"USD","end":"2022-12-31","value":229200000},"cash@FY2022":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":27,"unit":"USD","end":"2022-12-31","value":229200000},"cash@2023Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":24,"unit":"USD","end":"2023-03-31","value":160200000},"cash@2023Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":25,"unit":"USD","end":"2023-06-30","value":119700000},"cash@2023Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":26,"unit":"USD","end":"2023-09-30","value":34600000},"cash@2023Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":27,"unit":"USD","end":"2023-12-31","value":28900000},"cash@FY2023":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":27,"unit":"USD","end":"2023-12-31","value":28900000},"cash@2024Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":28,"unit":"USD","end":"2024-03-31","value":15100000},"cash@2024Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":29,"unit":"USD","end":"2024-06-30","value":67200000},"cash@2024Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":30,"unit":"USD","end":"2024-09-30","value":17600000},"cash@2024Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":32,"unit":"USD","end":"2024-12-31","value":44000000},"cash@FY2024":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":32,"unit":"USD","end":"2024-12-31","value":44000000},"cash@2025Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":31,"unit":"USD","end":"2025-03-31","value":64600000},"cash@2025Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":32,"unit":"USD","end":"2025-06-30","value":110400000},"cash@2025Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":30,"unit":"USD","end":"2025-09-30","value":89400000},"cash@2025Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":32,"unit":"USD","end":"2025-12-31","value":6300000},"cash@FY2025":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":32,"unit":"USD","end":"2025-12-31","value":6300000},"cash@2026Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":31,"unit":"USD","end":"2026-03-31","value":5700000},"cash@2026Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":32,"unit":"USD","end":"2026-06-30","value":19200000},"currentAssets@2010Q4":{"kind":"filed","concept":"AssetsCurrent","filing":33,"unit":"USD","end":"2010-12-31","value":1190350000},"currentAssets@FY2010":{"kind":"filed","concept":"AssetsCurrent","filing":33,"unit":"USD","end":"2010-12-31","value":1190350000},"currentAssets@2011Q2":{"kind":"filed","concept":"AssetsCurrent","filing":34,"unit":"USD","end":"2011-06-30","value":1091969000},"currentAssets@2011Q3":{"kind":"filed","concept":"AssetsCurrent","filing":35,"unit":"USD","end":"2011-09-30","value":1040979000},"currentAssets@2011Q4":{"kind":"filed","concept":"AssetsCurrent","filing":36,"unit":"USD","end":"2011-12-31","value":1184158000},"currentAssets@FY2011":{"kind":"filed","concept":"AssetsCurrent","filing":36,"unit":"USD","end":"2011-12-31","value":1184158000},"currentAssets@2012Q1":{"kind":"filed","concept":"AssetsCurrent","filing":42,"unit":"USD","end":"2012-03-31","value":1263336000},"currentAssets@2012Q2":{"kind":"filed","concept":"AssetsCurrent","filing":43,"unit":"USD","end":"2012-06-30","value":1323661000},"currentAssets@2012Q3":{"kind":"filed","concept":"AssetsCurrent","filing":44,"unit":"USD","end":"2012-09-30","value":1355194000},"currentAssets@2012Q4":{"kind":"filed","concept":"AssetsCurrent","filing":37,"unit":"USD","end":"2012-12-31","value":1611033000},"currentAssets@FY2012":{"kind":"filed","concept":"AssetsCurrent","filing":37,"unit":"USD","end":"2012-12-31","value":1611033000},"currentAssets@2013Q1":{"kind":"filed","concept":"AssetsCurrent","filing":45,"unit":"USD","end":"2013-03-31","value":1474586000},"currentAssets@2013Q2":{"kind":"filed","concept":"AssetsCurrent","filing":46,"unit":"USD","end":"2013-06-30","value":1630444000},"currentAssets@2013Q3":{"kind":"filed","concept":"AssetsCurrent","filing":47,"unit":"USD","end":"2013-09-30","value":1574972000},"currentAssets@2013Q4":{"kind":"filed","concept":"AssetsCurrent","filing":38,"unit":"USD","end":"2013-12-31","value":1732185000},"currentAssets@FY2013":{"kind":"filed","concept":"AssetsCurrent","filing":38,"unit":"USD","end":"2013-12-31","value":1732185000},"currentAssets@2014Q1":{"kind":"filed","concept":"AssetsCurrent","filing":48,"unit":"USD","end":"2014-03-31","value":1688716000},"currentAssets@2014Q2":{"kind":"filed","concept":"AssetsCurrent","filing":49,"unit":"USD","end":"2014-06-30","value":1752599000},"currentAssets@2014Q3":{"kind":"filed","concept":"AssetsCurrent","filing":50,"unit":"USD","end":"2014-09-30","value":1627526000},"currentAssets@2014Q4":{"kind":"filed","concept":"AssetsCurrent","filing":39,"unit":"USD","end":"2014-12-31","value":1768959000},"currentAssets@FY2014":{"kind":"filed","concept":"AssetsCurrent","filing":39,"unit":"USD","end":"2014-12-31","value":1768959000},"currentAssets@2015Q1":{"kind":"filed","concept":"AssetsCurrent","filing":51,"unit":"USD","end":"2015-03-31","value":1683064000},"currentAssets@2015Q2":{"kind":"filed","concept":"AssetsCurrent","filing":52,"unit":"USD","end":"2015-06-30","value":1835308000},"currentAssets@2015Q3":{"kind":"filed","concept":"AssetsCurrent","filing":53,"unit":"USD","end":"2015-09-30","value":1823915000},"currentAssets@2015Q4":{"kind":"filed","concept":"AssetsCurrent","filing":40,"unit":"USD","end":"2015-12-31","value":2083112000},"currentAssets@FY2015":{"kind":"filed","concept":"AssetsCurrent","filing":40,"unit":"USD","end":"2015-12-31","value":2083112000},"currentAssets@2016Q1":{"kind":"filed","concept":"AssetsCurrent","filing":54,"unit":"USD","end":"2016-03-31","value":1931458000},"currentAssets@2016Q2":{"kind":"filed","concept":"AssetsCurrent","filing":55,"unit":"USD","end":"2016-06-30","value":1967235000},"currentAssets@2016Q3":{"kind":"filed","concept":"AssetsCurrent","filing":56,"unit":"USD","end":"2016-09-30","value":1857481000},"currentAssets@2016Q4":{"kind":"filed","concept":"AssetsCurrent","filing":41,"unit":"USD","end":"2016-12-31","value":2031044000},"currentAssets@FY2016":{"kind":"filed","concept":"AssetsCurrent","filing":41,"unit":"USD","end":"2016-12-31","value":2031044000},"currentAssets@2017Q1":{"kind":"filed","concept":"AssetsCurrent","filing":57,"unit":"USD","end":"2017-03-31","value":1946335000},"currentAssets@2017Q2":{"kind":"filed","concept":"AssetsCurrent","filing":58,"unit":"USD","end":"2017-06-30","value":1960160000},"currentAssets@2017Q3":{"kind":"filed","concept":"AssetsCurrent","filing":59,"unit":"USD","end":"2017-09-30","value":1832776000},"currentAssets@2017Q4":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":2019797000},"currentAssets@FY2017":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":2019797000},"currentAssets@2018Q1":{"kind":"filed","concept":"AssetsCurrent","filing":60,"unit":"USD","end":"2018-03-31","value":1958540000},"currentAssets@2018Q2":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2018-06-30","value":1909695000},"currentAssets@2018Q3":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2018-09-30","value":1863975000},"currentAssets@2018Q4":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2018-12-31","value":1993387000},"currentAssets@FY2018":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2018-12-31","value":1993387000},"currentAssets@2019Q1":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2019-03-31","value":2023269000},"currentAssets@2019Q2":{"kind":"filed","concept":"AssetsCurrent","filing":5,"unit":"USD","end":"2019-06-30","value":2021178000},"currentAssets@2019Q3":{"kind":"filed","concept":"AssetsCurrent","filing":6,"unit":"USD","end":"2019-09-30","value":2022461000},"currentAssets@2019Q4":{"kind":"filed","concept":"AssetsCurrent","filing":7,"unit":"USD","end":"2019-12-31","value":2017610000},"currentAssets@FY2019":{"kind":"filed","concept":"AssetsCurrent","filing":7,"unit":"USD","end":"2019-12-31","value":2017610000},"currentAssets@2020Q1":{"kind":"filed","concept":"AssetsCurrent","filing":8,"unit":"USD","end":"2020-03-31","value":2129786000},"currentAssets@2020Q2":{"kind":"filed","concept":"AssetsCurrent","filing":9,"unit":"USD","end":"2020-06-30","value":1739103000},"currentAssets@2020Q3":{"kind":"filed","concept":"AssetsCurrent","filing":10,"unit":"USD","end":"2020-09-30","value":1652130000},"currentAssets@2020Q4":{"kind":"filed","concept":"AssetsCurrent","filing":11,"unit":"USD","end":"2020-12-31","value":1882600000},"currentAssets@FY2020":{"kind":"filed","concept":"AssetsCurrent","filing":11,"unit":"USD","end":"2020-12-31","value":1882600000},"currentAssets@2021Q1":{"kind":"filed","concept":"AssetsCurrent","filing":12,"unit":"USD","end":"2021-03-31","value":1780684000},"currentAssets@2021Q2":{"kind":"filed","concept":"AssetsCurrent","filing":13,"unit":"USD","end":"2021-06-30","value":1719374000},"currentAssets@2021Q3":{"kind":"filed","concept":"AssetsCurrent","filing":14,"unit":"USD","end":"2021-09-30","value":1471963000},"currentAssets@2021Q4":{"kind":"filed","concept":"AssetsCurrent","filing":15,"unit":"USD","end":"2021-12-31","value":2084100000},"currentAssets@FY2021":{"kind":"filed","concept":"AssetsCurrent","filing":15,"unit":"USD","end":"2021-12-31","value":2084100000},"currentAssets@2022Q1":{"kind":"filed","concept":"AssetsCurrent","filing":16,"unit":"USD","end":"2022-03-31","value":2060600000},"currentAssets@2022Q2":{"kind":"filed","concept":"AssetsCurrent","filing":17,"unit":"USD","end":"2022-06-30","value":2070900000},"currentAssets@2022Q3":{"kind":"filed","concept":"AssetsCurrent","filing":18,"unit":"USD","end":"2022-09-30","value":1757000000},"currentAssets@2022Q4":{"kind":"filed","concept":"AssetsCurrent","filing":19,"unit":"USD","end":"2022-12-31","value":2206300000},"currentAssets@FY2022":{"kind":"filed","concept":"AssetsCurrent","filing":19,"unit":"USD","end":"2022-12-31","value":2206300000},"currentAssets@2023Q1":{"kind":"filed","concept":"AssetsCurrent","filing":20,"unit":"USD","end":"2023-03-31","value":2301800000},"currentAssets@2023Q2":{"kind":"filed","concept":"AssetsCurrent","filing":21,"unit":"USD","end":"2023-06-30","value":2297300000},"currentAssets@2023Q3":{"kind":"filed","concept":"AssetsCurrent","filing":22,"unit":"USD","end":"2023-09-30","value":2241500000},"currentAssets@2023Q4":{"kind":"filed","concept":"AssetsCurrent","filing":23,"unit":"USD","end":"2023-12-31","value":2520400000},"currentAssets@FY2023":{"kind":"filed","concept":"AssetsCurrent","filing":23,"unit":"USD","end":"2023-12-31","value":2520400000},"currentAssets@2024Q1":{"kind":"filed","concept":"AssetsCurrent","filing":24,"unit":"USD","end":"2024-03-31","value":2511000000},"currentAssets@2024Q2":{"kind":"filed","concept":"AssetsCurrent","filing":25,"unit":"USD","end":"2024-06-30","value":2916200000},"currentAssets@2024Q3":{"kind":"filed","concept":"AssetsCurrent","filing":26,"unit":"USD","end":"2024-09-30","value":2811400000},"currentAssets@2024Q4":{"kind":"filed","concept":"AssetsCurrent","filing":27,"unit":"USD","end":"2024-12-31","value":2885500000},"currentAssets@FY2024":{"kind":"filed","concept":"AssetsCurrent","filing":27,"unit":"USD","end":"2024-12-31","value":2885500000},"currentAssets@2025Q1":{"kind":"filed","concept":"AssetsCurrent","filing":28,"unit":"USD","end":"2025-03-31","value":2867700000},"currentAssets@2025Q2":{"kind":"filed","concept":"AssetsCurrent","filing":29,"unit":"USD","end":"2025-06-30","value":2777400000},"currentAssets@2025Q3":{"kind":"filed","concept":"AssetsCurrent","filing":30,"unit":"USD","end":"2025-09-30","value":2807700000},"currentAssets@2025Q4":{"kind":"filed","concept":"AssetsCurrent","filing":32,"unit":"USD","end":"2025-12-31","value":2832500000},"currentAssets@FY2025":{"kind":"filed","concept":"AssetsCurrent","filing":32,"unit":"USD","end":"2025-12-31","value":2832500000},"currentAssets@2026Q1":{"kind":"filed","concept":"AssetsCurrent","filing":31,"unit":"USD","end":"2026-03-31","value":2964300000},"currentAssets@2026Q2":{"kind":"filed","concept":"AssetsCurrent","filing":32,"unit":"USD","end":"2026-06-30","value":3099200000},"totalAssets@2010Q4":{"kind":"filed","concept":"Assets","filing":33,"unit":"USD","end":"2010-12-31","value":2250764000},"totalAssets@FY2010":{"kind":"filed","concept":"Assets","filing":33,"unit":"USD","end":"2010-12-31","value":2250764000},"totalAssets@2011Q2":{"kind":"filed","concept":"Assets","filing":34,"unit":"USD","end":"2011-06-30","value":2245547000},"totalAssets@2011Q3":{"kind":"filed","concept":"Assets","filing":35,"unit":"USD","end":"2011-09-30","value":2211867000},"totalAssets@2011Q4":{"kind":"filed","concept":"Assets","filing":36,"unit":"USD","end":"2011-12-31","value":2335232000},"totalAssets@FY2011":{"kind":"filed","concept":"Assets","filing":36,"unit":"USD","end":"2011-12-31","value":2335232000},"totalAssets@2012Q1":{"kind":"filed","concept":"Assets","filing":42,"unit":"USD","end":"2012-03-31","value":2415578000},"totalAssets@2012Q2":{"kind":"filed","concept":"Assets","filing":43,"unit":"USD","end":"2012-06-30","value":2469999000},"totalAssets@2012Q3":{"kind":"filed","concept":"Assets","filing":44,"unit":"USD","end":"2012-09-30","value":2503361000},"totalAssets@2012Q4":{"kind":"filed","concept":"Assets","filing":37,"unit":"USD","end":"2012-12-31","value":2776722000},"totalAssets@FY2012":{"kind":"filed","concept":"Assets","filing":37,"unit":"USD","end":"2012-12-31","value":2776722000},"totalAssets@2013Q1":{"kind":"filed","concept":"Assets","filing":45,"unit":"USD","end":"2013-03-31","value":2687964000},"totalAssets@2013Q2":{"kind":"filed","concept":"Assets","filing":46,"unit":"USD","end":"2013-06-30","value":2871480000},"totalAssets@2013Q3":{"kind":"filed","concept":"Assets","filing":47,"unit":"USD","end":"2013-09-30","value":2895932000},"totalAssets@2013Q4":{"kind":"filed","concept":"Assets","filing":38,"unit":"USD","end":"2013-12-31","value":3051170000},"totalAssets@FY2013":{"kind":"filed","concept":"Assets","filing":38,"unit":"USD","end":"2013-12-31","value":3051170000},"totalAssets@2014Q1":{"kind":"filed","concept":"Assets","filing":48,"unit":"USD","end":"2014-03-31","value":3005449000},"totalAssets@2014Q2":{"kind":"filed","concept":"Assets","filing":49,"unit":"USD","end":"2014-06-30","value":3070560000},"totalAssets@2014Q3":{"kind":"filed","concept":"Assets","filing":50,"unit":"USD","end":"2014-09-30","value":2983913000},"totalAssets@2014Q4":{"kind":"filed","concept":"Assets","filing":39,"unit":"USD","end":"2014-12-31","value":3168253000},"totalAssets@FY2014":{"kind":"filed","concept":"Assets","filing":39,"unit":"USD","end":"2014-12-31","value":3168253000},"totalAssets@2015Q1":{"kind":"filed","concept":"Assets","filing":51,"unit":"USD","end":"2015-03-31","value":3122255000},"totalAssets@2015Q2":{"kind":"filed","concept":"Assets","filing":52,"unit":"USD","end":"2015-06-30","value":3275495000},"totalAssets@2015Q3":{"kind":"filed","concept":"Assets","filing":53,"unit":"USD","end":"2015-09-30","value":3292408000},"totalAssets@2015Q4":{"kind":"filed","concept":"Assets","filing":40,"unit":"USD","end":"2015-12-31","value":3562381000},"totalAssets@FY2015":{"kind":"filed","concept":"Assets","filing":40,"unit":"USD","end":"2015-12-31","value":3562381000},"totalAssets@2016Q1":{"kind":"filed","concept":"Assets","filing":54,"unit":"USD","end":"2016-03-31","value":3431371000},"totalAssets@2016Q2":{"kind":"filed","concept":"Assets","filing":55,"unit":"USD","end":"2016-06-30","value":3511225000},"totalAssets@2016Q3":{"kind":"filed","concept":"Assets","filing":56,"unit":"USD","end":"2016-09-30","value":3429191000},"totalAssets@2016Q4":{"kind":"filed","concept":"Assets","filing":41,"unit":"USD","end":"2016-12-31","value":3639336000},"totalAssets@FY2016":{"kind":"filed","concept":"Assets","filing":41,"unit":"USD","end":"2016-12-31","value":3639336000},"totalAssets@2017Q1":{"kind":"filed","concept":"Assets","filing":57,"unit":"USD","end":"2017-03-31","value":3607635000},"totalAssets@2017Q2":{"kind":"filed","concept":"Assets","filing":58,"unit":"USD","end":"2017-06-30","value":3645156000},"totalAssets@2017Q3":{"kind":"filed","concept":"Assets","filing":59,"unit":"USD","end":"2017-09-30","value":3614569000},"totalAssets@2017Q4":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2017-12-31","value":3818518000},"totalAssets@FY2017":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2017-12-31","value":3818518000},"totalAssets@2018Q1":{"kind":"filed","concept":"Assets","filing":60,"unit":"USD","end":"2018-03-31","value":3788495000},"totalAssets@2018Q2":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2018-06-30","value":3704814000},"totalAssets@2018Q3":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2018-09-30","value":3703931000},"totalAssets@2018Q4":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2018-12-31","value":3796807000},"totalAssets@FY2018":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2018-12-31","value":3796807000},"totalAssets@2019Q1":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2019-03-31","value":4139090000},"totalAssets@2019Q2":{"kind":"filed","concept":"Assets","filing":5,"unit":"USD","end":"2019-06-30","value":4119327000},"totalAssets@2019Q3":{"kind":"filed","concept":"Assets","filing":6,"unit":"USD","end":"2019-09-30","value":4117892000},"totalAssets@2019Q4":{"kind":"filed","concept":"Assets","filing":7,"unit":"USD","end":"2019-12-31","value":4071035000},"totalAssets@FY2019":{"kind":"filed","concept":"Assets","filing":7,"unit":"USD","end":"2019-12-31","value":4071035000},"totalAssets@2020Q1":{"kind":"filed","concept":"Assets","filing":8,"unit":"USD","end":"2020-03-31","value":3976744000},"totalAssets@2020Q2":{"kind":"filed","concept":"Assets","filing":9,"unit":"USD","end":"2020-06-30","value":3595425000},"totalAssets@2020Q3":{"kind":"filed","concept":"Assets","filing":10,"unit":"USD","end":"2020-09-30","value":3503917000},"totalAssets@2020Q4":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2020-12-31","value":3746000000},"totalAssets@FY2020":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2020-12-31","value":3746000000},"totalAssets@2021Q1":{"kind":"filed","concept":"Assets","filing":12,"unit":"USD","end":"2021-03-31","value":3692227000},"totalAssets@2021Q2":{"kind":"filed","concept":"Assets","filing":13,"unit":"USD","end":"2021-06-30","value":3656345000},"totalAssets@2021Q3":{"kind":"filed","concept":"Assets","filing":14,"unit":"USD","end":"2021-09-30","value":3505963000},"totalAssets@2021Q4":{"kind":"filed","concept":"Assets","filing":15,"unit":"USD","end":"2021-12-31","value":4975100000},"totalAssets@FY2021":{"kind":"filed","concept":"Assets","filing":15,"unit":"USD","end":"2021-12-31","value":4975100000},"totalAssets@2022Q1":{"kind":"filed","concept":"Assets","filing":16,"unit":"USD","end":"2022-03-31","value":5006200000},"totalAssets@2022Q2":{"kind":"filed","concept":"Assets","filing":17,"unit":"USD","end":"2022-06-30","value":5023500000},"totalAssets@2022Q3":{"kind":"filed","concept":"Assets","filing":18,"unit":"USD","end":"2022-09-30","value":4828300000},"totalAssets@2022Q4":{"kind":"filed","concept":"Assets","filing":19,"unit":"USD","end":"2022-12-31","value":4978300000},"totalAssets@FY2022":{"kind":"filed","concept":"Assets","filing":19,"unit":"USD","end":"2022-12-31","value":4978300000},"totalAssets@2023Q1":{"kind":"filed","concept":"Assets","filing":20,"unit":"USD","end":"2023-03-31","value":5148000000},"totalAssets@2023Q2":{"kind":"filed","concept":"Assets","filing":21,"unit":"USD","end":"2023-06-30","value":5081600000},"totalAssets@2023Q3":{"kind":"filed","concept":"Assets","filing":22,"unit":"USD","end":"2023-09-30","value":5050300000},"totalAssets@2023Q4":{"kind":"filed","concept":"Assets","filing":23,"unit":"USD","end":"2023-12-31","value":5364600000},"totalAssets@FY2023":{"kind":"filed","concept":"Assets","filing":23,"unit":"USD","end":"2023-12-31","value":5364600000},"totalAssets@2024Q1":{"kind":"filed","concept":"Assets","filing":24,"unit":"USD","end":"2024-03-31","value":5407600000},"totalAssets@2024Q2":{"kind":"filed","concept":"Assets","filing":25,"unit":"USD","end":"2024-06-30","value":5804200000},"totalAssets@2024Q3":{"kind":"filed","concept":"Assets","filing":26,"unit":"USD","end":"2024-09-30","value":5758200000},"totalAssets@2024Q4":{"kind":"filed","concept":"Assets","filing":27,"unit":"USD","end":"2024-12-31","value":5895700000},"totalAssets@FY2024":{"kind":"filed","concept":"Assets","filing":27,"unit":"USD","end":"2024-12-31","value":5895700000},"totalAssets@2025Q1":{"kind":"filed","concept":"Assets","filing":28,"unit":"USD","end":"2025-03-31","value":5875700000},"totalAssets@2025Q2":{"kind":"filed","concept":"Assets","filing":29,"unit":"USD","end":"2025-06-30","value":5930400000},"totalAssets@2025Q3":{"kind":"filed","concept":"Assets","filing":30,"unit":"USD","end":"2025-09-30","value":6016400000},"totalAssets@2025Q4":{"kind":"filed","concept":"Assets","filing":32,"unit":"USD","end":"2025-12-31","value":5970700000},"totalAssets@FY2025":{"kind":"filed","concept":"Assets","filing":32,"unit":"USD","end":"2025-12-31","value":5970700000},"totalAssets@2026Q1":{"kind":"filed","concept":"Assets","filing":31,"unit":"USD","end":"2026-03-31","value":6117600000},"totalAssets@2026Q2":{"kind":"filed","concept":"Assets","filing":32,"unit":"USD","end":"2026-06-30","value":6382200000},"currentLiabilities@2010Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":33,"unit":"USD","end":"2010-12-31","value":1105587000},"currentLiabilities@FY2010":{"kind":"filed","concept":"LiabilitiesCurrent","filing":33,"unit":"USD","end":"2010-12-31","value":1105587000},"currentLiabilities@2011Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":34,"unit":"USD","end":"2011-06-30","value":1019532000},"currentLiabilities@2011Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":35,"unit":"USD","end":"2011-09-30","value":1017966000},"currentLiabilities@2011Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":36,"unit":"USD","end":"2011-12-31","value":1150859000},"currentLiabilities@FY2011":{"kind":"filed","concept":"LiabilitiesCurrent","filing":36,"unit":"USD","end":"2011-12-31","value":1150859000},"currentLiabilities@2012Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":42,"unit":"USD","end":"2012-03-31","value":1202264000},"currentLiabilities@2012Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":43,"unit":"USD","end":"2012-06-30","value":1262030000},"currentLiabilities@2012Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":44,"unit":"USD","end":"2012-09-30","value":1224200000},"currentLiabilities@2012Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":37,"unit":"USD","end":"2012-12-31","value":1524155000},"currentLiabilities@FY2012":{"kind":"filed","concept":"LiabilitiesCurrent","filing":37,"unit":"USD","end":"2012-12-31","value":1524155000},"currentLiabilities@2013Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":45,"unit":"USD","end":"2013-03-31","value":1406247000},"currentLiabilities@2013Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":46,"unit":"USD","end":"2013-06-30","value":1486093000},"currentLiabilities@2013Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":47,"unit":"USD","end":"2013-09-30","value":1454071000},"currentLiabilities@2013Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":38,"unit":"USD","end":"2013-12-31","value":1594536000},"currentLiabilities@FY2013":{"kind":"filed","concept":"LiabilitiesCurrent","filing":38,"unit":"USD","end":"2013-12-31","value":1594536000},"currentLiabilities@2014Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":48,"unit":"USD","end":"2014-03-31","value":1497680000},"currentLiabilities@2014Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":49,"unit":"USD","end":"2014-06-30","value":1535803000},"currentLiabilities@2014Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":50,"unit":"USD","end":"2014-09-30","value":1439783000},"currentLiabilities@2014Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":39,"unit":"USD","end":"2014-12-31","value":1647006000},"currentLiabilities@FY2014":{"kind":"filed","concept":"LiabilitiesCurrent","filing":39,"unit":"USD","end":"2014-12-31","value":1647006000},"currentLiabilities@2015Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":51,"unit":"USD","end":"2015-03-31","value":1561494000},"currentLiabilities@2015Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":52,"unit":"USD","end":"2015-06-30","value":1673001000},"currentLiabilities@2015Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":53,"unit":"USD","end":"2015-09-30","value":1656578000},"currentLiabilities@2015Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":40,"unit":"USD","end":"2015-12-31","value":1914621000},"currentLiabilities@FY2015":{"kind":"filed","concept":"LiabilitiesCurrent","filing":40,"unit":"USD","end":"2015-12-31","value":1914621000},"currentLiabilities@2016Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":54,"unit":"USD","end":"2016-03-31","value":1804153000},"currentLiabilities@2016Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":55,"unit":"USD","end":"2016-06-30","value":1834235000},"currentLiabilities@2016Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":56,"unit":"USD","end":"2016-09-30","value":1752827000},"currentLiabilities@2016Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":41,"unit":"USD","end":"2016-12-31","value":1936880000},"currentLiabilities@FY2016":{"kind":"filed","concept":"LiabilitiesCurrent","filing":41,"unit":"USD","end":"2016-12-31","value":1936880000},"currentLiabilities@2017Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":57,"unit":"USD","end":"2017-03-31","value":1847979000},"currentLiabilities@2017Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":58,"unit":"USD","end":"2017-06-30","value":1904884000},"currentLiabilities@2017Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":59,"unit":"USD","end":"2017-09-30","value":1731746000},"currentLiabilities@2017Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":1954832000},"currentLiabilities@FY2017":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":1954832000},"currentLiabilities@2018Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":60,"unit":"USD","end":"2018-03-31","value":1887067000},"currentLiabilities@2018Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2018-06-30","value":1847262000},"currentLiabilities@2018Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2018-09-30","value":1812940000},"currentLiabilities@2018Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2018-12-31","value":1945847000},"currentLiabilities@FY2018":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2018-12-31","value":1945847000},"currentLiabilities@2019Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2019-03-31","value":1966280000},"currentLiabilities@2019Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":5,"unit":"USD","end":"2019-06-30","value":1965409000},"currentLiabilities@2019Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":6,"unit":"USD","end":"2019-09-30","value":1945948000},"currentLiabilities@2019Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":7,"unit":"USD","end":"2019-12-31","value":2066156000},"currentLiabilities@FY2019":{"kind":"filed","concept":"LiabilitiesCurrent","filing":7,"unit":"USD","end":"2019-12-31","value":2066156000},"currentLiabilities@2020Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":8,"unit":"USD","end":"2020-03-31","value":2013044000},"currentLiabilities@2020Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":9,"unit":"USD","end":"2020-06-30","value":1748177000},"currentLiabilities@2020Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":10,"unit":"USD","end":"2020-09-30","value":1629018000},"currentLiabilities@2020Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":11,"unit":"USD","end":"2020-12-31","value":1831400000},"currentLiabilities@FY2020":{"kind":"filed","concept":"LiabilitiesCurrent","filing":11,"unit":"USD","end":"2020-12-31","value":1831400000},"currentLiabilities@2021Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":12,"unit":"USD","end":"2021-03-31","value":1781332000},"currentLiabilities@2021Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":13,"unit":"USD","end":"2021-06-30","value":1635802000},"currentLiabilities@2021Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":14,"unit":"USD","end":"2021-09-30","value":1428402000},"currentLiabilities@2021Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":15,"unit":"USD","end":"2021-12-31","value":1891700000},"currentLiabilities@FY2021":{"kind":"filed","concept":"LiabilitiesCurrent","filing":15,"unit":"USD","end":"2021-12-31","value":1891700000},"currentLiabilities@2022Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":16,"unit":"USD","end":"2022-03-31","value":1869200000},"currentLiabilities@2022Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":17,"unit":"USD","end":"2022-06-30","value":1883100000},"currentLiabilities@2022Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":18,"unit":"USD","end":"2022-09-30","value":1718500000},"currentLiabilities@2022Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":19,"unit":"USD","end":"2022-12-31","value":1845400000},"currentLiabilities@FY2022":{"kind":"filed","concept":"LiabilitiesCurrent","filing":19,"unit":"USD","end":"2022-12-31","value":1845400000},"currentLiabilities@2023Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":20,"unit":"USD","end":"2023-03-31","value":2057000000},"currentLiabilities@2023Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":21,"unit":"USD","end":"2023-06-30","value":2004400000},"currentLiabilities@2023Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":22,"unit":"USD","end":"2023-09-30","value":2009200000},"currentLiabilities@2023Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":23,"unit":"USD","end":"2023-12-31","value":2292900000},"currentLiabilities@FY2023":{"kind":"filed","concept":"LiabilitiesCurrent","filing":23,"unit":"USD","end":"2023-12-31","value":2292900000},"currentLiabilities@2024Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":24,"unit":"USD","end":"2024-03-31","value":2299700000},"currentLiabilities@2024Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":25,"unit":"USD","end":"2024-06-30","value":2651000000},"currentLiabilities@2024Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":26,"unit":"USD","end":"2024-09-30","value":2538500000},"currentLiabilities@2024Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":27,"unit":"USD","end":"2024-12-31","value":2637700000},"currentLiabilities@FY2024":{"kind":"filed","concept":"LiabilitiesCurrent","filing":27,"unit":"USD","end":"2024-12-31","value":2637700000},"currentLiabilities@2025Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":28,"unit":"USD","end":"2025-03-31","value":2626700000},"currentLiabilities@2025Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":29,"unit":"USD","end":"2025-06-30","value":2706800000},"currentLiabilities@2025Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":30,"unit":"USD","end":"2025-09-30","value":2755800000},"currentLiabilities@2025Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":32,"unit":"USD","end":"2025-12-31","value":2597900000},"currentLiabilities@FY2025":{"kind":"filed","concept":"LiabilitiesCurrent","filing":32,"unit":"USD","end":"2025-12-31","value":2597900000},"currentLiabilities@2026Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":31,"unit":"USD","end":"2026-03-31","value":2874900000},"currentLiabilities@2026Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":32,"unit":"USD","end":"2026-06-30","value":3063900000},"totalLiabilities@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2016"},{"ref":"equity@FY2016","weight":-1}],"rule":"accounting-identity","value":2914172000},"totalLiabilities@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q2"},{"ref":"equity@2017Q2","weight":-1}],"rule":"accounting-identity","value":2931746000},"totalLiabilities@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q3"},{"ref":"equity@2017Q3","weight":-1}],"rule":"accounting-identity","value":2891595000},"totalLiabilities@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q4"},{"ref":"equity@2017Q4","weight":-1}],"rule":"accounting-identity","value":3031758000},"totalLiabilities@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2017"},{"ref":"equity@FY2017","weight":-1}],"rule":"accounting-identity","value":3031758000},"totalLiabilities@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q1"},{"ref":"equity@2018Q1","weight":-1}],"rule":"accounting-identity","value":3019778000},"totalLiabilities@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q2"},{"ref":"equity@2018Q2","weight":-1}],"rule":"accounting-identity","value":2917834000},"totalLiabilities@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q3"},{"ref":"equity@2018Q3","weight":-1}],"rule":"accounting-identity","value":2900087000},"totalLiabilities@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q4"},{"ref":"equity@2018Q4","weight":-1}],"rule":"accounting-identity","value":2973707000},"totalLiabilities@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2018"},{"ref":"equity@FY2018","weight":-1}],"rule":"accounting-identity","value":2973707000},"totalLiabilities@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q1"},{"ref":"equity@2019Q1","weight":-1}],"rule":"accounting-identity","value":3286804000},"totalLiabilities@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q2"},{"ref":"equity@2019Q2","weight":-1}],"rule":"accounting-identity","value":3243602000},"totalLiabilities@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q3"},{"ref":"equity@2019Q3","weight":-1}],"rule":"accounting-identity","value":3215467000},"totalLiabilities@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q4"},{"ref":"equity@2019Q4","weight":-1}],"rule":"accounting-identity","value":3126235000},"totalLiabilities@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2019"},{"ref":"equity@FY2019","weight":-1}],"rule":"accounting-identity","value":3126235000},"totalLiabilities@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q1"},{"ref":"equity@2020Q1","weight":-1}],"rule":"accounting-identity","value":3254757000},"totalLiabilities@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q2"},{"ref":"equity@2020Q2","weight":-1}],"rule":"accounting-identity","value":2850723000},"totalLiabilities@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q3"},{"ref":"equity@2020Q3","weight":-1}],"rule":"accounting-identity","value":2729815000},"totalLiabilities@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q4"},{"ref":"equity@2020Q4","weight":-1}],"rule":"accounting-identity","value":2931200000},"totalLiabilities@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2020"},{"ref":"equity@FY2020","weight":-1}],"rule":"accounting-identity","value":2931200000},"totalLiabilities@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q1"},{"ref":"equity@2021Q1","weight":-1}],"rule":"accounting-identity","value":2865827000},"totalLiabilities@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q2"},{"ref":"equity@2021Q2","weight":-1}],"rule":"accounting-identity","value":2709945000},"totalLiabilities@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q3"},{"ref":"equity@2021Q3","weight":-1}],"rule":"accounting-identity","value":2500163000},"totalLiabilities@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q4"},{"ref":"equity@2021Q4","weight":-1}],"rule":"accounting-identity","value":3898700000},"totalLiabilities@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2021"},{"ref":"equity@FY2021","weight":-1}],"rule":"accounting-identity","value":3898700000},"totalLiabilities@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q1"},{"ref":"equity@2022Q1","weight":-1}],"rule":"accounting-identity","value":3871200000},"totalLiabilities@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q2"},{"ref":"equity@2022Q2","weight":-1}],"rule":"accounting-identity","value":3853500000},"totalLiabilities@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q3"},{"ref":"equity@2022Q3","weight":-1}],"rule":"accounting-identity","value":3721400000},"totalLiabilities@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q4"},{"ref":"equity@2022Q4","weight":-1}],"rule":"accounting-identity","value":4083100000},"totalLiabilities@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2022"},{"ref":"equity@FY2022","weight":-1}],"rule":"accounting-identity","value":4083100000},"totalLiabilities@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q1"},{"ref":"equity@2023Q1","weight":-1}],"rule":"accounting-identity","value":4293200000},"totalLiabilities@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q2"},{"ref":"equity@2023Q2","weight":-1}],"rule":"accounting-identity","value":4204900000},"totalLiabilities@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q3"},{"ref":"equity@2023Q3","weight":-1}],"rule":"accounting-identity","value":4192800000},"totalLiabilities@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q4"},{"ref":"equity@2023Q4","weight":-1}],"rule":"accounting-identity","value":4472700000},"totalLiabilities@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2023"},{"ref":"equity@FY2023","weight":-1}],"rule":"accounting-identity","value":4472700000},"totalLiabilities@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q1"},{"ref":"equity@2024Q1","weight":-1}],"rule":"accounting-identity","value":4503200000},"totalLiabilities@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q2"},{"ref":"equity@2024Q2","weight":-1}],"rule":"accounting-identity","value":4859500000},"totalLiabilities@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q3"},{"ref":"equity@2024Q3","weight":-1}],"rule":"accounting-identity","value":4743200000},"totalLiabilities@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q4"},{"ref":"equity@2024Q4","weight":-1}],"rule":"accounting-identity","value":4833400000},"totalLiabilities@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2024"},{"ref":"equity@FY2024","weight":-1}],"rule":"accounting-identity","value":4833400000},"totalLiabilities@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q1"},{"ref":"equity@2025Q1","weight":-1}],"rule":"accounting-identity","value":4784900000},"totalLiabilities@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q2"},{"ref":"equity@2025Q2","weight":-1}],"rule":"accounting-identity","value":4900800000},"totalLiabilities@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q3"},{"ref":"equity@2025Q3","weight":-1}],"rule":"accounting-identity","value":4947100000},"totalLiabilities@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q4"},{"ref":"equity@2025Q4","weight":-1}],"rule":"accounting-identity","value":4902600000},"totalLiabilities@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2025"},{"ref":"equity@FY2025","weight":-1}],"rule":"accounting-identity","value":4902600000},"totalLiabilities@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2026Q1"},{"ref":"equity@2026Q1","weight":-1}],"rule":"accounting-identity","value":5136300000},"totalLiabilities@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2026Q2"},{"ref":"equity@2026Q2","weight":-1}],"rule":"accounting-identity","value":5356600000},"totalLiabilities@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q4"},{"ref":"equity@2010Q4","weight":-1}],"rule":"accounting-identity","value":1786069000},"totalLiabilities@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2010"},{"ref":"equity@FY2010","weight":-1}],"rule":"accounting-identity","value":1786069000},"totalLiabilities@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q2"},{"ref":"equity@2011Q2","weight":-1}],"rule":"accounting-identity","value":1749502000},"totalLiabilities@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q3"},{"ref":"equity@2011Q3","weight":-1}],"rule":"accounting-identity","value":1706521000},"totalLiabilities@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q4"},{"ref":"equity@2011Q4","weight":-1}],"rule":"accounting-identity","value":1812490000},"totalLiabilities@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2011"},{"ref":"equity@FY2011","weight":-1}],"rule":"accounting-identity","value":1812490000},"totalLiabilities@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q1"},{"ref":"equity@2012Q1","weight":-1}],"rule":"accounting-identity","value":1870255000},"totalLiabilities@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q2"},{"ref":"equity@2012Q2","weight":-1}],"rule":"accounting-identity","value":1908153000},"totalLiabilities@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q3"},{"ref":"equity@2012Q3","weight":-1}],"rule":"accounting-identity","value":1944239000},"totalLiabilities@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q4"},{"ref":"equity@2012Q4","weight":-1}],"rule":"accounting-identity","value":2250177000},"totalLiabilities@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2012"},{"ref":"equity@FY2012","weight":-1}],"rule":"accounting-identity","value":2250177000},"totalLiabilities@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q1"},{"ref":"equity@2013Q1","weight":-1}],"rule":"accounting-identity","value":2146745000},"totalLiabilities@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q2"},{"ref":"equity@2013Q2","weight":-1}],"rule":"accounting-identity","value":2318630000},"totalLiabilities@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q3"},{"ref":"equity@2013Q3","weight":-1}],"rule":"accounting-identity","value":2312202000},"totalLiabilities@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q4"},{"ref":"equity@2013Q4","weight":-1}],"rule":"accounting-identity","value":2437531000},"totalLiabilities@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2013"},{"ref":"equity@FY2013","weight":-1}],"rule":"accounting-identity","value":2437531000},"totalLiabilities@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q1"},{"ref":"equity@2014Q1","weight":-1}],"rule":"accounting-identity","value":2377971000},"totalLiabilities@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q2"},{"ref":"equity@2014Q2","weight":-1}],"rule":"accounting-identity","value":2416555000},"totalLiabilities@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q3"},{"ref":"equity@2014Q3","weight":-1}],"rule":"accounting-identity","value":2330342000},"totalLiabilities@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q4"},{"ref":"equity@2014Q4","weight":-1}],"rule":"accounting-identity","value":2501535000},"totalLiabilities@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2014"},{"ref":"equity@FY2014","weight":-1}],"rule":"accounting-identity","value":2501535000},"totalLiabilities@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q1"},{"ref":"equity@2015Q1","weight":-1}],"rule":"accounting-identity","value":2450195000},"totalLiabilities@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q2"},{"ref":"equity@2015Q2","weight":-1}],"rule":"accounting-identity","value":2590061000},"totalLiabilities@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q3"},{"ref":"equity@2015Q3","weight":-1}],"rule":"accounting-identity","value":2599248000},"totalLiabilities@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q4"},{"ref":"equity@2015Q4","weight":-1}],"rule":"accounting-identity","value":2833333000},"totalLiabilities@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2015"},{"ref":"equity@FY2015","weight":-1}],"rule":"accounting-identity","value":2833333000},"totalLiabilities@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q1"},{"ref":"equity@2016Q1","weight":-1}],"rule":"accounting-identity","value":2764914000},"totalLiabilities@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q2"},{"ref":"equity@2016Q2","weight":-1}],"rule":"accounting-identity","value":2836297000},"totalLiabilities@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q3"},{"ref":"equity@2016Q3","weight":-1}],"rule":"accounting-identity","value":2743747000},"totalLiabilities@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q4"},{"ref":"equity@2016Q4","weight":-1}],"rule":"accounting-identity","value":2914172000},"totalLiabilities@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q1"},{"ref":"equity@2017Q1","weight":-1}],"rule":"accounting-identity","value":2885357000},"#362":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":33,"unit":"USD","end":"2010-12-31","value":546401000},"totalDebt@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#362"}],"rule":"component-sum","value":546401000},"totalDebt@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#362"}],"rule":"component-sum","value":546401000},"#363":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":34,"unit":"USD","end":"2011-06-30","value":596410000},"totalDebt@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#363"}],"rule":"component-sum","value":596410000},"#364":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":35,"unit":"USD","end":"2011-09-30","value":559709000},"totalDebt@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#364"}],"rule":"component-sum","value":559709000},"#365":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":36,"unit":"USD","end":"2011-12-31","value":536011000},"#366":{"kind":"filed","concept":"LongTermDebtCurrent","filing":36,"unit":"USD","end":"2011-12-31","value":-11608000},"totalDebt@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#365"},{"ref":"#366"}],"rule":"component-sum","value":524403000},"totalDebt@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#365"},{"ref":"#366"}],"rule":"component-sum","value":524403000},"#367":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":42,"unit":"USD","end":"2012-03-31","value":545028000},"totalDebt@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#367"}],"rule":"component-sum","value":545028000},"#368":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":43,"unit":"USD","end":"2012-06-30","value":525395000},"#369":{"kind":"filed","concept":"LongTermDebtCurrent","filing":43,"unit":"USD","end":"2012-06-30","value":-12175000},"totalDebt@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#368"},{"ref":"#369"}],"rule":"component-sum","value":513220000},"#370":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":44,"unit":"USD","end":"2012-09-30","value":598890000},"#371":{"kind":"filed","concept":"LongTermDebtCurrent","filing":44,"unit":"USD","end":"2012-09-30","value":-12289000},"totalDebt@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#370"},{"ref":"#371"}],"rule":"component-sum","value":586601000},"#372":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":37,"unit":"USD","end":"2012-12-31","value":610798000},"#373":{"kind":"filed","concept":"LongTermDebtCurrent","filing":37,"unit":"USD","end":"2012-12-31","value":18587000},"totalDebt@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#372"},{"ref":"#373"}],"rule":"component-sum","value":629385000},"totalDebt@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#372"},{"ref":"#373"}],"rule":"component-sum","value":629385000},"#374":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":45,"unit":"USD","end":"2013-03-31","value":619742000},"#375":{"kind":"filed","concept":"LongTermDebtCurrent","filing":45,"unit":"USD","end":"2013-03-31","value":19555000},"totalDebt@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#374"},{"ref":"#375"}],"rule":"component-sum","value":639297000},"#376":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":46,"unit":"USD","end":"2013-06-30","value":713087000},"#377":{"kind":"filed","concept":"LongTermDebtCurrent","filing":46,"unit":"USD","end":"2013-06-30","value":20363000},"totalDebt@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#376"},{"ref":"#377"}],"rule":"component-sum","value":733450000},"#378":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":47,"unit":"USD","end":"2013-09-30","value":734064000},"#379":{"kind":"filed","concept":"LongTermDebtCurrent","filing":47,"unit":"USD","end":"2013-09-30","value":18010000},"totalDebt@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#378"},{"ref":"#379"}],"rule":"component-sum","value":752074000},"#380":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":38,"unit":"USD","end":"2013-12-31","value":730157000},"#381":{"kind":"filed","concept":"LongTermDebtCurrent","filing":38,"unit":"USD","end":"2013-12-31","value":18216000},"totalDebt@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#380"},{"ref":"#381"}],"rule":"component-sum","value":748373000},"totalDebt@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#380"},{"ref":"#381"}],"rule":"component-sum","value":748373000},"#382":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":48,"unit":"USD","end":"2014-03-31","value":764510000},"#383":{"kind":"filed","concept":"LongTermDebtCurrent","filing":48,"unit":"USD","end":"2014-03-31","value":20540000},"totalDebt@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#382"},{"ref":"#383"}],"rule":"component-sum","value":785050000},"#384":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":49,"unit":"USD","end":"2014-06-30","value":760527000},"#385":{"kind":"filed","concept":"LongTermDebtCurrent","filing":49,"unit":"USD","end":"2014-06-30","value":20358000},"totalDebt@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#384"},{"ref":"#385"}],"rule":"component-sum","value":780885000},"#386":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":50,"unit":"USD","end":"2014-09-30","value":759463000},"#387":{"kind":"filed","concept":"LongTermDebtCurrent","filing":50,"unit":"USD","end":"2014-09-30","value":24018000},"totalDebt@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#386"},{"ref":"#387"}],"rule":"component-sum","value":783481000},"#388":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":39,"unit":"USD","end":"2014-12-31","value":727728000},"#389":{"kind":"filed","concept":"LongTermDebtCurrent","filing":39,"unit":"USD","end":"2014-12-31","value":30802000},"totalDebt@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#388"},{"ref":"#389"}],"rule":"component-sum","value":758530000},"totalDebt@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#388"},{"ref":"#389"}],"rule":"component-sum","value":758530000},"#390":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":51,"unit":"USD","end":"2015-03-31","value":756388000},"#391":{"kind":"filed","concept":"LongTermDebtCurrent","filing":51,"unit":"USD","end":"2015-03-31","value":38237000},"totalDebt@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#390"},{"ref":"#391"}],"rule":"component-sum","value":794625000},"#392":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":52,"unit":"USD","end":"2015-06-30","value":780883000},"#393":{"kind":"filed","concept":"LongTermDebtCurrent","filing":52,"unit":"USD","end":"2015-06-30","value":38536000},"totalDebt@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#392"},{"ref":"#393"}],"rule":"component-sum","value":819419000},"#394":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":53,"unit":"USD","end":"2015-09-30","value":795871000},"#395":{"kind":"filed","concept":"LongTermDebtCurrent","filing":53,"unit":"USD","end":"2015-09-30","value":31711000},"totalDebt@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#394"},{"ref":"#395"}],"rule":"component-sum","value":827582000},"#396":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":40,"unit":"USD","end":"2015-12-31","value":781145000},"#397":{"kind":"filed","concept":"LongTermDebtCurrent","filing":40,"unit":"USD","end":"2015-12-31","value":33437000},"totalDebt@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#396"},{"ref":"#397"}],"rule":"component-sum","value":814582000},"totalDebt@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#396"},{"ref":"#397"}],"rule":"component-sum","value":814582000},"#398":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":54,"unit":"USD","end":"2016-03-31","value":817065000},"#399":{"kind":"filed","concept":"LongTermDebtCurrent","filing":54,"unit":"USD","end":"2016-03-31","value":26679000},"totalDebt@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#398"},{"ref":"#399"}],"rule":"component-sum","value":843744000},"#400":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":55,"unit":"USD","end":"2016-06-30","value":848802000},"#401":{"kind":"filed","concept":"LongTermDebtCurrent","filing":55,"unit":"USD","end":"2016-06-30","value":29459000},"totalDebt@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#400"},{"ref":"#401"}],"rule":"component-sum","value":878261000},"#402":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":56,"unit":"USD","end":"2016-09-30","value":842894000},"#403":{"kind":"filed","concept":"LongTermDebtCurrent","filing":56,"unit":"USD","end":"2016-09-30","value":43241000},"totalDebt@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#402"},{"ref":"#403"}],"rule":"component-sum","value":886135000},"#404":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":41,"unit":"USD","end":"2016-12-31","value":839675000},"#405":{"kind":"filed","concept":"LongTermDebtCurrent","filing":41,"unit":"USD","end":"2016-12-31","value":43003000},"totalDebt@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#404"},{"ref":"#405"}],"rule":"component-sum","value":882678000},"totalDebt@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#404"},{"ref":"#405"}],"rule":"component-sum","value":882678000},"#406":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":57,"unit":"USD","end":"2017-03-31","value":897352000},"#407":{"kind":"filed","concept":"LongTermDebtCurrent","filing":57,"unit":"USD","end":"2017-03-31","value":50032000},"totalDebt@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#406"},{"ref":"#407"}],"rule":"component-sum","value":947384000},"#408":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":58,"unit":"USD","end":"2017-06-30","value":887327000},"#409":{"kind":"filed","concept":"LongTermDebtCurrent","filing":58,"unit":"USD","end":"2017-06-30","value":67231000},"totalDebt@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#408"},{"ref":"#409"}],"rule":"component-sum","value":954558000},"#410":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":59,"unit":"USD","end":"2017-09-30","value":1016390000},"#411":{"kind":"filed","concept":"LongTermDebtCurrent","filing":59,"unit":"USD","end":"2017-09-30","value":59475000},"totalDebt@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#410"},{"ref":"#411"}],"rule":"component-sum","value":1075865000},"#412":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":0,"unit":"USD","end":"2017-12-31","value":963389000},"#413":{"kind":"filed","concept":"LongTermDebtCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":61314000},"totalDebt@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#412"},{"ref":"#413"}],"rule":"component-sum","value":1024703000},"totalDebt@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#412"},{"ref":"#413"}],"rule":"component-sum","value":1024703000},"#414":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":60,"unit":"USD","end":"2018-03-31","value":1004657000},"#415":{"kind":"filed","concept":"LongTermDebtCurrent","filing":60,"unit":"USD","end":"2018-03-31","value":53957000},"totalDebt@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#414"},{"ref":"#415"}],"rule":"component-sum","value":1058614000},"#416":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":1,"unit":"USD","end":"2018-06-30","value":933128000},"#417":{"kind":"filed","concept":"LongTermDebtCurrent","filing":1,"unit":"USD","end":"2018-06-30","value":37786000},"totalDebt@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#416"},{"ref":"#417"}],"rule":"component-sum","value":970914000},"#418":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":2,"unit":"USD","end":"2018-09-30","value":957519000},"#419":{"kind":"filed","concept":"LongTermDebtCurrent","filing":2,"unit":"USD","end":"2018-09-30","value":33110000},"totalDebt@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#418"},{"ref":"#419"}],"rule":"component-sum","value":990629000},"#420":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":3,"unit":"USD","end":"2019-01-01","value":898222000},"#421":{"kind":"filed","concept":"LongTermDebtCurrent","filing":3,"unit":"USD","end":"2018-12-31","value":26304000},"totalDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#420"},{"ref":"#421"}],"rule":"component-sum","value":924526000},"totalDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#420"},{"ref":"#421"}],"rule":"component-sum","value":924526000},"#422":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":4,"unit":"USD","end":"2019-03-31","value":880939000},"#423":{"kind":"filed","concept":"LongTermDebtCurrent","filing":4,"unit":"USD","end":"2019-03-31","value":38416000},"totalDebt@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#422"},{"ref":"#423"}],"rule":"component-sum","value":919355000},"#424":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":5,"unit":"USD","end":"2019-06-30","value":851283000},"#425":{"kind":"filed","concept":"LongTermDebtCurrent","filing":5,"unit":"USD","end":"2019-06-30","value":62968000},"totalDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#424"},{"ref":"#425"}],"rule":"component-sum","value":914251000},"#426":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":6,"unit":"USD","end":"2019-09-30","value":846222000},"#427":{"kind":"filed","concept":"LongTermDebtCurrent","filing":6,"unit":"USD","end":"2019-09-30","value":62854000},"totalDebt@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#426"},{"ref":"#427"}],"rule":"component-sum","value":909076000},"#428":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":7,"unit":"USD","end":"2019-12-31","value":636978000},"#429":{"kind":"filed","concept":"LongTermDebtCurrent","filing":7,"unit":"USD","end":"2019-12-31","value":69908000},"totalDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#428"},{"ref":"#429"}],"rule":"component-sum","value":706886000},"totalDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#428"},{"ref":"#429"}],"rule":"component-sum","value":706886000},"#430":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":8,"unit":"USD","end":"2020-03-31","value":830839000},"#431":{"kind":"filed","concept":"LongTermDebtCurrent","filing":8,"unit":"USD","end":"2020-03-31","value":80803000},"totalDebt@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#430"},{"ref":"#431"}],"rule":"component-sum","value":911642000},"#432":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":9,"unit":"USD","end":"2020-06-30","value":677488000},"#433":{"kind":"filed","concept":"LongTermDebtCurrent","filing":9,"unit":"USD","end":"2020-06-30","value":72043000},"totalDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#432"},{"ref":"#433"}],"rule":"component-sum","value":749531000},"#434":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":10,"unit":"USD","end":"2020-09-30","value":669684000},"#435":{"kind":"filed","concept":"LongTermDebtCurrent","filing":10,"unit":"USD","end":"2020-09-30","value":63913000},"totalDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#434"},{"ref":"#435"}],"rule":"component-sum","value":733597000},"#436":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":11,"unit":"USD","end":"2020-12-31","value":651800000},"#437":{"kind":"filed","concept":"LongTermDebtCurrent","filing":11,"unit":"USD","end":"2020-12-31","value":68200000},"totalDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#436"},{"ref":"#437"}],"rule":"component-sum","value":720000000},"totalDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#436"},{"ref":"#437"}],"rule":"component-sum","value":720000000},"#438":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":12,"unit":"USD","end":"2021-03-31","value":637377000},"#439":{"kind":"filed","concept":"LongTermDebtCurrent","filing":12,"unit":"USD","end":"2021-03-31","value":74520000},"totalDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#438"},{"ref":"#439"}],"rule":"component-sum","value":711897000},"#440":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":13,"unit":"USD","end":"2021-06-30","value":634712000},"#441":{"kind":"filed","concept":"LongTermDebtCurrent","filing":13,"unit":"USD","end":"2021-06-30","value":51681000},"totalDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#440"},{"ref":"#441"}],"rule":"component-sum","value":686393000},"#442":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":14,"unit":"USD","end":"2021-09-30","value":637774000},"#443":{"kind":"filed","concept":"LongTermDebtCurrent","filing":14,"unit":"USD","end":"2021-09-30","value":53383000},"totalDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#442"},{"ref":"#443"}],"rule":"component-sum","value":691157000},"#444":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":15,"unit":"USD","end":"2021-12-31","value":1510700000},"#445":{"kind":"filed","concept":"LongTermDebtCurrent","filing":15,"unit":"USD","end":"2021-12-31","value":50600000},"totalDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#444"},{"ref":"#445"}],"rule":"component-sum","value":1561300000},"totalDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#444"},{"ref":"#445"}],"rule":"component-sum","value":1561300000},"#446":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":16,"unit":"USD","end":"2022-03-31","value":1493200000},"#447":{"kind":"filed","concept":"LongTermDebtCurrent","filing":16,"unit":"USD","end":"2022-03-31","value":53100000},"totalDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#446"},{"ref":"#447"}],"rule":"component-sum","value":1546300000},"#448":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":17,"unit":"USD","end":"2022-06-30","value":1462000000},"#449":{"kind":"filed","concept":"LongTermDebtCurrent","filing":17,"unit":"USD","end":"2022-06-30","value":76500000},"totalDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#448"},{"ref":"#449"}],"rule":"component-sum","value":1538500000},"#450":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":18,"unit":"USD","end":"2022-09-30","value":1442400000},"#451":{"kind":"filed","concept":"LongTermDebtCurrent","filing":18,"unit":"USD","end":"2022-09-30","value":80000000},"totalDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#450"},{"ref":"#451"}],"rule":"component-sum","value":1522400000},"#452":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":19,"unit":"USD","end":"2022-12-31","value":1672200000},"#453":{"kind":"filed","concept":"LongTermDebtCurrent","filing":19,"unit":"USD","end":"2022-12-31","value":79500000},"totalDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#452"},{"ref":"#453"}],"rule":"component-sum","value":1751700000},"totalDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#452"},{"ref":"#453"}],"rule":"component-sum","value":1751700000},"#454":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":20,"unit":"USD","end":"2023-03-31","value":1650800000},"#455":{"kind":"filed","concept":"LongTermDebtCurrent","filing":20,"unit":"USD","end":"2023-03-31","value":81700000},"totalDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#454"},{"ref":"#455"}],"rule":"component-sum","value":1732500000},"#456":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":21,"unit":"USD","end":"2023-06-30","value":1629500000},"#457":{"kind":"filed","concept":"LongTermDebtCurrent","filing":21,"unit":"USD","end":"2023-06-30","value":60800000},"totalDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#456"},{"ref":"#457"}],"rule":"component-sum","value":1690300000},"#458":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":22,"unit":"USD","end":"2023-09-30","value":1623100000},"#459":{"kind":"filed","concept":"LongTermDebtCurrent","filing":22,"unit":"USD","end":"2023-09-30","value":60400000},"totalDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#458"},{"ref":"#459"}],"rule":"component-sum","value":1683500000},"#460":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":23,"unit":"USD","end":"2023-12-31","value":1616500000},"#461":{"kind":"filed","concept":"LongTermDebtCurrent","filing":23,"unit":"USD","end":"2023-12-31","value":60100000},"totalDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#460"},{"ref":"#461"}],"rule":"component-sum","value":1676600000},"totalDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#460"},{"ref":"#461"}],"rule":"component-sum","value":1676600000},"#462":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":24,"unit":"USD","end":"2024-03-31","value":1583400000},"#463":{"kind":"filed","concept":"LongTermDebtCurrent","filing":24,"unit":"USD","end":"2024-03-31","value":68000000},"totalDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#462"},{"ref":"#463"}],"rule":"component-sum","value":1651400000},"#464":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":25,"unit":"USD","end":"2024-06-30","value":1602300000},"#465":{"kind":"filed","concept":"LongTermDebtCurrent","filing":25,"unit":"USD","end":"2024-06-30","value":105700000},"totalDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#464"},{"ref":"#465"}],"rule":"component-sum","value":1708000000},"#466":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":26,"unit":"USD","end":"2024-09-30","value":1578200000},"#467":{"kind":"filed","concept":"LongTermDebtCurrent","filing":26,"unit":"USD","end":"2024-09-30","value":117700000},"totalDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#466"},{"ref":"#467"}],"rule":"component-sum","value":1695900000},"#468":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":27,"unit":"USD","end":"2024-12-31","value":1511900000},"#469":{"kind":"filed","concept":"LongTermDebtCurrent","filing":27,"unit":"USD","end":"2024-12-31","value":76100000},"totalDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#468"},{"ref":"#469"}],"rule":"component-sum","value":1588000000},"totalDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#468"},{"ref":"#469"}],"rule":"component-sum","value":1588000000},"#470":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":28,"unit":"USD","end":"2025-03-31","value":1485200000},"#471":{"kind":"filed","concept":"LongTermDebtCurrent","filing":28,"unit":"USD","end":"2025-03-31","value":85300000},"totalDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#470"},{"ref":"#471"}],"rule":"component-sum","value":1570500000},"#472":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":29,"unit":"USD","end":"2025-06-30","value":1474000000},"#473":{"kind":"filed","concept":"LongTermDebtCurrent","filing":29,"unit":"USD","end":"2025-06-30","value":46400000},"totalDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#472"},{"ref":"#473"}],"rule":"component-sum","value":1520400000},"#474":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":30,"unit":"USD","end":"2025-09-30","value":1437500000},"#475":{"kind":"filed","concept":"LongTermDebtCurrent","filing":30,"unit":"USD","end":"2025-09-30","value":52700000},"totalDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#474"},{"ref":"#475"}],"rule":"component-sum","value":1490200000},"#476":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":32,"unit":"USD","end":"2025-12-31","value":1563000000},"#477":{"kind":"filed","concept":"LongTermDebtCurrent","filing":32,"unit":"USD","end":"2025-12-31","value":52400000},"totalDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#476"},{"ref":"#477"}],"rule":"component-sum","value":1615400000},"totalDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#476"},{"ref":"#477"}],"rule":"component-sum","value":1615400000},"#478":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":31,"unit":"USD","end":"2026-03-31","value":1535100000},"#479":{"kind":"filed","concept":"LongTermDebtCurrent","filing":31,"unit":"USD","end":"2026-03-31","value":192500000},"totalDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#478"},{"ref":"#479"}],"rule":"component-sum","value":1727600000},"#480":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":32,"unit":"USD","end":"2026-06-30","value":1565500000},"#481":{"kind":"filed","concept":"LongTermDebtCurrent","filing":32,"unit":"USD","end":"2026-06-30","value":193300000},"totalDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#480"},{"ref":"#481"}],"rule":"component-sum","value":1758800000},"equity@FY2009":{"kind":"filed","concept":"StockholdersEquity","filing":36,"unit":"USD","end":"2009-12-31","value":368752000},"equity@2010Q4":{"kind":"filed","concept":"StockholdersEquity","filing":37,"unit":"USD","end":"2010-12-31","value":464695000},"equity@FY2010":{"kind":"filed","concept":"StockholdersEquity","filing":37,"unit":"USD","end":"2010-12-31","value":464695000},"equity@2011Q2":{"kind":"filed","concept":"StockholdersEquity","filing":34,"unit":"USD","end":"2011-06-30","value":496045000},"equity@2011Q3":{"kind":"filed","concept":"StockholdersEquity","filing":35,"unit":"USD","end":"2011-09-30","value":505346000},"equity@2011Q4":{"kind":"filed","concept":"StockholdersEquity","filing":38,"unit":"USD","end":"2011-12-31","value":522742000},"equity@FY2011":{"kind":"filed","concept":"StockholdersEquity","filing":38,"unit":"USD","end":"2011-12-31","value":522742000},"equity@2012Q1":{"kind":"filed","concept":"StockholdersEquity","filing":42,"unit":"USD","end":"2012-03-31","value":545323000},"equity@2012Q2":{"kind":"filed","concept":"StockholdersEquity","filing":43,"unit":"USD","end":"2012-06-30","value":561846000},"equity@2012Q3":{"kind":"filed","concept":"StockholdersEquity","filing":44,"unit":"USD","end":"2012-09-30","value":559122000},"equity@2012Q4":{"kind":"filed","concept":"StockholdersEquity","filing":39,"unit":"USD","end":"2012-12-31","value":526545000},"equity@FY2012":{"kind":"filed","concept":"StockholdersEquity","filing":39,"unit":"USD","end":"2012-12-31","value":526545000},"equity@2013Q1":{"kind":"filed","concept":"StockholdersEquity","filing":45,"unit":"USD","end":"2013-03-31","value":541219000},"equity@2013Q2":{"kind":"filed","concept":"StockholdersEquity","filing":46,"unit":"USD","end":"2013-06-30","value":552850000},"equity@2013Q3":{"kind":"filed","concept":"StockholdersEquity","filing":47,"unit":"USD","end":"2013-09-30","value":583730000},"equity@2013Q4":{"kind":"filed","concept":"StockholdersEquity","filing":40,"unit":"USD","end":"2013-12-31","value":613639000},"equity@FY2013":{"kind":"filed","concept":"StockholdersEquity","filing":40,"unit":"USD","end":"2013-12-31","value":613639000},"equity@2014Q1":{"kind":"filed","concept":"StockholdersEquity","filing":48,"unit":"USD","end":"2014-03-31","value":627478000},"equity@2014Q2":{"kind":"filed","concept":"StockholdersEquity","filing":49,"unit":"USD","end":"2014-06-30","value":654005000},"equity@2014Q3":{"kind":"filed","concept":"StockholdersEquity","filing":50,"unit":"USD","end":"2014-09-30","value":653571000},"equity@2014Q4":{"kind":"filed","concept":"StockholdersEquity","filing":41,"unit":"USD","end":"2014-12-31","value":666718000},"equity@FY2014":{"kind":"filed","concept":"StockholdersEquity","filing":41,"unit":"USD","end":"2014-12-31","value":666718000},"equity@2015Q1":{"kind":"filed","concept":"StockholdersEquity","filing":51,"unit":"USD","end":"2015-03-31","value":672060000},"equity@2015Q2":{"kind":"filed","concept":"StockholdersEquity","filing":52,"unit":"USD","end":"2015-06-30","value":685434000},"equity@2015Q3":{"kind":"filed","concept":"StockholdersEquity","filing":53,"unit":"USD","end":"2015-09-30","value":693160000},"equity@2015Q4":{"kind":"filed","concept":"StockholdersEquity","filing":0,"unit":"USD","end":"2015-12-31","value":729048000},"equity@FY2015":{"kind":"filed","concept":"StockholdersEquity","filing":0,"unit":"USD","end":"2015-12-31","value":729048000},"equity@2016Q1":{"kind":"filed","concept":"StockholdersEquity","filing":54,"unit":"USD","end":"2016-03-31","value":666457000},"equity@2016Q2":{"kind":"filed","concept":"StockholdersEquity","filing":55,"unit":"USD","end":"2016-06-30","value":674928000},"equity@2016Q3":{"kind":"filed","concept":"StockholdersEquity","filing":56,"unit":"USD","end":"2016-09-30","value":685444000},"equity@2016Q4":{"kind":"filed","concept":"StockholdersEquity","filing":3,"unit":"USD","end":"2016-12-31","value":725164000},"equity@FY2016":{"kind":"filed","concept":"StockholdersEquity","filing":3,"unit":"USD","end":"2016-12-31","value":725164000},"equity@2017Q1":{"kind":"filed","concept":"StockholdersEquity","filing":57,"unit":"USD","end":"2017-03-31","value":722278000},"equity@2017Q2":{"kind":"filed","concept":"StockholdersEquity","filing":58,"unit":"USD","end":"2017-06-30","value":713410000},"equity@2017Q3":{"kind":"filed","concept":"StockholdersEquity","filing":59,"unit":"USD","end":"2017-09-30","value":722974000},"equity@2017Q4":{"kind":"filed","concept":"StockholdersEquity","filing":7,"unit":"USD","end":"2017-12-31","value":786760000},"equity@FY2017":{"kind":"filed","concept":"StockholdersEquity","filing":7,"unit":"USD","end":"2017-12-31","value":786760000},"equity@2018Q1":{"kind":"filed","concept":"StockholdersEquity","filing":5,"unit":"USD","end":"2018-03-31","value":768717000},"equity@2018Q2":{"kind":"filed","concept":"StockholdersEquity","filing":6,"unit":"USD","end":"2018-06-30","value":786980000},"equity@2018Q3":{"kind":"filed","concept":"StockholdersEquity","filing":6,"unit":"USD","end":"2018-09-30","value":803844000},"equity@2018Q4":{"kind":"filed","concept":"StockholdersEquity","filing":11,"unit":"USD","end":"2018-12-31","value":823100000},"equity@FY2018":{"kind":"filed","concept":"StockholdersEquity","filing":11,"unit":"USD","end":"2018-12-31","value":823100000},"equity@2019Q1":{"kind":"filed","concept":"StockholdersEquity","filing":9,"unit":"USD","end":"2019-03-31","value":852286000},"equity@2019Q2":{"kind":"filed","concept":"StockholdersEquity","filing":10,"unit":"USD","end":"2019-06-30","value":875725000},"equity@2019Q3":{"kind":"filed","concept":"StockholdersEquity","filing":10,"unit":"USD","end":"2019-09-30","value":902425000},"equity@2019Q4":{"kind":"filed","concept":"StockholdersEquity","filing":15,"unit":"USD","end":"2019-12-31","value":944800000},"equity@FY2019":{"kind":"filed","concept":"StockholdersEquity","filing":15,"unit":"USD","end":"2019-12-31","value":944800000},"equity@2020Q1":{"kind":"filed","concept":"StockholdersEquity","filing":13,"unit":"USD","end":"2020-03-31","value":721987000},"equity@2020Q2":{"kind":"filed","concept":"StockholdersEquity","filing":14,"unit":"USD","end":"2020-06-30","value":744702000},"equity@2020Q3":{"kind":"filed","concept":"StockholdersEquity","filing":14,"unit":"USD","end":"2020-09-30","value":774102000},"equity@2020Q4":{"kind":"filed","concept":"StockholdersEquity","filing":19,"unit":"USD","end":"2020-12-31","value":814800000},"equity@FY2020":{"kind":"filed","concept":"StockholdersEquity","filing":19,"unit":"USD","end":"2020-12-31","value":814800000},"equity@2021Q1":{"kind":"filed","concept":"StockholdersEquity","filing":16,"unit":"USD","end":"2021-03-31","value":826400000},"equity@2021Q2":{"kind":"filed","concept":"StockholdersEquity","filing":17,"unit":"USD","end":"2021-06-30","value":946400000},"equity@2021Q3":{"kind":"filed","concept":"StockholdersEquity","filing":18,"unit":"USD","end":"2021-09-30","value":1005800000},"equity@2021Q4":{"kind":"filed","concept":"StockholdersEquity","filing":23,"unit":"USD","end":"2021-12-31","value":1076400000},"equity@FY2021":{"kind":"filed","concept":"StockholdersEquity","filing":23,"unit":"USD","end":"2021-12-31","value":1076400000},"equity@2022Q1":{"kind":"filed","concept":"StockholdersEquity","filing":21,"unit":"USD","end":"2022-03-31","value":1135000000},"equity@2022Q2":{"kind":"filed","concept":"StockholdersEquity","filing":22,"unit":"USD","end":"2022-06-30","value":1170000000},"equity@2022Q3":{"kind":"filed","concept":"StockholdersEquity","filing":22,"unit":"USD","end":"2022-09-30","value":1106900000},"equity@2022Q4":{"kind":"filed","concept":"StockholdersEquity","filing":27,"unit":"USD","end":"2022-12-31","value":895200000},"equity@FY2022":{"kind":"filed","concept":"StockholdersEquity","filing":27,"unit":"USD","end":"2022-12-31","value":895200000},"equity@2023Q1":{"kind":"filed","concept":"StockholdersEquity","filing":25,"unit":"USD","end":"2023-03-31","value":854800000},"equity@2023Q2":{"kind":"filed","concept":"StockholdersEquity","filing":26,"unit":"USD","end":"2023-06-30","value":876700000},"equity@2023Q3":{"kind":"filed","concept":"StockholdersEquity","filing":26,"unit":"USD","end":"2023-09-30","value":857500000},"equity@2023Q4":{"kind":"filed","concept":"StockholdersEquity","filing":27,"unit":"USD","end":"2023-12-31","value":891900000},"equity@FY2023":{"kind":"filed","concept":"StockholdersEquity","filing":27,"unit":"USD","end":"2023-12-31","value":891900000},"equity@2024Q1":{"kind":"filed","concept":"StockholdersEquity","filing":29,"unit":"USD","end":"2024-03-31","value":904400000},"equity@2024Q2":{"kind":"filed","concept":"StockholdersEquity","filing":30,"unit":"USD","end":"2024-06-30","value":944700000},"equity@2024Q3":{"kind":"filed","concept":"StockholdersEquity","filing":30,"unit":"USD","end":"2024-09-30","value":1015000000},"equity@2024Q4":{"kind":"filed","concept":"StockholdersEquity","filing":32,"unit":"USD","end":"2024-12-31","value":1062300000},"equity@FY2024":{"kind":"filed","concept":"StockholdersEquity","filing":32,"unit":"USD","end":"2024-12-31","value":1062300000},"equity@2025Q1":{"kind":"filed","concept":"StockholdersEquity","filing":32,"unit":"USD","end":"2025-03-31","value":1090800000},"equity@2025Q2":{"kind":"filed","concept":"StockholdersEquity","filing":32,"unit":"USD","end":"2025-06-30","value":1029600000},"equity@2025Q3":{"kind":"filed","concept":"StockholdersEquity","filing":30,"unit":"USD","end":"2025-09-30","value":1069300000},"equity@2025Q4":{"kind":"filed","concept":"StockholdersEquity","filing":32,"unit":"USD","end":"2025-12-31","value":1068100000},"equity@FY2025":{"kind":"filed","concept":"StockholdersEquity","filing":32,"unit":"USD","end":"2025-12-31","value":1068100000},"equity@2026Q1":{"kind":"filed","concept":"StockholdersEquity","filing":32,"unit":"USD","end":"2026-03-31","value":981300000},"equity@2026Q2":{"kind":"filed","concept":"StockholdersEquity","filing":32,"unit":"USD","end":"2026-06-30","value":1025600000},"operatingCashFlow@FY2009":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":33,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":403581000},"#482":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":35,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":238056000},"#483":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":34,"unit":"USD","start":"2010-01-01","end":"2010-06-30","value":204700000},"operatingCashFlow@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#482"},{"ref":"#483","weight":-1}],"rule":"quarter-from-ytd","value":33356000},"#484":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":36,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":255039000},"operatingCashFlow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#484"},{"ref":"#482","weight":-1}],"rule":"quarter-from-ytd","value":16983000},"operatingCashFlow@FY2010":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":36,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":255039000},"operatingCashFlow@2011Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":42,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":18420000},"#485":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":43,"unit":"USD","start":"2011-01-01","end":"2011-06-30","value":122428000},"#486":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":42,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":18420000},"operatingCashFlow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#485"},{"ref":"#486","weight":-1}],"rule":"quarter-from-ytd","value":104008000},"#487":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":44,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":167345000},"operatingCashFlow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#487"},{"ref":"#485","weight":-1}],"rule":"quarter-from-ytd","value":44917000},"#488":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":37,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":153630000},"operatingCashFlow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#488"},{"ref":"#487","weight":-1}],"rule":"quarter-from-ytd","value":-13715000},"operatingCashFlow@FY2011":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":37,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":153630000},"operatingCashFlow@2012Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":45,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":-39168000},"#489":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":46,"unit":"USD","start":"2012-01-01","end":"2012-06-30","value":-47900000},"#490":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":45,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":-39168000},"operatingCashFlow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#489"},{"ref":"#490","weight":-1}],"rule":"quarter-from-ytd","value":-8732000},"#491":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":47,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":35350000},"operatingCashFlow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#491"},{"ref":"#489","weight":-1}],"rule":"quarter-from-ytd","value":83250000},"#492":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":38,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":-67378000},"operatingCashFlow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#492"},{"ref":"#491","weight":-1}],"rule":"quarter-from-ytd","value":-102728000},"operatingCashFlow@FY2012":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":38,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":-67378000},"operatingCashFlow@2013Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":48,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":88837000},"#493":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":49,"unit":"USD","start":"2013-01-01","end":"2013-06-30","value":30326000},"#494":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":48,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":88837000},"operatingCashFlow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#493"},{"ref":"#494","weight":-1}],"rule":"quarter-from-ytd","value":-58511000},"#495":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":50,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":180643000},"operatingCashFlow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#495"},{"ref":"#493","weight":-1}],"rule":"quarter-from-ytd","value":150317000},"#496":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":39,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":126448000},"operatingCashFlow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#496"},{"ref":"#495","weight":-1}],"rule":"quarter-from-ytd","value":-54195000},"operatingCashFlow@FY2013":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":39,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":126448000},"operatingCashFlow@2014Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":51,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":14264000},"#497":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":52,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":53640000},"#498":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":51,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":14264000},"operatingCashFlow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#497"},{"ref":"#498","weight":-1}],"rule":"quarter-from-ytd","value":39376000},"#499":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":53,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":155542000},"operatingCashFlow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#499"},{"ref":"#497","weight":-1}],"rule":"quarter-from-ytd","value":101902000},"#500":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":40,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":161050000},"operatingCashFlow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#500"},{"ref":"#499","weight":-1}],"rule":"quarter-from-ytd","value":5508000},"operatingCashFlow@FY2014":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":40,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":161050000},"operatingCashFlow@2015Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":54,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":44056000},"#501":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":55,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":54334000},"#502":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":54,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":44056000},"operatingCashFlow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#501"},{"ref":"#502","weight":-1}],"rule":"quarter-from-ytd","value":10278000},"#503":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":56,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":131665000},"operatingCashFlow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#503"},{"ref":"#501","weight":-1}],"rule":"quarter-from-ytd","value":77331000},"#504":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":41,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":69716000},"operatingCashFlow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#504"},{"ref":"#503","weight":-1}],"rule":"quarter-from-ytd","value":-61949000},"operatingCashFlow@FY2015":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":41,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":69716000},"operatingCashFlow@2016Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":57,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":104015000},"#505":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":58,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":106719000},"#506":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":57,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":104015000},"operatingCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#505"},{"ref":"#506","weight":-1}],"rule":"quarter-from-ytd","value":2704000},"#507":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":59,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":241533000},"operatingCashFlow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#507"},{"ref":"#505","weight":-1}],"rule":"quarter-from-ytd","value":134814000},"#508":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":216368000},"operatingCashFlow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#508"},{"ref":"#507","weight":-1}],"rule":"quarter-from-ytd","value":-25165000},"operatingCashFlow@FY2016":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":216368000},"operatingCashFlow@2017Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":60,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":79475000},"#509":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":92883000},"#510":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":60,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":79475000},"operatingCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#509"},{"ref":"#510","weight":-1}],"rule":"quarter-from-ytd","value":13408000},"#511":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":188132000},"operatingCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#511"},{"ref":"#509","weight":-1}],"rule":"quarter-from-ytd","value":95249000},"#512":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":162883000},"operatingCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#512"},{"ref":"#511","weight":-1}],"rule":"quarter-from-ytd","value":-25249000},"operatingCashFlow@FY2017":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":162883000},"operatingCashFlow@2018Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":54822000},"#513":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":38108000},"#514":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":54822000},"operatingCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#513"},{"ref":"#514","weight":-1}],"rule":"quarter-from-ytd","value":-16714000},"#515":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":155473000},"operatingCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#515"},{"ref":"#513","weight":-1}],"rule":"quarter-from-ytd","value":117365000},"#516":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":143675000},"operatingCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#516"},{"ref":"#515","weight":-1}],"rule":"quarter-from-ytd","value":-11798000},"operatingCashFlow@FY2018":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":143675000},"operatingCashFlow@2019Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":-94329000},"#517":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":-56859000},"#518":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":-94329000},"operatingCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#517"},{"ref":"#518","weight":-1}],"rule":"quarter-from-ytd","value":37470000},"#519":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":10,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":-25646000},"operatingCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#519"},{"ref":"#517","weight":-1}],"rule":"quarter-from-ytd","value":31213000},"#520":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":170800000},"operatingCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#520"},{"ref":"#519","weight":-1}],"rule":"quarter-from-ytd","value":196446000},"operatingCashFlow@FY2019":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":170800000},"operatingCashFlow@2020Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":-47198000},"#521":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":13,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":227748000},"#522":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":-47198000},"operatingCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#521"},{"ref":"#522","weight":-1}],"rule":"quarter-from-ytd","value":274946000},"#523":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":272996000},"operatingCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#523"},{"ref":"#521","weight":-1}],"rule":"quarter-from-ytd","value":45248000},"#524":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":281100000},"operatingCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#524"},{"ref":"#523","weight":-1}],"rule":"quarter-from-ytd","value":8104000},"operatingCashFlow@FY2020":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":281100000},"operatingCashFlow@2021Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":90300000},"#525":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":-34600000},"#526":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":90300000},"operatingCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#525"},{"ref":"#526","weight":-1}],"rule":"quarter-from-ytd","value":-124900000},"#527":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":266400000},"operatingCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#527"},{"ref":"#525","weight":-1}],"rule":"quarter-from-ytd","value":301000000},"#528":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":306300000},"operatingCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#528"},{"ref":"#527","weight":-1}],"rule":"quarter-from-ytd","value":39900000},"operatingCashFlow@FY2021":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":306300000},"operatingCashFlow@2022Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":252500000},"#529":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":21,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":306300000},"#530":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":252500000},"operatingCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#529"},{"ref":"#530","weight":-1}],"rule":"quarter-from-ytd","value":53800000},"#531":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":645400000},"operatingCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#531"},{"ref":"#529","weight":-1}],"rule":"quarter-from-ytd","value":339100000},"#532":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":406100000},"operatingCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#532"},{"ref":"#531","weight":-1}],"rule":"quarter-from-ytd","value":-239300000},"operatingCashFlow@FY2022":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":406100000},"operatingCashFlow@2023Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":-34000000},"#533":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":-18900000},"#534":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":-34000000},"operatingCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#533"},{"ref":"#534","weight":-1}],"rule":"quarter-from-ytd","value":15100000},"#535":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":26,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":104200000},"operatingCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#535"},{"ref":"#533","weight":-1}],"rule":"quarter-from-ytd","value":123100000},"#536":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":-15700000},"operatingCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#536"},{"ref":"#535","weight":-1}],"rule":"quarter-from-ytd","value":-119900000},"operatingCashFlow@FY2023":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":-15700000},"operatingCashFlow@2024Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":70100000},"#537":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":29,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":-66300000},"#538":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":70100000},"operatingCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#537"},{"ref":"#538","weight":-1}],"rule":"quarter-from-ytd","value":-136400000},"#539":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":30,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":21500000},"operatingCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#539"},{"ref":"#537","weight":-1}],"rule":"quarter-from-ytd","value":87800000},"#540":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":109200000},"operatingCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#540"},{"ref":"#539","weight":-1}],"rule":"quarter-from-ytd","value":87700000},"operatingCashFlow@FY2024":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":109200000},"operatingCashFlow@2025Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":31,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":195800000},"#541":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":32,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":332600000},"#542":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":31,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":195800000},"operatingCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#541"},{"ref":"#542","weight":-1}],"rule":"quarter-from-ytd","value":136800000},"#543":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":30,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":500500000},"operatingCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#543"},{"ref":"#541","weight":-1}],"rule":"quarter-from-ytd","value":167900000},"#544":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":567400000},"operatingCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#544"},{"ref":"#543","weight":-1}],"rule":"quarter-from-ytd","value":66900000},"operatingCashFlow@FY2025":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":567400000},"operatingCashFlow@2026Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":31,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":35500000},"#545":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":32,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":-64700000},"#546":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":31,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":35500000},"operatingCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#545"},{"ref":"#546","weight":-1}],"rule":"quarter-from-ytd","value":-100200000},"#547":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":33,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":43277000},"capex@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"#547"}],"rule":"component-sum","value":43277000},"#548":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":35,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":44039000},"#549":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":34,"unit":"USD","start":"2010-01-01","end":"2010-06-30","value":20424000},"#550":{"kind":"computed","op":"sum","terms":[{"ref":"#548"},{"ref":"#549","weight":-1}],"rule":"quarter-from-ytd","value":23615000},"capex@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#550"}],"rule":"component-sum","value":23615000},"#551":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":36,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":85194000},"#552":{"kind":"computed","op":"sum","terms":[{"ref":"#551"},{"ref":"#548","weight":-1}],"rule":"quarter-from-ytd","value":41155000},"capex@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#552"}],"rule":"component-sum","value":41155000},"capex@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#551"}],"rule":"component-sum","value":85194000},"#553":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":42,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":90587000},"capex@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#553"}],"rule":"component-sum","value":90587000},"#554":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":43,"unit":"USD","start":"2011-01-01","end":"2011-06-30","value":112661000},"#555":{"kind":"computed","op":"sum","terms":[{"ref":"#554"},{"ref":"#553","weight":-1}],"rule":"quarter-from-ytd","value":22074000},"capex@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#555"}],"rule":"component-sum","value":22074000},"#556":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":44,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":135897000},"#557":{"kind":"computed","op":"sum","terms":[{"ref":"#556"},{"ref":"#554","weight":-1}],"rule":"quarter-from-ytd","value":23236000},"capex@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#557"}],"rule":"component-sum","value":23236000},"#558":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":37,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":158716000},"#559":{"kind":"computed","op":"sum","terms":[{"ref":"#558"},{"ref":"#556","weight":-1}],"rule":"quarter-from-ytd","value":22819000},"capex@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#559"}],"rule":"component-sum","value":22819000},"capex@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#558"}],"rule":"component-sum","value":158716000},"#560":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":45,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":11958000},"capex@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#560"}],"rule":"component-sum","value":11958000},"#561":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":46,"unit":"USD","start":"2012-01-01","end":"2012-06-30","value":34504000},"#562":{"kind":"computed","op":"sum","terms":[{"ref":"#561"},{"ref":"#560","weight":-1}],"rule":"quarter-from-ytd","value":22546000},"capex@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#562"}],"rule":"component-sum","value":22546000},"#563":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":47,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":55224000},"#564":{"kind":"computed","op":"sum","terms":[{"ref":"#563"},{"ref":"#561","weight":-1}],"rule":"quarter-from-ytd","value":20720000},"capex@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#564"}],"rule":"component-sum","value":20720000},"#565":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":38,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":95376000},"#566":{"kind":"computed","op":"sum","terms":[{"ref":"#565"},{"ref":"#563","weight":-1}],"rule":"quarter-from-ytd","value":40152000},"capex@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#566"}],"rule":"component-sum","value":40152000},"capex@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#565"}],"rule":"component-sum","value":95376000},"#567":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":48,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":59337000},"capex@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#567"}],"rule":"component-sum","value":59337000},"#568":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":49,"unit":"USD","start":"2013-01-01","end":"2013-06-30","value":89147000},"#569":{"kind":"computed","op":"sum","terms":[{"ref":"#568"},{"ref":"#567","weight":-1}],"rule":"quarter-from-ytd","value":29810000},"capex@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#569"}],"rule":"component-sum","value":29810000},"#570":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":50,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":127538000},"#571":{"kind":"computed","op":"sum","terms":[{"ref":"#570"},{"ref":"#568","weight":-1}],"rule":"quarter-from-ytd","value":38391000},"capex@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#571"}],"rule":"component-sum","value":38391000},"#572":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":39,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":157617000},"#573":{"kind":"computed","op":"sum","terms":[{"ref":"#572"},{"ref":"#570","weight":-1}],"rule":"quarter-from-ytd","value":30079000},"capex@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#573"}],"rule":"component-sum","value":30079000},"capex@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#572"}],"rule":"component-sum","value":157617000},"#574":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":51,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":21549000},"capex@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#574"}],"rule":"component-sum","value":21549000},"#575":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":52,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":48586000},"#576":{"kind":"computed","op":"sum","terms":[{"ref":"#575"},{"ref":"#574","weight":-1}],"rule":"quarter-from-ytd","value":27037000},"capex@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#576"}],"rule":"component-sum","value":27037000},"#577":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":53,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":89930000},"#578":{"kind":"computed","op":"sum","terms":[{"ref":"#577"},{"ref":"#575","weight":-1}],"rule":"quarter-from-ytd","value":41344000},"capex@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#578"}],"rule":"component-sum","value":41344000},"#579":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":40,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":146432000},"#580":{"kind":"computed","op":"sum","terms":[{"ref":"#579"},{"ref":"#577","weight":-1}],"rule":"quarter-from-ytd","value":56502000},"capex@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#580"}],"rule":"component-sum","value":56502000},"capex@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#579"}],"rule":"component-sum","value":146432000},"#581":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":54,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":46767000},"capex@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#581"}],"rule":"component-sum","value":46767000},"#582":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":55,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":82922000},"#583":{"kind":"computed","op":"sum","terms":[{"ref":"#582"},{"ref":"#581","weight":-1}],"rule":"quarter-from-ytd","value":36155000},"capex@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#583"}],"rule":"component-sum","value":36155000},"#584":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":56,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":127098000},"#585":{"kind":"computed","op":"sum","terms":[{"ref":"#584"},{"ref":"#582","weight":-1}],"rule":"quarter-from-ytd","value":44176000},"capex@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#585"}],"rule":"component-sum","value":44176000},"#586":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":41,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":173249000},"#587":{"kind":"computed","op":"sum","terms":[{"ref":"#586"},{"ref":"#584","weight":-1}],"rule":"quarter-from-ytd","value":46151000},"capex@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#587"}],"rule":"component-sum","value":46151000},"capex@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#586"}],"rule":"component-sum","value":173249000},"#588":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":57,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":41382000},"capex@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#588"}],"rule":"component-sum","value":41382000},"#589":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":58,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":108970000},"#590":{"kind":"computed","op":"sum","terms":[{"ref":"#589"},{"ref":"#588","weight":-1}],"rule":"quarter-from-ytd","value":67588000},"capex@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#590"}],"rule":"component-sum","value":67588000},"#591":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":59,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":155060000},"#592":{"kind":"computed","op":"sum","terms":[{"ref":"#591"},{"ref":"#589","weight":-1}],"rule":"quarter-from-ytd","value":46090000},"capex@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#592"}],"rule":"component-sum","value":46090000},"#593":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":206232000},"#594":{"kind":"computed","op":"sum","terms":[{"ref":"#593"},{"ref":"#591","weight":-1}],"rule":"quarter-from-ytd","value":51172000},"capex@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#594"}],"rule":"component-sum","value":51172000},"capex@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#593"}],"rule":"component-sum","value":206232000},"#595":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":60,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":75686000},"capex@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#595"}],"rule":"component-sum","value":75686000},"#596":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":121222000},"#597":{"kind":"computed","op":"sum","terms":[{"ref":"#596"},{"ref":"#595","weight":-1}],"rule":"quarter-from-ytd","value":45536000},"capex@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#597"}],"rule":"component-sum","value":45536000},"#598":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":2,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":181893000},"#599":{"kind":"computed","op":"sum","terms":[{"ref":"#598"},{"ref":"#596","weight":-1}],"rule":"quarter-from-ytd","value":60671000},"capex@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#599"}],"rule":"component-sum","value":60671000},"#600":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":234245000},"#601":{"kind":"computed","op":"sum","terms":[{"ref":"#600"},{"ref":"#598","weight":-1}],"rule":"quarter-from-ytd","value":52352000},"capex@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#601"}],"rule":"component-sum","value":52352000},"capex@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#600"}],"rule":"component-sum","value":234245000},"#602":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":65713000},"capex@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#602"}],"rule":"component-sum","value":65713000},"#603":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":5,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":99602000},"#604":{"kind":"computed","op":"sum","terms":[{"ref":"#603"},{"ref":"#602","weight":-1}],"rule":"quarter-from-ytd","value":33889000},"capex@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#604"}],"rule":"component-sum","value":33889000},"#605":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":6,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":133918000},"#606":{"kind":"computed","op":"sum","terms":[{"ref":"#605"},{"ref":"#603","weight":-1}],"rule":"quarter-from-ytd","value":34316000},"capex@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#606"}],"rule":"component-sum","value":34316000},"#607":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":7,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":163619000},"#608":{"kind":"computed","op":"sum","terms":[{"ref":"#607"},{"ref":"#605","weight":-1}],"rule":"quarter-from-ytd","value":29701000},"capex@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#608"}],"rule":"component-sum","value":29701000},"capex@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#607"}],"rule":"component-sum","value":163619000},"#609":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":30619000},"capex@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#609"}],"rule":"component-sum","value":30619000},"#610":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":9,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":20614000},"capex@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#610"}],"rule":"component-sum","value":20614000},"#611":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":10,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":23315000},"capex@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#611"}],"rule":"component-sum","value":23315000},"#612":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":125600000},"#613":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":10,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":74549000},"#614":{"kind":"computed","op":"sum","terms":[{"ref":"#612"},{"ref":"#613","weight":-1}],"rule":"quarter-from-ytd","value":51051000},"capex@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#614"}],"rule":"component-sum","value":51051000},"capex@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#612"}],"rule":"component-sum","value":125600000},"#615":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":19805000},"capex@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#615"}],"rule":"component-sum","value":19805000},"#616":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":13,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":41928000},"capex@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#616"}],"rule":"component-sum","value":41928000},"#617":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":14,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":30322000},"capex@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#617"}],"rule":"component-sum","value":30322000},"#618":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":127200000},"#619":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":92056000},"#620":{"kind":"computed","op":"sum","terms":[{"ref":"#618"},{"ref":"#619","weight":-1}],"rule":"quarter-from-ytd","value":35144000},"capex@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#620"}],"rule":"component-sum","value":35144000},"capex@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#618"}],"rule":"component-sum","value":127200000},"#621":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":67700000},"capex@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#621"}],"rule":"component-sum","value":67700000},"#622":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":17,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":37400000},"capex@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#622"}],"rule":"component-sum","value":37400000},"#623":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":18,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":76500000},"capex@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#623"}],"rule":"component-sum","value":76500000},"#624":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-298200000},"#625":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":181500000},"#626":{"kind":"computed","op":"sum","terms":[{"ref":"#624"},{"ref":"#625","weight":-1}],"rule":"quarter-from-ytd","value":-479700000},"capex@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#626"}],"rule":"component-sum","value":-479700000},"capex@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#624"}],"rule":"component-sum","value":-298200000},"#627":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":20,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":58800000},"capex@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#627"}],"rule":"component-sum","value":58800000},"#628":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":21,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":41600000},"capex@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#628"}],"rule":"component-sum","value":41600000},"#629":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":22,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":97300000},"capex@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#629"}],"rule":"component-sum","value":97300000},"#630":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-227100000},"#631":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":197600000},"#632":{"kind":"computed","op":"sum","terms":[{"ref":"#630"},{"ref":"#631","weight":-1}],"rule":"quarter-from-ytd","value":-424700000},"capex@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#632"}],"rule":"component-sum","value":-424700000},"capex@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#630"}],"rule":"component-sum","value":-227100000},"#633":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":24,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":37200000},"capex@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#633"}],"rule":"component-sum","value":37200000},"#634":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":25,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":38300000},"capex@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#634"}],"rule":"component-sum","value":38300000},"#635":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":26,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":78100000},"capex@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#635"}],"rule":"component-sum","value":78100000},"#636":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":-203600000},"#637":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":26,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":153600000},"#638":{"kind":"computed","op":"sum","terms":[{"ref":"#636"},{"ref":"#637","weight":-1}],"rule":"quarter-from-ytd","value":-357200000},"capex@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#638"}],"rule":"component-sum","value":-357200000},"capex@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#636"}],"rule":"component-sum","value":-203600000},"#639":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":43800000},"capex@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#639"}],"rule":"component-sum","value":43800000},"#640":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":29,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":48800000},"capex@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#640"}],"rule":"component-sum","value":48800000},"#641":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":30,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":53300000},"capex@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#641"}],"rule":"component-sum","value":53300000},"#642":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":-187300000},"#643":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":30,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":145900000},"#644":{"kind":"computed","op":"sum","terms":[{"ref":"#642"},{"ref":"#643","weight":-1}],"rule":"quarter-from-ytd","value":-333200000},"capex@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#644"}],"rule":"component-sum","value":-333200000},"capex@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#642"}],"rule":"component-sum","value":-187300000},"#645":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":31,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":45000000},"capex@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#645"}],"rule":"component-sum","value":45000000},"#646":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":32,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":34100000},"capex@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#646"}],"rule":"component-sum","value":34100000},"#647":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":30,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":33500000},"capex@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#647"}],"rule":"component-sum","value":33500000},"#648":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":-149900000},"#649":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":30,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":112600000},"#650":{"kind":"computed","op":"sum","terms":[{"ref":"#648"},{"ref":"#649","weight":-1}],"rule":"quarter-from-ytd","value":-262500000},"capex@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#650"}],"rule":"component-sum","value":-262500000},"capex@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#648"}],"rule":"component-sum","value":-149900000},"#651":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":31,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":37000000},"capex@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#651"}],"rule":"component-sum","value":37000000},"#652":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":32,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":117600000},"capex@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#652"}],"rule":"component-sum","value":117600000},"depreciationAndAmortization@FY2009":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":33,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":34324000},"depreciationAndAmortization@2010Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":34,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":8581000},"depreciationAndAmortization@2010Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":35,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":8731000},"#653":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":36,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":33687000},"#654":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":35,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":25729000},"depreciationAndAmortization@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#653"},{"ref":"#654","weight":-1}],"rule":"quarter-from-ytd","value":7958000},"depreciationAndAmortization@FY2010":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":36,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":33687000},"depreciationAndAmortization@2011Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":42,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":9895000},"depreciationAndAmortization@2011Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":43,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":9699000},"depreciationAndAmortization@2011Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":44,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":10137000},"#655":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":37,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":39446000},"#656":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":44,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":29457000},"depreciationAndAmortization@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#655"},{"ref":"#656","weight":-1}],"rule":"quarter-from-ytd","value":9989000},"depreciationAndAmortization@FY2011":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":37,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":39446000},"depreciationAndAmortization@2012Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":45,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":10895000},"depreciationAndAmortization@2012Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":46,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":11210000},"depreciationAndAmortization@2012Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":47,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":11295000},"#657":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":37,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":45285000},"#658":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":47,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":33399000},"depreciationAndAmortization@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#657"},{"ref":"#658","weight":-1}],"rule":"quarter-from-ytd","value":11886000},"depreciationAndAmortization@FY2012":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":37,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":45285000},"depreciationAndAmortization@2013Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":48,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":12134000},"depreciationAndAmortization@2013Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":49,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":13144000},"depreciationAndAmortization@2013Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":50,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":13744000},"#659":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":37,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":54007000},"#660":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":50,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":39020000},"depreciationAndAmortization@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#659"},{"ref":"#660","weight":-1}],"rule":"quarter-from-ytd","value":14987000},"depreciationAndAmortization@FY2013":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":37,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":54007000},"depreciationAndAmortization@2014Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":48,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":14381000},"depreciationAndAmortization@2014Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":49,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":14431000},"depreciationAndAmortization@2014Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":50,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":14235000},"depreciationAndAmortization@2019Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":22649000},"depreciationAndAmortization@2019Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":9,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":23806000},"depreciationAndAmortization@2019Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":10,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":23665000},"depreciationAndAmortization@2020Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":22297000},"depreciationAndAmortization@2020Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":13,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":22647000},"depreciationAndAmortization@2020Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":14,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":22934000},"depreciationAndAmortization@2021Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":23600000},"depreciationAndAmortization@2021Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":17,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":24800000},"depreciationAndAmortization@2021Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":18,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":25200000},"depreciationAndAmortization@2022Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":20,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":29900000},"depreciationAndAmortization@2022Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":21,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":31200000},"depreciationAndAmortization@2022Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":22,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":32800000},"depreciationAndAmortization@2023Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":24,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":34300000},"depreciationAndAmortization@2023Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":25,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":36100000},"depreciationAndAmortization@2023Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":26,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":35200000},"depreciationAndAmortization@2024Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":24,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":36300000},"depreciationAndAmortization@2024Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":25,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":37000000},"depreciationAndAmortization@2024Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":26,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":37900000},"#661":{"kind":"filed","concept":"DepreciationAndAmortization","filing":40,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":58260000},"#662":{"kind":"filed","concept":"DepreciationAndAmortization","filing":53,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":43047000},"depreciationAndAmortization@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#661"},{"ref":"#662","weight":-1}],"rule":"quarter-from-ytd","value":15213000},"depreciationAndAmortization@FY2014":{"kind":"filed","concept":"DepreciationAndAmortization","filing":40,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":58260000},"depreciationAndAmortization@2015Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":54,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":16409000},"depreciationAndAmortization@2015Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":55,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":17294000},"depreciationAndAmortization@2015Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":56,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":17250000},"#663":{"kind":"filed","concept":"DepreciationAndAmortization","filing":41,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":68799000},"#664":{"kind":"filed","concept":"DepreciationAndAmortization","filing":56,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":50953000},"depreciationAndAmortization@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#663"},{"ref":"#664","weight":-1}],"rule":"quarter-from-ytd","value":17846000},"depreciationAndAmortization@FY2015":{"kind":"filed","concept":"DepreciationAndAmortization","filing":41,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":68799000},"depreciationAndAmortization@2016Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":57,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":18470000},"depreciationAndAmortization@2016Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":58,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":18905000},"depreciationAndAmortization@2016Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":59,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":19928000},"#665":{"kind":"filed","concept":"DepreciationAndAmortization","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":77446000},"#666":{"kind":"filed","concept":"DepreciationAndAmortization","filing":59,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":57302000},"depreciationAndAmortization@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#665"},{"ref":"#666","weight":-1}],"rule":"quarter-from-ytd","value":20144000},"depreciationAndAmortization@FY2016":{"kind":"filed","concept":"DepreciationAndAmortization","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":77446000},"depreciationAndAmortization@2017Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":60,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":21153000},"depreciationAndAmortization@2017Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":1,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":21911000},"depreciationAndAmortization@2017Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":2,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":22686000},"#667":{"kind":"filed","concept":"DepreciationAndAmortization","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":88944000},"#668":{"kind":"filed","concept":"DepreciationAndAmortization","filing":2,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":65751000},"depreciationAndAmortization@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#667"},{"ref":"#668","weight":-1}],"rule":"quarter-from-ytd","value":23193000},"depreciationAndAmortization@FY2017":{"kind":"filed","concept":"DepreciationAndAmortization","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":88944000},"depreciationAndAmortization@2018Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":23743000},"depreciationAndAmortization@2018Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":5,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":23949000},"depreciationAndAmortization@2018Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":6,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":23377000},"#669":{"kind":"filed","concept":"DepreciationAndAmortization","filing":7,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":93623000},"#670":{"kind":"filed","concept":"DepreciationAndAmortization","filing":6,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":71067000},"depreciationAndAmortization@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#669"},{"ref":"#670","weight":-1}],"rule":"quarter-from-ytd","value":22556000},"depreciationAndAmortization@FY2018":{"kind":"filed","concept":"DepreciationAndAmortization","filing":7,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":93623000},"#671":{"kind":"filed","concept":"DepreciationAndAmortization","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":93100000},"#672":{"kind":"filed","concept":"DepreciationAndAmortization","filing":10,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":70120000},"depreciationAndAmortization@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#671"},{"ref":"#672","weight":-1}],"rule":"quarter-from-ytd","value":22980000},"depreciationAndAmortization@FY2019":{"kind":"filed","concept":"DepreciationAndAmortization","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":93100000},"#673":{"kind":"filed","concept":"DepreciationAndAmortization","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":91000000},"#674":{"kind":"filed","concept":"DepreciationAndAmortization","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":67879000},"depreciationAndAmortization@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#673"},{"ref":"#674","weight":-1}],"rule":"quarter-from-ytd","value":23121000},"depreciationAndAmortization@FY2020":{"kind":"filed","concept":"DepreciationAndAmortization","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":91000000},"#675":{"kind":"filed","concept":"DepreciationAndAmortization","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":101100000},"#676":{"kind":"filed","concept":"DepreciationAndAmortization","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":73700000},"depreciationAndAmortization@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#675"},{"ref":"#676","weight":-1}],"rule":"quarter-from-ytd","value":27400000},"depreciationAndAmortization@FY2021":{"kind":"filed","concept":"DepreciationAndAmortization","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":101100000},"#677":{"kind":"filed","concept":"DepreciationAndAmortization","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":127500000},"#678":{"kind":"filed","concept":"DepreciationAndAmortization","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":94000000},"depreciationAndAmortization@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#677"},{"ref":"#678","weight":-1}],"rule":"quarter-from-ytd","value":33500000},"depreciationAndAmortization@FY2022":{"kind":"filed","concept":"DepreciationAndAmortization","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":127500000},"#679":{"kind":"filed","concept":"DepreciationAndAmortization","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":142300000},"#680":{"kind":"filed","concept":"DepreciationAndAmortization","filing":26,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":105700000},"depreciationAndAmortization@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#679"},{"ref":"#680","weight":-1}],"rule":"quarter-from-ytd","value":36600000},"depreciationAndAmortization@FY2023":{"kind":"filed","concept":"DepreciationAndAmortization","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":142300000},"#681":{"kind":"filed","concept":"DepreciationAndAmortization","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":150400000},"#682":{"kind":"filed","concept":"DepreciationAndAmortization","filing":30,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":111100000},"depreciationAndAmortization@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#681"},{"ref":"#682","weight":-1}],"rule":"quarter-from-ytd","value":39300000},"depreciationAndAmortization@FY2024":{"kind":"filed","concept":"DepreciationAndAmortization","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":150400000},"depreciationAndAmortization@2025Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":31,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":39700000},"depreciationAndAmortization@2025Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":32,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":40500000},"depreciationAndAmortization@2025Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":30,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":41200000},"#683":{"kind":"filed","concept":"DepreciationAndAmortization","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":163400000},"#684":{"kind":"filed","concept":"DepreciationAndAmortization","filing":30,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":121600000},"depreciationAndAmortization@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#683"},{"ref":"#684","weight":-1}],"rule":"quarter-from-ytd","value":41800000},"depreciationAndAmortization@FY2025":{"kind":"filed","concept":"DepreciationAndAmortization","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":163400000},"depreciationAndAmortization@2026Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":31,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":38700000},"depreciationAndAmortization@2026Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":32,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":40000000},"dilutedShares@FY2009":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":33,"unit":"shares","start":"2009-01-01","end":"2009-12-31","value":55832000},"dilutedShares@2010Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":34,"unit":"shares","start":"2010-04-01","end":"2010-06-30","value":65807000},"dilutedShares@2010Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":35,"unit":"shares","start":"2010-07-01","end":"2010-09-30","value":65851000},"dilutedShares@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#307","weight":4},{"ref":"#310","weight":-3}],"rule":"unaverage-quarter","value":66043000},"dilutedShares@FY2010":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":36,"unit":"shares","start":"2010-01-01","end":"2010-12-31","value":65794000},"dilutedShares@2011Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":42,"unit":"shares","start":"2011-01-01","end":"2011-03-31","value":65950000},"dilutedShares@2011Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":43,"unit":"shares","start":"2011-04-01","end":"2011-06-30","value":65936000},"dilutedShares@2011Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":44,"unit":"shares","start":"2011-07-01","end":"2011-09-30","value":65517000},"#685":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":37,"unit":"shares","start":"2011-01-01","end":"2011-12-31","value":65464000},"#686":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":44,"unit":"shares","start":"2011-01-01","end":"2011-09-30","value":65800000},"dilutedShares@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#685","weight":4},{"ref":"#686","weight":-3}],"rule":"unaverage-quarter","value":64456000},"dilutedShares@FY2011":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":37,"unit":"shares","start":"2011-01-01","end":"2011-12-31","value":65464000},"dilutedShares@2012Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":45,"unit":"shares","start":"2012-01-01","end":"2012-03-31","value":64420000},"dilutedShares@2012Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":46,"unit":"shares","start":"2012-04-01","end":"2012-06-30","value":63506000},"dilutedShares@2012Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":47,"unit":"shares","start":"2012-07-01","end":"2012-09-30","value":59011000},"#687":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":38,"unit":"shares","start":"2012-01-01","end":"2012-12-31","value":60406000},"#688":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":47,"unit":"shares","start":"2012-01-01","end":"2012-09-30","value":62300000},"dilutedShares@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#687","weight":4},{"ref":"#688","weight":-3}],"rule":"unaverage-quarter","value":54724000},"dilutedShares@FY2012":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":38,"unit":"shares","start":"2012-01-01","end":"2012-12-31","value":60406000},"dilutedShares@2013Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":48,"unit":"shares","start":"2013-01-01","end":"2013-03-31","value":52931000},"dilutedShares@2013Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":49,"unit":"shares","start":"2013-04-01","end":"2013-06-30","value":52942000},"dilutedShares@2013Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":50,"unit":"shares","start":"2013-07-01","end":"2013-09-30","value":52918000},"#689":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":39,"unit":"shares","start":"2013-01-01","end":"2013-12-31","value":52941000},"#690":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":50,"unit":"shares","start":"2013-01-01","end":"2013-09-30","value":52930000},"dilutedShares@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#689","weight":4},{"ref":"#690","weight":-3}],"rule":"unaverage-quarter","value":52974000},"dilutedShares@FY2013":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":39,"unit":"shares","start":"2013-01-01","end":"2013-12-31","value":52941000},"dilutedShares@2014Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":51,"unit":"shares","start":"2014-01-01","end":"2014-03-31","value":52946000},"dilutedShares@2014Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":52,"unit":"shares","start":"2014-04-01","end":"2014-06-30","value":52930000},"dilutedShares@2014Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":53,"unit":"shares","start":"2014-07-01","end":"2014-09-30","value":52553000},"#691":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":40,"unit":"shares","start":"2014-01-01","end":"2014-12-31","value":52563000},"#692":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":53,"unit":"shares","start":"2014-01-01","end":"2014-09-30","value":52808000},"dilutedShares@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#691","weight":4},{"ref":"#692","weight":-3}],"rule":"unaverage-quarter","value":51828000},"dilutedShares@FY2014":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":40,"unit":"shares","start":"2014-01-01","end":"2014-12-31","value":52563000},"dilutedShares@2015Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":54,"unit":"shares","start":"2015-01-01","end":"2015-03-31","value":51403000},"dilutedShares@2015Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":55,"unit":"shares","start":"2015-04-01","end":"2015-06-30","value":51093000},"dilutedShares@2015Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":56,"unit":"shares","start":"2015-07-01","end":"2015-09-30","value":50769000},"#693":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":41,"unit":"shares","start":"2015-01-01","end":"2015-12-31","value":50883000},"#694":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":56,"unit":"shares","start":"2015-01-01","end":"2015-09-30","value":51086000},"dilutedShares@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#693","weight":4},{"ref":"#694","weight":-3}],"rule":"unaverage-quarter","value":50274000},"dilutedShares@FY2015":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":41,"unit":"shares","start":"2015-01-01","end":"2015-12-31","value":50883000},"dilutedShares@2016Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":57,"unit":"shares","start":"2016-01-01","end":"2016-03-31","value":47122000},"dilutedShares@2016Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":58,"unit":"shares","start":"2016-04-01","end":"2016-06-30","value":45924000},"dilutedShares@2016Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":59,"unit":"shares","start":"2016-07-01","end":"2016-09-30","value":45354000},"#695":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2016-01-01","end":"2016-12-31","value":45948000},"#696":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":59,"unit":"shares","start":"2016-01-01","end":"2016-09-30","value":46130000},"dilutedShares@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#695","weight":4},{"ref":"#696","weight":-3}],"rule":"unaverage-quarter","value":45402000},"dilutedShares@FY2016":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2016-01-01","end":"2016-12-31","value":45948000},"dilutedShares@2017Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":60,"unit":"shares","start":"2017-01-01","end":"2017-03-31","value":44791000},"dilutedShares@2017Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2017-04-01","end":"2017-06-30","value":44810000},"dilutedShares@2017Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2017-07-01","end":"2017-09-30","value":43811000},"#697":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":3,"unit":"shares","start":"2017-01-01","end":"2017-12-31","value":44358000},"#698":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2017-01-01","end":"2017-09-30","value":44585000},"dilutedShares@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#697","weight":4},{"ref":"#698","weight":-3}],"rule":"unaverage-quarter","value":43677000},"dilutedShares@FY2017":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":3,"unit":"shares","start":"2017-01-01","end":"2017-12-31","value":44358000},"dilutedShares@2018Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2018-01-01","end":"2018-03-31","value":42789000},"dilutedShares@2018Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":5,"unit":"shares","start":"2018-04-01","end":"2018-06-30","value":42920000},"dilutedShares@2018Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":6,"unit":"shares","start":"2018-07-01","end":"2018-09-30","value":42994000},"#699":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":7,"unit":"shares","start":"2018-01-01","end":"2018-12-31","value":42950000},"#700":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":6,"unit":"shares","start":"2018-01-01","end":"2018-09-30","value":42964000},"dilutedShares@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#699","weight":4},{"ref":"#700","weight":-3}],"rule":"unaverage-quarter","value":42908000},"dilutedShares@FY2018":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":7,"unit":"shares","start":"2018-01-01","end":"2018-12-31","value":42950000},"dilutedShares@2019Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":8,"unit":"shares","start":"2019-01-01","end":"2019-03-31","value":42888000},"dilutedShares@2019Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":9,"unit":"shares","start":"2019-04-01","end":"2019-06-30","value":43230000},"dilutedShares@2019Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2019-07-01","end":"2019-09-30","value":44203000},"#701":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":11,"unit":"shares","start":"2019-01-01","end":"2019-12-31","value":43710000},"#702":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2019-01-01","end":"2019-09-30","value":43456000},"dilutedShares@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#701","weight":4},{"ref":"#702","weight":-3}],"rule":"unaverage-quarter","value":44472000},"dilutedShares@FY2019":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":11,"unit":"shares","start":"2019-01-01","end":"2019-12-31","value":43710000},"dilutedShares@2020Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":12,"unit":"shares","start":"2020-01-01","end":"2020-03-31","value":42615000},"dilutedShares@2020Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":13,"unit":"shares","start":"2020-04-01","end":"2020-06-30","value":43575000},"dilutedShares@2020Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":14,"unit":"shares","start":"2020-07-01","end":"2020-09-30","value":44577000},"dilutedShares@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#315","weight":4},{"ref":"#318","weight":-3}],"rule":"unaverage-quarter","value":41939000},"dilutedShares@FY2020":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":15,"unit":"shares","start":"2020-01-01","end":"2020-12-31","value":42500000},"dilutedShares@2021Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2021-01-01","end":"2021-03-31","value":43500000},"dilutedShares@2021Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":17,"unit":"shares","start":"2021-04-01","end":"2021-06-30","value":43400000},"dilutedShares@2021Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2021-07-01","end":"2021-09-30","value":43300000},"dilutedShares@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#323","weight":4},{"ref":"#326","weight":-3}],"rule":"unaverage-quarter","value":43000000},"dilutedShares@FY2021":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2021-01-01","end":"2021-12-31","value":43300000},"dilutedShares@2022Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":20,"unit":"shares","start":"2022-01-01","end":"2022-03-31","value":41800000},"dilutedShares@2022Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":21,"unit":"shares","start":"2022-04-01","end":"2022-06-30","value":40500000},"dilutedShares@2022Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2022-07-01","end":"2022-09-30","value":39200000},"dilutedShares@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#331","weight":4},{"ref":"#334","weight":-3}],"rule":"unaverage-quarter","value":37300000},"dilutedShares@FY2022":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":23,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":39700000},"dilutedShares@2023Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":24,"unit":"shares","start":"2023-01-01","end":"2023-03-31","value":36900000},"dilutedShares@2023Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":25,"unit":"shares","start":"2023-04-01","end":"2023-06-30","value":36000000},"dilutedShares@2023Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":26,"unit":"shares","start":"2023-07-01","end":"2023-09-30","value":35600000},"dilutedShares@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#339","weight":4},{"ref":"#342","weight":-3}],"rule":"unaverage-quarter","value":35000000},"dilutedShares@FY2023":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":27,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":35900000},"dilutedShares@2024Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":28,"unit":"shares","start":"2024-01-01","end":"2024-03-31","value":34900000},"dilutedShares@2024Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":29,"unit":"shares","start":"2024-04-01","end":"2024-06-30","value":34900000},"dilutedShares@2024Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":30,"unit":"shares","start":"2024-07-01","end":"2024-09-30","value":34900000},"dilutedShares@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#347","weight":4},{"ref":"#350","weight":-3}],"rule":"unaverage-quarter","value":35600000},"dilutedShares@FY2024":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":27,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":35000000},"dilutedShares@2025Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":31,"unit":"shares","start":"2025-01-01","end":"2025-03-31","value":34600000},"dilutedShares@2025Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":32,"unit":"shares","start":"2025-04-01","end":"2025-06-30","value":34100000},"dilutedShares@2025Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":30,"unit":"shares","start":"2025-07-01","end":"2025-09-30","value":35100000},"dilutedShares@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#355","weight":4},{"ref":"#358","weight":-3}],"rule":"unaverage-quarter","value":34400000},"dilutedShares@FY2025":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":27,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":34700000},"dilutedShares@2026Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":31,"unit":"shares","start":"2026-01-01","end":"2026-03-31","value":34000000},"dilutedShares@2026Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":32,"unit":"shares","start":"2026-04-01","end":"2026-06-30","value":32100000},"#703":{"kind":"filed","concept":"AssetImpairmentCharges","filing":38,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":950000},"#704":{"kind":"filed","concept":"DepreciationAndAmortization","filing":38,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":45285000},"totalCosts@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#62"},{"ref":"#137"},{"ref":"#703"},{"ref":"#704"}],"rule":"component-sum","value":8125576000},"#705":{"kind":"filed","concept":"AssetImpairmentCharges","filing":39,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":9872000},"#706":{"kind":"filed","concept":"DepreciationAndAmortization","filing":39,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":54007000},"totalCosts@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#64"},{"ref":"#145"},{"ref":"#705"},{"ref":"#706"}],"rule":"component-sum","value":8608565000},"#707":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":51,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":1807386000},"#708":{"kind":"filed","concept":"AssetImpairmentCharges","filing":48,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":3000},"#709":{"kind":"filed","concept":"DepreciationAndAmortization","filing":51,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":14381000},"totalCosts@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#707"},{"ref":"#149"},{"ref":"#708"},{"ref":"#709"}],"rule":"component-sum","value":2085743000},"#710":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":52,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":2006333000},"#711":{"kind":"filed","concept":"AssetImpairmentCharges","filing":49,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":4000},"#712":{"kind":"filed","concept":"DepreciationAndAmortization","filing":52,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":14431000},"totalCosts@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#710"},{"ref":"#150"},{"ref":"#711"},{"ref":"#712"}],"rule":"component-sum","value":2289682000},"#713":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":53,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":2014115000},"#714":{"kind":"filed","concept":"AssetImpairmentCharges","filing":39,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":200000},"#715":{"kind":"filed","concept":"DepreciationAndAmortization","filing":53,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":14235000},"totalCosts@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#713"},{"ref":"#151"},{"ref":"#714"},{"ref":"#715"}],"rule":"component-sum","value":2298694000},"#716":{"kind":"computed","op":"sum","terms":[{"ref":"#66"},{"ref":"#67","weight":-1}],"rule":"quarter-from-ytd","value":2003364000},"#717":{"kind":"filed","concept":"AssetImpairmentCharges","filing":39,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":6400000},"#718":{"kind":"computed","op":"sum","terms":[{"ref":"#661"},{"ref":"#662","weight":-1}],"rule":"quarter-from-ytd","value":15213000},"totalCosts@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#716"},{"ref":"#154"},{"ref":"#717"},{"ref":"#718"}],"rule":"component-sum","value":2289379000},"#719":{"kind":"filed","concept":"AssetImpairmentCharges","filing":40,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":6594000},"totalCosts@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#66"},{"ref":"#152"},{"ref":"#719"},{"ref":"#661"}],"rule":"component-sum","value":8963486000},"#720":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":54,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":1900556000},"#721":{"kind":"filed","concept":"AssetImpairmentCharges","filing":40,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":6200000},"#722":{"kind":"filed","concept":"DepreciationAndAmortization","filing":54,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":16409000},"totalCosts@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#720"},{"ref":"#156"},{"ref":"#721"},{"ref":"#722"}],"rule":"component-sum","value":2194027000},"#723":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":55,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":2068186000},"#724":{"kind":"filed","concept":"AssetImpairmentCharges","filing":40,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":10500000},"#725":{"kind":"filed","concept":"DepreciationAndAmortization","filing":55,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":17294000},"totalCosts@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#723"},{"ref":"#157"},{"ref":"#724"},{"ref":"#725"}],"rule":"component-sum","value":2380641000},"#726":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":56,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":2134157000},"#727":{"kind":"filed","concept":"AssetImpairmentCharges","filing":56,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":37000},"#728":{"kind":"filed","concept":"DepreciationAndAmortization","filing":56,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":17250000},"totalCosts@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#726"},{"ref":"#158"},{"ref":"#727"},{"ref":"#728"}],"rule":"component-sum","value":2431485000},"#729":{"kind":"computed","op":"sum","terms":[{"ref":"#68"},{"ref":"#69","weight":-1}],"rule":"quarter-from-ytd","value":2106788000},"#730":{"kind":"filed","concept":"AssetImpairmentCharges","filing":40,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":1300000},"#731":{"kind":"computed","op":"sum","terms":[{"ref":"#663"},{"ref":"#664","weight":-1}],"rule":"quarter-from-ytd","value":17846000},"totalCosts@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#729"},{"ref":"#161"},{"ref":"#730"},{"ref":"#731"}],"rule":"component-sum","value":2400935000},"#732":{"kind":"filed","concept":"AssetImpairmentCharges","filing":41,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":17955000},"totalCosts@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#68"},{"ref":"#159"},{"ref":"#732"},{"ref":"#663"}],"rule":"component-sum","value":9407006000},"#733":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":57,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":1889476000},"#734":{"kind":"filed","concept":"AssetImpairmentCharges","filing":41,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":6000000},"#735":{"kind":"filed","concept":"DepreciationAndAmortization","filing":57,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":18470000},"totalCosts@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#733"},{"ref":"#163"},{"ref":"#734"},{"ref":"#735"}],"rule":"component-sum","value":2198321000},"#736":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":58,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":2029007000},"#737":{"kind":"filed","concept":"AssetImpairmentCharges","filing":58,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":151000},"#738":{"kind":"filed","concept":"DepreciationAndAmortization","filing":58,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":18905000},"totalCosts@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#736"},{"ref":"#164"},{"ref":"#737"},{"ref":"#738"}],"rule":"component-sum","value":2325267000},"#739":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":59,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":2198843000},"#740":{"kind":"filed","concept":"AssetImpairmentCharges","filing":41,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":6100000},"#741":{"kind":"filed","concept":"DepreciationAndAmortization","filing":59,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":19928000},"totalCosts@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#739"},{"ref":"#165"},{"ref":"#740"},{"ref":"#741"}],"rule":"component-sum","value":2507012000},"#742":{"kind":"computed","op":"sum","terms":[{"ref":"#70"},{"ref":"#71","weight":-1}],"rule":"quarter-from-ytd","value":2185179000},"#743":{"kind":"filed","concept":"AssetImpairmentCharges","filing":41,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":1800000},"#744":{"kind":"computed","op":"sum","terms":[{"ref":"#665"},{"ref":"#666","weight":-1}],"rule":"quarter-from-ytd","value":20144000},"totalCosts@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#742"},{"ref":"#168"},{"ref":"#743"},{"ref":"#744"}],"rule":"component-sum","value":2474258000},"#745":{"kind":"filed","concept":"AssetImpairmentCharges","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":8063000},"totalCosts@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#70"},{"ref":"#166"},{"ref":"#745"},{"ref":"#665"}],"rule":"component-sum","value":9498870000},"#746":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":60,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":1937476000},"#747":{"kind":"filed","concept":"AssetImpairmentCharges","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":500000},"#748":{"kind":"filed","concept":"DepreciationAndAmortization","filing":60,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":21153000},"totalCosts@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#746"},{"ref":"#170"},{"ref":"#747"},{"ref":"#748"}],"rule":"component-sum","value":2251363000},"#749":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":1,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":2045128000},"#750":{"kind":"filed","concept":"AssetImpairmentCharges","filing":0,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":2600000},"#751":{"kind":"filed","concept":"DepreciationAndAmortization","filing":1,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":21911000},"totalCosts@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#749"},{"ref":"#171"},{"ref":"#750"},{"ref":"#751"}],"rule":"component-sum","value":2363570000},"#752":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":2,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":2143079000},"#753":{"kind":"filed","concept":"AssetImpairmentCharges","filing":0,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":200000},"#754":{"kind":"filed","concept":"DepreciationAndAmortization","filing":2,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":22686000},"totalCosts@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#752"},{"ref":"#172"},{"ref":"#753"},{"ref":"#754"}],"rule":"component-sum","value":2449939000},"#755":{"kind":"computed","op":"sum","terms":[{"ref":"#72"},{"ref":"#73","weight":-1}],"rule":"quarter-from-ytd","value":2283849000},"#756":{"kind":"filed","concept":"AssetImpairmentCharges","filing":0,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":6100000},"#757":{"kind":"computed","op":"sum","terms":[{"ref":"#667"},{"ref":"#668","weight":-1}],"rule":"quarter-from-ytd","value":23193000},"totalCosts@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#755"},{"ref":"#175"},{"ref":"#756"},{"ref":"#757"}],"rule":"component-sum","value":2590776000},"#758":{"kind":"filed","concept":"AssetImpairmentCharges","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":9394000},"totalCosts@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#72"},{"ref":"#173"},{"ref":"#758"},{"ref":"#667"}],"rule":"component-sum","value":9655643000},"#759":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":2048274000},"#760":{"kind":"filed","concept":"AssetImpairmentCharges","filing":3,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":3600000},"#761":{"kind":"filed","concept":"DepreciationAndAmortization","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":23743000},"totalCosts@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#759"},{"ref":"#177"},{"ref":"#760"},{"ref":"#761"}],"rule":"component-sum","value":2380542000},"#762":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":5,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":2143374000},"#763":{"kind":"filed","concept":"AssetImpairmentCharges","filing":3,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":10300000},"#764":{"kind":"filed","concept":"DepreciationAndAmortization","filing":5,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":23949000},"totalCosts@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#762"},{"ref":"#178"},{"ref":"#763"},{"ref":"#764"}],"rule":"component-sum","value":2455085000},"#765":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":6,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":2110313000},"#766":{"kind":"filed","concept":"AssetImpairmentCharges","filing":6,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":0},"#767":{"kind":"filed","concept":"DepreciationAndAmortization","filing":6,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":23377000},"totalCosts@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#765"},{"ref":"#179"},{"ref":"#766"},{"ref":"#767"}],"rule":"component-sum","value":2422712000},"#768":{"kind":"computed","op":"sum","terms":[{"ref":"#74"},{"ref":"#75","weight":-1}],"rule":"quarter-from-ytd","value":2203543000},"#769":{"kind":"filed","concept":"AssetImpairmentCharges","filing":3,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":15600000},"#770":{"kind":"computed","op":"sum","terms":[{"ref":"#669"},{"ref":"#670","weight":-1}],"rule":"quarter-from-ytd","value":22556000},"totalCosts@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#768"},{"ref":"#182"},{"ref":"#769"},{"ref":"#770"}],"rule":"component-sum","value":2515614000},"#771":{"kind":"filed","concept":"AssetImpairmentCharges","filing":7,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":29514000},"totalCosts@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#74"},{"ref":"#180"},{"ref":"#771"},{"ref":"#669"}],"rule":"component-sum","value":9773967000},"#772":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":2030127000},"#773":{"kind":"filed","concept":"AssetImpairmentCharges","filing":13,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":800000},"#774":{"kind":"filed","concept":"DepreciationAndAmortization","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":22649000},"totalCosts@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#772"},{"ref":"#184"},{"ref":"#773"},{"ref":"#774"}],"rule":"component-sum","value":2300671000},"#775":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":9,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":2232770000},"#776":{"kind":"filed","concept":"AssetImpairmentCharges","filing":9,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":0},"#777":{"kind":"filed","concept":"DepreciationAndAmortization","filing":9,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":23806000},"totalCosts@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#775"},{"ref":"#185"},{"ref":"#776"},{"ref":"#777"}],"rule":"component-sum","value":2551108000},"#778":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":10,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":2315909000},"#779":{"kind":"filed","concept":"AssetImpairmentCharges","filing":10,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":1124000},"#780":{"kind":"filed","concept":"DepreciationAndAmortization","filing":10,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":23665000},"totalCosts@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#778"},{"ref":"#186"},{"ref":"#779"},{"ref":"#780"}],"rule":"component-sum","value":2637524000},"#781":{"kind":"computed","op":"sum","terms":[{"ref":"#76"},{"ref":"#77","weight":-1}],"rule":"quarter-from-ytd","value":2354494000},"#782":{"kind":"filed","concept":"AssetImpairmentCharges","filing":3,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":17700000},"#783":{"kind":"computed","op":"sum","terms":[{"ref":"#671"},{"ref":"#672","weight":-1}],"rule":"quarter-from-ytd","value":22980000},"totalCosts@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#781"},{"ref":"#189"},{"ref":"#782"},{"ref":"#783"}],"rule":"component-sum","value":2656121000},"#784":{"kind":"filed","concept":"AssetImpairmentCharges","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":20800000},"totalCosts@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#76"},{"ref":"#187"},{"ref":"#784"},{"ref":"#671"}],"rule":"component-sum","value":10146600000},"#785":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":1957478000},"#786":{"kind":"filed","concept":"AssetImpairmentCharges","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":268000000},"#787":{"kind":"filed","concept":"DepreciationAndAmortization","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":22297000},"totalCosts@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#785"},{"ref":"#190"},{"ref":"#786"},{"ref":"#787"}],"rule":"component-sum","value":2529931000},"#788":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":13,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":1804503000},"#789":{"kind":"filed","concept":"AssetImpairmentCharges","filing":13,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":833000},"#790":{"kind":"filed","concept":"DepreciationAndAmortization","filing":13,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":22647000},"totalCosts@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#788"},{"ref":"#191"},{"ref":"#789"},{"ref":"#790"}],"rule":"component-sum","value":2058342000},"#791":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":14,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":2171978000},"#792":{"kind":"filed","concept":"AssetImpairmentCharges","filing":14,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":26000},"#793":{"kind":"filed","concept":"DepreciationAndAmortization","filing":14,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":22934000},"totalCosts@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#791"},{"ref":"#192"},{"ref":"#792"},{"ref":"#793"}],"rule":"component-sum","value":2452112000},"#794":{"kind":"computed","op":"sum","terms":[{"ref":"#78"},{"ref":"#79","weight":-1}],"rule":"quarter-from-ytd","value":2409441000},"#795":{"kind":"filed","concept":"AssetImpairmentCharges","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":270000000},"#796":{"kind":"filed","concept":"AssetImpairmentCharges","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":268859000},"#797":{"kind":"computed","op":"sum","terms":[{"ref":"#795"},{"ref":"#796","weight":-1}],"rule":"quarter-from-ytd","value":1141000},"#798":{"kind":"computed","op":"sum","terms":[{"ref":"#673"},{"ref":"#674","weight":-1}],"rule":"quarter-from-ytd","value":23121000},"totalCosts@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#794"},{"ref":"#195"},{"ref":"#797"},{"ref":"#798"}],"rule":"component-sum","value":2692715000},"totalCosts@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#78"},{"ref":"#193"},{"ref":"#795"},{"ref":"#673"}],"rule":"component-sum","value":9733100000},"#799":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":2385900000},"#800":{"kind":"filed","concept":"AssetImpairmentCharges","filing":12,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":0},"#801":{"kind":"filed","concept":"DepreciationAndAmortization","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":23600000},"totalCosts@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#799"},{"ref":"#196"},{"ref":"#800"},{"ref":"#801"}],"rule":"component-sum","value":2698900000},"#802":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":17,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":2841400000},"#803":{"kind":"filed","concept":"AssetImpairmentCharges","filing":13,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":0},"#804":{"kind":"filed","concept":"DepreciationAndAmortization","filing":17,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":24800000},"totalCosts@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#802"},{"ref":"#197"},{"ref":"#803"},{"ref":"#804"}],"rule":"component-sum","value":3186800000},"#805":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":18,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":2600800000},"#806":{"kind":"filed","concept":"AssetImpairmentCharges","filing":14,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":0},"#807":{"kind":"filed","concept":"DepreciationAndAmortization","filing":18,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":25200000},"totalCosts@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#805"},{"ref":"#198"},{"ref":"#806"},{"ref":"#807"}],"rule":"component-sum","value":2947400000},"#808":{"kind":"computed","op":"sum","terms":[{"ref":"#80"},{"ref":"#81","weight":-1}],"rule":"quarter-from-ytd","value":2653900000},"#809":{"kind":"filed","concept":"AssetImpairmentCharges","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":100000},"#810":{"kind":"filed","concept":"AssetImpairmentCharges","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":0},"#811":{"kind":"computed","op":"sum","terms":[{"ref":"#809"},{"ref":"#810","weight":-1}],"rule":"quarter-from-ytd","value":100000},"#812":{"kind":"computed","op":"sum","terms":[{"ref":"#675"},{"ref":"#676","weight":-1}],"rule":"quarter-from-ytd","value":27400000},"totalCosts@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#808"},{"ref":"#201"},{"ref":"#811"},{"ref":"#812"}],"rule":"component-sum","value":3024800000},"totalCosts@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#80"},{"ref":"#199"},{"ref":"#809"},{"ref":"#675"}],"rule":"component-sum","value":11858000000},"#813":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":21,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":2917400000},"#814":{"kind":"filed","concept":"AssetImpairmentCharges","filing":21,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":0},"#815":{"kind":"filed","concept":"DepreciationAndAmortization","filing":21,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":31200000},"totalCosts@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#813"},{"ref":"#203"},{"ref":"#814"},{"ref":"#815"}],"rule":"component-sum","value":3351400000},"#816":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":22,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":2867400000},"#817":{"kind":"filed","concept":"AssetImpairmentCharges","filing":22,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":0},"#818":{"kind":"filed","concept":"DepreciationAndAmortization","filing":22,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":32800000},"totalCosts@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#816"},{"ref":"#204"},{"ref":"#817"},{"ref":"#818"}],"rule":"component-sum","value":3299200000},"#819":{"kind":"computed","op":"sum","terms":[{"ref":"#82"},{"ref":"#83","weight":-1}],"rule":"quarter-from-ytd","value":3014500000},"#820":{"kind":"filed","concept":"AssetImpairmentCharges","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":320400000},"#821":{"kind":"filed","concept":"AssetImpairmentCharges","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":0},"#822":{"kind":"computed","op":"sum","terms":[{"ref":"#820"},{"ref":"#821","weight":-1}],"rule":"quarter-from-ytd","value":320400000},"#823":{"kind":"computed","op":"sum","terms":[{"ref":"#677"},{"ref":"#678","weight":-1}],"rule":"quarter-from-ytd","value":33500000},"totalCosts@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#819"},{"ref":"#207"},{"ref":"#822"},{"ref":"#823"}],"rule":"component-sum","value":3734700000},"totalCosts@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#82"},{"ref":"#205"},{"ref":"#820"},{"ref":"#677"}],"rule":"component-sum","value":13687100000},"#824":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":24,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":2937700000},"#825":{"kind":"filed","concept":"AssetImpairmentCharges","filing":24,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":0},"#826":{"kind":"filed","concept":"DepreciationAndAmortization","filing":24,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":34300000},"totalCosts@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#824"},{"ref":"#208"},{"ref":"#825"},{"ref":"#826"}],"rule":"component-sum","value":3384800000},"#827":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":25,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":3084000000},"#828":{"kind":"filed","concept":"AssetImpairmentCharges","filing":25,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":62600000},"#829":{"kind":"filed","concept":"DepreciationAndAmortization","filing":25,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":36100000},"totalCosts@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#827"},{"ref":"#209"},{"ref":"#828"},{"ref":"#829"}],"rule":"component-sum","value":3574600000},"#830":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":26,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":3061300000},"#831":{"kind":"filed","concept":"AssetImpairmentCharges","filing":26,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":0},"#832":{"kind":"filed","concept":"DepreciationAndAmortization","filing":26,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":35200000},"totalCosts@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#830"},{"ref":"#210"},{"ref":"#831"},{"ref":"#832"}],"rule":"component-sum","value":3506100000},"#833":{"kind":"computed","op":"sum","terms":[{"ref":"#84"},{"ref":"#85","weight":-1}],"rule":"quarter-from-ytd","value":3043700000},"#834":{"kind":"filed","concept":"AssetImpairmentCharges","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":79300000},"#835":{"kind":"filed","concept":"AssetImpairmentCharges","filing":26,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":62600000},"#836":{"kind":"computed","op":"sum","terms":[{"ref":"#834"},{"ref":"#835","weight":-1}],"rule":"quarter-from-ytd","value":16700000},"#837":{"kind":"computed","op":"sum","terms":[{"ref":"#679"},{"ref":"#680","weight":-1}],"rule":"quarter-from-ytd","value":36600000},"totalCosts@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#833"},{"ref":"#213"},{"ref":"#836"},{"ref":"#837"}],"rule":"component-sum","value":3483300000},"totalCosts@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#84"},{"ref":"#211"},{"ref":"#834"},{"ref":"#679"}],"rule":"component-sum","value":13948800000},"#838":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":2847800000},"#839":{"kind":"filed","concept":"AssetImpairmentCharges","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":1000000},"#840":{"kind":"filed","concept":"DepreciationAndAmortization","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":36300000},"totalCosts@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#838"},{"ref":"#214"},{"ref":"#839"},{"ref":"#840"}],"rule":"component-sum","value":3277300000},"#841":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":29,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":2913900000},"#842":{"kind":"filed","concept":"AssetImpairmentCharges","filing":29,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":1400000},"#843":{"kind":"filed","concept":"DepreciationAndAmortization","filing":29,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":37000000},"totalCosts@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#841"},{"ref":"#215"},{"ref":"#842"},{"ref":"#843"}],"rule":"component-sum","value":3345300000},"#844":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":30,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":2947900000},"#845":{"kind":"filed","concept":"AssetImpairmentCharges","filing":30,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":0},"#846":{"kind":"filed","concept":"DepreciationAndAmortization","filing":30,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":37900000},"totalCosts@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#844"},{"ref":"#216"},{"ref":"#845"},{"ref":"#846"}],"rule":"component-sum","value":3377900000},"#847":{"kind":"computed","op":"sum","terms":[{"ref":"#86"},{"ref":"#87","weight":-1}],"rule":"quarter-from-ytd","value":3321900000},"#848":{"kind":"filed","concept":"AssetImpairmentCharges","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":3900000},"#849":{"kind":"filed","concept":"AssetImpairmentCharges","filing":30,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":-2400000},"#850":{"kind":"computed","op":"sum","terms":[{"ref":"#848"},{"ref":"#849","weight":-1}],"rule":"quarter-from-ytd","value":6300000},"#851":{"kind":"computed","op":"sum","terms":[{"ref":"#681"},{"ref":"#682","weight":-1}],"rule":"quarter-from-ytd","value":39300000},"totalCosts@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#847"},{"ref":"#219"},{"ref":"#850"},{"ref":"#851"}],"rule":"component-sum","value":3767100000},"totalCosts@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#86"},{"ref":"#217"},{"ref":"#848"},{"ref":"#681"}],"rule":"component-sum","value":13762800000},"#852":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":31,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":3084900000},"#853":{"kind":"filed","concept":"AssetImpairmentCharges","filing":31,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":-1400000},"#854":{"kind":"filed","concept":"DepreciationAndAmortization","filing":31,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":39700000},"totalCosts@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#852"},{"ref":"#220"},{"ref":"#853"},{"ref":"#854"}],"rule":"component-sum","value":3503500000},"totalCosts@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"operatingIncome@2025Q2","weight":-1}],"value":3680500000},"#855":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":30,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":3358300000},"#856":{"kind":"filed","concept":"AssetImpairmentCharges","filing":30,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":0},"#857":{"kind":"filed","concept":"DepreciationAndAmortization","filing":30,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":41200000},"totalCosts@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#855"},{"ref":"#222"},{"ref":"#856"},{"ref":"#857"}],"rule":"component-sum","value":3851100000},"totalCosts@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"operatingIncome@2025Q4","weight":-1}],"value":3748100000},"#858":{"kind":"filed","concept":"AssetImpairmentCharges","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":173800000},"totalCosts@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#88"},{"ref":"#223"},{"ref":"#858"},{"ref":"#683"}],"rule":"component-sum","value":14786100000},"#859":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":31,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":3089700000},"#860":{"kind":"filed","concept":"AssetImpairmentCharges","filing":31,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":-400000},"#861":{"kind":"filed","concept":"DepreciationAndAmortization","filing":31,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":38700000},"totalCosts@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#859"},{"ref":"#226"},{"ref":"#860"},{"ref":"#861"}],"rule":"component-sum","value":3555000000},"#862":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":32,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":3317800000},"#863":{"kind":"filed","concept":"AssetImpairmentCharges","filing":32,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":0},"#864":{"kind":"filed","concept":"DepreciationAndAmortization","filing":32,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":40000000},"totalCosts@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#862"},{"ref":"#227"},{"ref":"#863"},{"ref":"#864"}],"rule":"component-sum","value":3802400000},"capexOutflow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q3","weight":-1}],"value":-60671000},"grossMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":14.471878328659326},"netDebt@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"cash@2017Q4","weight":-1}],"value":1018351000},"operatingMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":2.225405186013814},"netDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"cash@FY2025","weight":-1}],"value":1609100000},"capexOutflow@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q3","weight":-1}],"value":-23615000},"netMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":0.7758307954540465},"currentRatio@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q3"},{"ref":"currentLiabilities@2017Q3"}],"value":1.0583399644058655},"netDebt@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"cash@2017Q3","weight":-1}],"value":1068283000},"freeCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q4"},{"ref":"capex@2017Q4","weight":-1}],"value":-77601000},"capexOutflow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q4","weight":-1}],"value":-52352000},"grossMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":14.396506067042763},"operatingMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":2.89301966799091},"netMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":2.3220920718202325},"currentRatio@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q4"},{"ref":"currentLiabilities@2017Q4"}],"value":1.0332330348592615},"freeCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q3"},{"ref":"capex@2017Q3","weight":-1}],"value":34578000},"freeCashFlow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2016"},{"ref":"capex@FY2016","weight":-1}],"value":10136000},"capexOutflow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2016","weight":-1}],"value":-206232000},"grossMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":14.686667257856964},"operatingMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":2.3932828725354325},"netMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":0.9576152520520657},"currentRatio@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2016"},{"ref":"currentLiabilities@FY2016"}],"value":1.0486163314196026},"netDebt@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2016"},{"ref":"cash@FY2016","weight":-1}],"value":879570000},"ebit@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2016"},{"ref":"interestExpense@FY2016"}],"value":156212000},"freeCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q2"},{"ref":"capex@2017Q2","weight":-1}],"value":-32128000},"capexOutflow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q2","weight":-1}],"value":-45536000},"grossMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":14.989861772606087},"operatingMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":1.752928197739911},"netMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":0.5042926393725689},"currentRatio@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q2"},{"ref":"currentLiabilities@2017Q2"}],"value":1.0290180399436397},"netDebt@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"cash@2017Q2","weight":-1}],"value":950178000},"freeCashFlow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2017"},{"ref":"capex@FY2017","weight":-1}],"value":-71362000},"capexOutflow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2017","weight":-1}],"value":-234245000},"grossMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":14.772932728285449},"operatingMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":2.1441222278885776},"netMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":0.9423435687177163},"currentRatio@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2017"},{"ref":"currentLiabilities@FY2017"}],"value":1.0332330348592615},"netDebt@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2017"},{"ref":"cash@FY2017","weight":-1}],"value":1018351000},"ebit@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2017"},{"ref":"interestExpense@FY2017"}],"value":108724000},"freeCashFlow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q1"},{"ref":"capex@2018Q1","weight":-1}],"value":-10891000},"capexOutflow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q1","weight":-1}],"value":-65713000},"grossMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":14.682729270947315},"operatingMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":0.8408958281353548},"netMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":-0.09138723236224333},"currentRatio@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q1"},{"ref":"currentLiabilities@2018Q1"}],"value":1.0378751787827354},"netDebt@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"cash@2018Q1","weight":-1}],"value":1049451000},"freeCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q2"},{"ref":"capex@2018Q2","weight":-1}],"value":-50603000},"capexOutflow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q2","weight":-1}],"value":-33889000},"grossMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":14.461743774017268},"operatingMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":2.021231974950404},"netMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":0.6746485781297329},"currentRatio@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q2"},{"ref":"currentLiabilities@2018Q2"}],"value":1.0337975879978043},"netDebt@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"cash@2018Q2","weight":-1}],"value":962760000},"freeCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q3"},{"ref":"capex@2018Q3","weight":-1}],"value":83049000},"capexOutflow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q3","weight":-1}],"value":-34316000},"grossMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":14.591583702605865},"operatingMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":1.9481967534236206},"netMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":0.6118544678367638},"currentRatio@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q3"},{"ref":"currentLiabilities@2018Q3"}],"value":1.0281504076251835},"netDebt@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"cash@2018Q3","weight":-1}],"value":983047000},"freeCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q4"},{"ref":"capex@2018Q4","weight":-1}],"value":-41499000},"capexOutflow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q4","weight":-1}],"value":-29701000},"grossMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":14.400848710579902},"operatingMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":2.2799191067872764},"netMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":0.8476617339831516},"currentRatio@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q4"},{"ref":"currentLiabilities@2018Q4"}],"value":1.0244315200527072},"netDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"cash@2018Q4","weight":-1}],"value":918626000},"freeCashFlow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2018"},{"ref":"capex@FY2018","weight":-1}],"value":-19944000},"capexOutflow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2018","weight":-1}],"value":-163619000},"grossMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":14.531539054406162},"operatingMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":1.785265328393439},"netMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":0.5190104535638885},"currentRatio@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2018"},{"ref":"currentLiabilities@FY2018"}],"value":1.0244315200527072},"netDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"cash@FY2018","weight":-1}],"value":918626000},"ebit@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2018"},{"ref":"interestExpense@FY2018"}],"value":75812000},"freeCashFlow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q1"},{"ref":"capex@2019Q1","weight":-1}],"value":-124948000},"capexOutflow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q1","weight":-1}],"value":-30619000},"grossMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":15.026800461086804},"operatingMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":3.654665406519004},"netMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":1.767206415033372},"currentRatio@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q1"},{"ref":"currentLiabilities@2019Q1"}],"value":1.0289831560103342},"netDebt@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"cash@2019Q1","weight":-1}],"value":916633000},"freeCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q2"},{"ref":"capex@2019Q2","weight":-1}],"value":16856000},"capexOutflow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q2","weight":-1}],"value":-20614000},"grossMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":14.586808901483925},"operatingMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":2.4089919172359235},"netMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":1.0175277659720567},"currentRatio@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q2"},{"ref":"currentLiabilities@2019Q2"}],"value":1.0283752643851738},"netDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"cash@2019Q2","weight":-1}],"value":912111000},"freeCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q3"},{"ref":"capex@2019Q3","weight":-1}],"value":7898000},"capexOutflow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q3","weight":-1}],"value":-23315000},"grossMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":14.311915403741416},"operatingMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":2.4122365616860053},"netMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":1.073363130475965},"currentRatio@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q3"},{"ref":"currentLiabilities@2019Q3"}],"value":1.0393191390520198},"netDebt@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"cash@2019Q3","weight":-1}],"value":906675000},"freeCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q4"},{"ref":"capex@2019Q4","weight":-1}],"value":145395000},"capexOutflow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q4","weight":-1}],"value":-51051000},"grossMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":14.331596176775903},"operatingMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":3.3553088549866628},"netMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":1.6848951065744275},"currentRatio@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q4"},{"ref":"currentLiabilities@2019Q4"}],"value":0.9765041942621951},"netDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"cash@2019Q4","weight":-1}],"value":677786000},"freeCashFlow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2019"},{"ref":"capex@FY2019","weight":-1}],"value":45200000},"capexOutflow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2019","weight":-1}],"value":-125600000},"grossMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":14.549037238265594},"operatingMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":2.943286494552481},"netMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":1.3783801880565891},"currentRatio@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2019"},{"ref":"currentLiabilities@FY2019"}],"value":0.9765041942621951},"netDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"cash@FY2019","weight":-1}],"value":677786000},"freeCashFlow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q1"},{"ref":"capex@2020Q1","weight":-1}],"value":-67003000},"capexOutflow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q1","weight":-1}],"value":-19805000},"grossMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":15.189319496580673},"operatingMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":-9.613068313767084},"netMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":-8.636402236340885},"currentRatio@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q1"},{"ref":"currentLiabilities@2020Q1"}],"value":1.057992771146582},"netDebt@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"cash@2020Q1","weight":-1}],"value":729862000},"freeCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q2"},{"ref":"capex@2020Q2","weight":-1}],"value":233018000},"capexOutflow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q2","weight":-1}],"value":-41928000},"grossMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":14.554904952255946},"operatingMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":2.5353641247680985},"netMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":1.4579858950719877},"currentRatio@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q2"},{"ref":"currentLiabilities@2020Q2"}],"value":0.9948094500728473},"netDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"cash@2020Q2","weight":-1}],"value":633807000},"freeCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q3"},{"ref":"capex@2020Q3","weight":-1}],"value":14926000},"capexOutflow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q3","weight":-1}],"value":-30322000},"grossMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":14.775764210559359},"operatingMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":3.7838452921176593},"netMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":2.347143173850177},"currentRatio@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q3"},{"ref":"currentLiabilities@2020Q3"}],"value":1.0141876885338283},"netDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"cash@2020Q3","weight":-1}],"value":607858000},"freeCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q4"},{"ref":"capex@2020Q4","weight":-1}],"value":-27040000},"capexOutflow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q4","weight":-1}],"value":-35144000},"grossMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":13.902811957636075},"operatingMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":3.780507719635392},"netMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":2.048373546951542},"currentRatio@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q4"},{"ref":"currentLiabilities@2020Q4"}],"value":1.0279567543955443},"netDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"cash@2020Q4","weight":-1}],"value":549700000},"freeCashFlow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2020"},{"ref":"capex@FY2020","weight":-1}],"value":153900000},"capexOutflow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2020","weight":-1}],"value":-127200000},"grossMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":14.575611753865056},"operatingMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":0.34708713013207737},"netMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":-0.5262619023241527},"currentRatio@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2020"},{"ref":"currentLiabilities@FY2020"}],"value":1.0279567543955443},"netDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"cash@FY2020","weight":-1}],"value":549700000},"freeCashFlow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q1"},{"ref":"capex@2021Q1","weight":-1}],"value":22600000},"capexOutflow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q1","weight":-1}],"value":-67700000},"grossMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":14.385675326539399},"operatingMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":3.154155303573992},"netMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":1.9448830199511984},"currentRatio@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q1"},{"ref":"currentLiabilities@2021Q1"}],"value":0.9996362272726252},"netDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"cash@2021Q1","weight":-1}],"value":634697000},"freeCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q2"},{"ref":"capex@2021Q2","weight":-1}],"value":-162300000},"capexOutflow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q2","weight":-1}],"value":-37400000},"grossMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":15.237754310601993},"operatingMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":4.934073145993676},"netMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":3.394785513990812},"currentRatio@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q2"},{"ref":"currentLiabilities@2021Q2"}],"value":1.0510893127652368},"netDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"cash@2021Q2","weight":-1}],"value":446793000},"freeCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q3"},{"ref":"capex@2021Q3","weight":-1}],"value":224500000},"capexOutflow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q3","weight":-1}],"value":-76500000},"grossMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":15.360583181463161},"operatingMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":4.080968497787034},"netMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":2.749934912783129},"currentRatio@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q3"},{"ref":"currentLiabilities@2021Q3"}],"value":1.03049631686318},"netDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"cash@2021Q3","weight":-1}],"value":471057000},"freeCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q4"},{"ref":"capex@2021Q4","weight":-1}],"value":519600000},"capexOutflow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q4","weight":-1}],"value":479700000},"grossMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":16.66195635107552},"operatingMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":5.014915999371958},"netMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":3.0240226095148373},"currentRatio@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q4"},{"ref":"currentLiabilities@2021Q4"}],"value":1.1017074588994027},"netDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"cash@2021Q4","weight":-1}],"value":1261900000},"freeCashFlow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2021"},{"ref":"capex@FY2021","weight":-1}],"value":604500000},"capexOutflow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2021","weight":-1}],"value":298200000},"grossMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":15.442386499306252},"operatingMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":4.343196411861508},"netMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":2.814526798102675},"currentRatio@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2021"},{"ref":"currentLiabilities@FY2021"}],"value":1.1017074588994027},"netDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"cash@FY2021","weight":-1}],"value":1261900000},"freeCashFlow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q1"},{"ref":"capex@2022Q1","weight":-1}],"value":193700000},"totalCosts@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q1"},{"ref":"operatingIncome@2022Q1","weight":-1}],"value":3301800000},"capexOutflow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q1","weight":-1}],"value":-58800000},"grossMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":16.529714715583587},"operatingMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":4.467334066315607},"netMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":2.815230600081014},"currentRatio@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q1"},{"ref":"currentLiabilities@2022Q1"}],"value":1.1023967472715601},"netDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"cash@2022Q1","weight":-1}],"value":1186100000},"freeCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q2"},{"ref":"capex@2022Q2","weight":-1}],"value":12200000},"capexOutflow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q2","weight":-1}],"value":-41600000},"grossMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":16.793109349152928},"operatingMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":4.415036221550396},"netMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":2.703781872112258},"currentRatio@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q2"},{"ref":"currentLiabilities@2022Q2"}],"value":1.099729169985662},"netDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"cash@2022Q2","weight":-1}],"value":1211400000},"freeCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q3"},{"ref":"capex@2022Q3","weight":-1}],"value":241800000},"capexOutflow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q3","weight":-1}],"value":-97300000},"grossMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":16.841158899103853},"operatingMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":4.318320234331951},"netMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":2.5318291232852874},"currentRatio@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q3"},{"ref":"currentLiabilities@2022Q3"}],"value":1.0224032586558045},"netDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"cash@2022Q3","weight":-1}],"value":1383400000},"freeCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q4"},{"ref":"capex@2022Q4","weight":-1}],"value":185400000},"capexOutflow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q4","weight":-1}],"value":424700000},"grossMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":16.044672199632373},"operatingMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":-4.013256837297387},"netMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":-5.316660168217012},"currentRatio@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q4"},{"ref":"currentLiabilities@2022Q4"}],"value":1.1955673566706404},"netDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"cash@2022Q4","weight":-1}],"value":1522500000},"freeCashFlow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2022"},{"ref":"capex@FY2022","weight":-1}],"value":633200000},"capexOutflow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2022","weight":-1}],"value":227100000},"grossMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":16.548699745020034},"operatingMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":2.242680932212469},"netMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":0.6320931926777182},"currentRatio@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2022"},{"ref":"currentLiabilities@FY2022"}],"value":1.1955673566706404},"netDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"cash@FY2022","weight":-1}],"value":1522500000},"freeCashFlow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q1"},{"ref":"capex@2023Q1","weight":-1}],"value":-71200000},"capexOutflow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q1","weight":-1}],"value":-37200000},"grossMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":15.854147571035748},"operatingMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":3.0476626947754353},"netMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":1.3662923923006416},"currentRatio@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q1"},{"ref":"currentLiabilities@2023Q1"}],"value":1.1190082644628099},"netDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"cash@2023Q1","weight":-1}],"value":1572300000},"freeCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q2"},{"ref":"capex@2023Q2","weight":-1}],"value":-23200000},"capexOutflow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q2","weight":-1}],"value":-38300000},"grossMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":15.573927564400886},"operatingMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":2.1435024227326234},"netMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":0.6405869309315886},"currentRatio@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q2"},{"ref":"currentLiabilities@2023Q2"}],"value":1.1461285172620235},"netDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"cash@2023Q2","weight":-1}],"value":1570600000},"freeCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q3"},{"ref":"capex@2023Q3","weight":-1}],"value":45000000},"capexOutflow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q3","weight":-1}],"value":-78100000},"grossMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":15.97914093591327},"operatingMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":3.771099217785097},"netMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":1.8773157678056813},"currentRatio@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q3"},{"ref":"currentLiabilities@2023Q3"}],"value":1.115618156480191},"netDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"cash@2023Q3","weight":-1}],"value":1648900000},"freeCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q4"},{"ref":"capex@2023Q4","weight":-1}],"value":237300000},"capexOutflow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q4","weight":-1}],"value":357200000},"grossMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":15.094286989511268},"operatingMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":2.8313992412407942},"netMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":1.0795581343450122},"currentRatio@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q4"},{"ref":"currentLiabilities@2023Q4"}],"value":1.0992193292337216},"netDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"cash@2023Q4","weight":-1}],"value":1647700000},"freeCashFlow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2023"},{"ref":"capex@FY2023","weight":-1}],"value":187900000},"capexOutflow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2023","weight":-1}],"value":203600000},"grossMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":15.625086972252372},"operatingMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":2.947315688402772},"netMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":1.239876429823829},"currentRatio@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2023"},{"ref":"currentLiabilities@FY2023"}],"value":1.0992193292337216},"netDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"cash@FY2023","weight":-1}],"value":1647700000},"freeCashFlow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q1"},{"ref":"capex@2024Q1","weight":-1}],"value":26300000},"capexOutflow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q1","weight":-1}],"value":-43800000},"grossMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":15.8451536643026},"operatingMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":3.153073286052009},"netMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":1.2411347517730498},"currentRatio@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q1"},{"ref":"currentLiabilities@2024Q1"}],"value":1.091881549767361},"netDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"cash@2024Q1","weight":-1}],"value":1636300000},"freeCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q2"},{"ref":"capex@2024Q2","weight":-1}],"value":-185200000},"capexOutflow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q2","weight":-1}],"value":-48800000},"grossMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":15.612510860121635},"operatingMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":3.119026933101651},"netMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":1.1931653634520707},"currentRatio@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q2"},{"ref":"currentLiabilities@2024Q2"}],"value":1.1000377216144852},"netDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"cash@2024Q2","weight":-1}],"value":1640800000},"freeCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q3"},{"ref":"capex@2024Q3","weight":-1}],"value":34500000},"capexOutflow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q3","weight":-1}],"value":-53300000},"grossMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":15.569239581841614},"operatingMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":3.253615924387799},"netMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":2.1251611055420305},"currentRatio@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q3"},{"ref":"currentLiabilities@2024Q3"}],"value":1.107504431751034},"netDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"cash@2024Q3","weight":-1}],"value":1678300000},"freeCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q4"},{"ref":"capex@2024Q4","weight":-1}],"value":420900000},"capexOutflow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q4","weight":-1}],"value":333200000},"grossMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":14.731249037424918},"operatingMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":3.426767287848452},"netMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":1.5041839930181222},"currentRatio@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q4"},{"ref":"currentLiabilities@2024Q4"}],"value":1.093945482806991},"netDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"cash@2024Q4","weight":-1}],"value":1544000000},"freeCashFlow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2024"},{"ref":"capex@FY2024","weight":-1}],"value":296500000},"capexOutflow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2024","weight":-1}],"value":187300000},"grossMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":15.41587283732767},"operatingMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":3.244447881442321},"netMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":1.5185281525277168},"currentRatio@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2024"},{"ref":"currentLiabilities@FY2024"}],"value":1.093945482806991},"netDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"cash@FY2024","weight":-1}],"value":1544000000},"freeCashFlow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q1"},{"ref":"capex@2025Q1","weight":-1}],"value":150800000},"capexOutflow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q1","weight":-1}],"value":-45000000},"grossMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":15.512283296360199},"operatingMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":3.9711883438775226},"netMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":1.9335579108810559},"currentRatio@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q1"},{"ref":"currentLiabilities@2025Q1"}],"value":1.091750104694103},"netDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"cash@2025Q1","weight":-1}],"value":1505900000},"freeCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q2"},{"ref":"capex@2025Q2","weight":-1}],"value":102700000},"capexOutflow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q2","weight":-1}],"value":-34100000},"grossMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":16.466148966422402},"operatingMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":-0.6370994203215575},"netMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":-1.2468555178825331},"currentRatio@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q2"},{"ref":"currentLiabilities@2025Q2"}],"value":1.0260824589921678},"netDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"cash@2025Q2","weight":-1}],"value":1410000000},"freeCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q3"},{"ref":"capex@2025Q3","weight":-1}],"value":134400000},"capexOutflow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q3","weight":-1}],"value":-33500000},"grossMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":15.488952639790629},"operatingMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":3.087724596104484},"netMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":1.177714026876038},"currentRatio@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q3"},{"ref":"currentLiabilities@2025Q3"}],"value":1.0188330067494014},"netDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"cash@2025Q3","weight":-1}],"value":1400800000},"freeCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q4"},{"ref":"capex@2025Q4","weight":-1}],"value":329400000},"capexOutflow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q4","weight":-1}],"value":262500000},"grossMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":15.465089246506341},"operatingMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":3.1823935112236197},"netMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":1.211479348022628},"currentRatio@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q4"},{"ref":"currentLiabilities@2025Q4"}],"value":1.0903037068401402},"netDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"cash@2025Q4","weight":-1}],"value":1609100000},"freeCashFlow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2025"},{"ref":"capex@FY2025","weight":-1}],"value":717300000},"capexOutflow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2025","weight":-1}],"value":149900000},"grossMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":15.724976243268927},"operatingMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":2.4251662971175163},"netMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":0.7833122162390455},"currentRatio@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2025"},{"ref":"currentLiabilities@FY2025"}],"value":1.0903037068401402},"freeCashFlow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q1"},{"ref":"capex@2026Q1","weight":-1}],"value":-1500000},"capexOutflow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q1","weight":-1}],"value":-37000000},"grossMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":16.23424156161041},"operatingMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":3.597668428900637},"netMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":1.6483665446658535},"currentRatio@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q1"},{"ref":"currentLiabilities@2026Q1"}],"value":1.0310967337994366},"netDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"cash@2026Q1","weight":-1}],"value":1721900000},"freeCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q2"},{"ref":"capex@2026Q2","weight":-1}],"value":-217800000},"capexOutflow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q2","weight":-1}],"value":-117600000},"grossMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":15.663446873411285},"operatingMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":3.345195729537367},"netMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":1.4590747330960854},"currentRatio@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q2"},{"ref":"currentLiabilities@2026Q2"}],"value":1.011521263748817},"netDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"cash@2026Q2","weight":-1}],"value":1739600000},"freeCashFlow@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2009"},{"ref":"capex@FY2009","weight":-1}],"value":360304000},"totalCosts@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2009"},{"ref":"operatingIncome@FY2009","weight":-1}],"value":5829537000},"capexOutflow@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2009","weight":-1}],"value":-43277000},"grossMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":17.013751653313765},"operatingMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":2.4118083389789993},"netMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":0.528122948790254},"totalCosts@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q2"},{"ref":"operatingIncome@2010Q2","weight":-1}],"value":1673690000},"grossMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":16.403701221700484},"operatingMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":2.8069262601145395},"netMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":0.48988807369923565},"freeCashFlow@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q3"},{"ref":"capex@2010Q3","weight":-1}],"value":9741000},"totalCosts@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q3"},{"ref":"operatingIncome@2010Q3","weight":-1}],"value":1723610000},"grossMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":15.918509145549242},"operatingMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":2.635206127913414},"netMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":0.7335080722605719},"freeCashFlow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q4"},{"ref":"capex@2010Q4","weight":-1}],"value":-24172000},"totalCosts@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q4"},{"ref":"operatingIncome@2010Q4","weight":-1}],"value":1489898000},"capexOutflow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q4","weight":-1}],"value":-41155000},"grossMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":15.19999221883237},"operatingMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":3.390449265165982},"netMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":4.1729105133301125},"currentRatio@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2010Q4"},{"ref":"currentLiabilities@2010Q4"}],"value":1.0766678696475267},"netDebt@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"cash@2010Q4","weight":-1}],"value":524559000},"freeCashFlow@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2010"},{"ref":"capex@FY2010","weight":-1}],"value":169845000},"totalCosts@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2010"},{"ref":"operatingIncome@FY2010","weight":-1}],"value":6394099000},"capexOutflow@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2010","weight":-1}],"value":-85194000},"grossMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":16.183383864365226},"operatingMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":2.7977074356626255},"netMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":1.3670894004015726},"currentRatio@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2010"},{"ref":"currentLiabilities@FY2010"}],"value":1.0766678696475267},"netDebt@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2010"},{"ref":"cash@FY2010","weight":-1}],"value":524559000},"freeCashFlow@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q1"},{"ref":"capex@2011Q1","weight":-1}],"value":-72167000},"totalCosts@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q1"},{"ref":"operatingIncome@2011Q1","weight":-1}],"value":1710067000},"capexOutflow@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q1","weight":-1}],"value":-90587000},"grossMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":15.830336725287012},"operatingMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":2.747419921893883},"netMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":0.8510120412175547},"freeCashFlow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q2"},{"ref":"capex@2011Q2","weight":-1}],"value":81934000},"totalCosts@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q2"},{"ref":"operatingIncome@2011Q2","weight":-1}],"value":1819978000},"capexOutflow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q2","weight":-1}],"value":-22074000},"grossMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":15.787353385699385},"operatingMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":3.1452625753028074},"netMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":1.1362475253847628},"currentRatio@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q2"},{"ref":"currentLiabilities@2011Q2"}],"value":1.0710492657415362},"netDebt@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q2"},{"ref":"cash@2011Q2","weight":-1}],"value":594339000},"freeCashFlow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q3"},{"ref":"capex@2011Q3","weight":-1}],"value":21681000},"totalCosts@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q3"},{"ref":"operatingIncome@2011Q3","weight":-1}],"value":1845321000},"capexOutflow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q3","weight":-1}],"value":-23236000},"grossMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":15.258831635088738},"operatingMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":2.872883510368687},"netMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":1.0211573959302132},"currentRatio@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q3"},{"ref":"currentLiabilities@2011Q3"}],"value":1.0226068454152692},"netDebt@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q3"},{"ref":"cash@2011Q3","weight":-1}],"value":558033000},"freeCashFlow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q4"},{"ref":"capex@2011Q4","weight":-1}],"value":-36534000},"totalCosts@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q4"},{"ref":"operatingIncome@2011Q4","weight":-1}],"value":1927390000},"capexOutflow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q4","weight":-1}],"value":-22819000},"grossMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":14.80725968844123},"operatingMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":2.826192394448853},"netMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":1.0354705900740429},"currentRatio@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q4"},{"ref":"currentLiabilities@2011Q4"}],"value":1.0289340397042557},"netDebt@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"cash@2011Q4","weight":-1}],"value":522490000},"freeCashFlow@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2011"},{"ref":"capex@FY2011","weight":-1}],"value":-5086000},"totalCosts@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2011"},{"ref":"operatingIncome@FY2011","weight":-1}],"value":7301265000},"capexOutflow@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2011","weight":-1}],"value":-158716000},"grossMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":15.405410005257414},"operatingMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":2.919115318225201},"netMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":1.013907286000995},"currentRatio@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2011"},{"ref":"currentLiabilities@FY2011"}],"value":1.0289340397042557},"netDebt@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2011"},{"ref":"cash@FY2011","weight":-1}],"value":522490000},"freeCashFlow@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q1"},{"ref":"capex@2012Q1","weight":-1}],"value":-51126000},"totalCosts@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q1"},{"ref":"operatingIncome@2012Q1","weight":-1}],"value":1871357000},"capexOutflow@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q1","weight":-1}],"value":-11958000},"grossMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":15.762511507130528},"operatingMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":2.890871407621742},"netMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":1.0636895674564337},"currentRatio@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q1"},{"ref":"currentLiabilities@2012Q1"}],"value":1.050797495392027},"netDebt@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q1"},{"ref":"cash@2012Q1","weight":-1}],"value":542668000},"freeCashFlow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q2"},{"ref":"capex@2012Q2","weight":-1}],"value":-31278000},"totalCosts@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q2"},{"ref":"operatingIncome@2012Q2","weight":-1}],"value":2060088000},"capexOutflow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q2","weight":-1}],"value":-22546000},"grossMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":14.743636265955873},"operatingMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":2.915154297046202},"netMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":1.3279791285923392},"currentRatio@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q2"},{"ref":"currentLiabilities@2012Q2"}],"value":1.0488348137524464},"netDebt@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q2"},{"ref":"cash@2012Q2","weight":-1}],"value":507312000},"freeCashFlow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q3"},{"ref":"capex@2012Q3","weight":-1}],"value":62530000},"totalCosts@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q3"},{"ref":"operatingIncome@2012Q3","weight":-1}],"value":2069939000},"capexOutflow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q3","weight":-1}],"value":-20720000},"grossMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":14.30770293661622},"operatingMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":2.715675598445473},"netMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":0.4719603745039881},"currentRatio@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q3"},{"ref":"currentLiabilities@2012Q3"}],"value":1.1070037575559548},"netDebt@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"cash@2012Q3","weight":-1}],"value":524124000},"freeCashFlow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q4"},{"ref":"capex@2012Q4","weight":-1}],"value":-142880000},"totalCosts@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q4"},{"ref":"operatingIncome@2012Q4","weight":-1}],"value":2123683000},"capexOutflow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q4","weight":-1}],"value":-40152000},"grossMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":14.351623197874572},"operatingMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":2.9721277358839693},"netMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":1.3881077426001778},"currentRatio@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q4"},{"ref":"currentLiabilities@2012Q4"}],"value":1.0570007643579558},"netDebt@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"cash@2012Q4","weight":-1}],"value":626014000},"freeCashFlow@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2012"},{"ref":"capex@FY2012","weight":-1}],"value":-162754000},"capexOutflow@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2012","weight":-1}],"value":-95376000},"grossMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":14.764900182512203},"operatingMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":2.873742389547124},"netMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":1.0651047855302298},"currentRatio@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2012"},{"ref":"currentLiabilities@FY2012"}],"value":1.0570007643579558},"netDebt@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2012"},{"ref":"cash@FY2012","weight":-1}],"value":626014000},"freeCashFlow@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q1"},{"ref":"capex@2013Q1","weight":-1}],"value":29500000},"totalCosts@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q1"},{"ref":"operatingIncome@2013Q1","weight":-1}],"value":2028119000},"capexOutflow@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q1","weight":-1}],"value":-59337000},"grossMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":15.026166901725546},"operatingMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":2.6424682430492816},"netMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":1.0220500910633141},"currentRatio@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q1"},{"ref":"currentLiabilities@2013Q1"}],"value":1.0485967258952376},"netDebt@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"cash@2013Q1","weight":-1}],"value":635050000},"freeCashFlow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q2"},{"ref":"capex@2013Q2","weight":-1}],"value":-88321000},"totalCosts@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q2"},{"ref":"operatingIncome@2013Q2","weight":-1}],"value":2139900000},"capexOutflow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q2","weight":-1}],"value":-29810000},"grossMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":14.702175227793226},"operatingMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":2.83940146274398},"netMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":0.4048244761709307},"currentRatio@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q2"},{"ref":"currentLiabilities@2013Q2"}],"value":1.0971345669483672},"netDebt@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"cash@2013Q2","weight":-1}],"value":730260000},"freeCashFlow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q3"},{"ref":"capex@2013Q3","weight":-1}],"value":111926000},"totalCosts@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q3"},{"ref":"operatingIncome@2013Q3","weight":-1}],"value":2184442000},"capexOutflow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q3","weight":-1}],"value":-38391000},"grossMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":14.542923748448509},"operatingMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":2.5758218390266334},"netMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":1.0403635362994421},"currentRatio@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q3"},{"ref":"currentLiabilities@2013Q3"}],"value":1.0831465588681708},"netDebt@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"cash@2013Q3","weight":-1}],"value":743081000},"freeCashFlow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q4"},{"ref":"capex@2013Q4","weight":-1}],"value":-84274000},"totalCosts@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q4"},{"ref":"operatingIncome@2013Q4","weight":-1}],"value":2256105000},"capexOutflow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q4","weight":-1}],"value":-30079000},"grossMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":14.628337858889878},"operatingMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":2.559592013195305},"netMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":1.2129384128404588},"currentRatio@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q4"},{"ref":"currentLiabilities@2013Q4"}],"value":1.08632542633092},"netDebt@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"cash@2013Q4","weight":-1}],"value":745357000},"freeCashFlow@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2013"},{"ref":"capex@FY2013","weight":-1}],"value":-31169000},"capexOutflow@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2013","weight":-1}],"value":-157617000},"grossMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":14.718786299208608},"operatingMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":2.6529293574429436},"netMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":0.922949784511614},"currentRatio@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2013"},{"ref":"currentLiabilities@FY2013"}],"value":1.08632542633092},"netDebt@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2013"},{"ref":"cash@FY2013","weight":-1}],"value":745357000},"freeCashFlow@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q1"},{"ref":"capex@2014Q1","weight":-1}],"value":-7285000},"capexOutflow@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q1","weight":-1}],"value":-21549000},"grossMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":15.39983158482054},"operatingMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":2.3704974800913883},"netMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":0.9074198635359606},"currentRatio@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q1"},{"ref":"currentLiabilities@2014Q1"}],"value":1.1275546178088778},"netDebt@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"cash@2014Q1","weight":-1}],"value":782911000},"freeCashFlow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q2"},{"ref":"capex@2014Q2","weight":-1}],"value":12339000},"capexOutflow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q2","weight":-1}],"value":-27037000},"grossMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":14.743124490073429},"operatingMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":2.702525836279576},"netMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":1.147037326624966},"currentRatio@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q2"},{"ref":"currentLiabilities@2014Q2"}],"value":1.1411613338429474},"netDebt@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"cash@2014Q2","weight":-1}],"value":777886000},"freeCashFlow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q3"},{"ref":"capex@2014Q3","weight":-1}],"value":60558000},"capexOutflow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q3","weight":-1}],"value":-41344000},"grossMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":14.4968763849951},"operatingMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":2.4156012640494753},"netMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":1.0490727643525821},"currentRatio@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q3"},{"ref":"currentLiabilities@2014Q3"}],"value":1.1303967333966298},"netDebt@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"cash@2014Q3","weight":-1}],"value":781817000},"freeCashFlow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q4"},{"ref":"capex@2014Q4","weight":-1}],"value":-50994000},"capexOutflow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q4","weight":-1}],"value":-56502000},"grossMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":14.816729794865951},"operatingMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":2.65623166319986},"netMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":1.1108805575917968},"currentRatio@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q4"},{"ref":"currentLiabilities@2014Q4"}],"value":1.0740452675946535},"netDebt@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"cash@2014Q4","weight":-1}],"value":754348000},"freeCashFlow@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2014"},{"ref":"capex@FY2014","weight":-1}],"value":14618000},"capexOutflow@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2014","weight":-1}],"value":-146432000},"grossMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":14.85142217127379},"operatingMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":2.540072690312456},"netMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":1.0570398339737346},"currentRatio@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2014"},{"ref":"currentLiabilities@FY2014"}],"value":1.0740452675946535},"netDebt@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2014"},{"ref":"cash@FY2014","weight":-1}],"value":754348000},"ebit@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2014"},{"ref":"interestExpense@FY2014"}],"value":163727000},"freeCashFlow@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q1"},{"ref":"capex@2015Q1","weight":-1}],"value":-2711000},"capexOutflow@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q1","weight":-1}],"value":-46767000},"grossMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":14.983520583167376},"operatingMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":1.856215746163302},"netMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":0.6247774563009166},"currentRatio@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q1"},{"ref":"currentLiabilities@2015Q1"}],"value":1.0778549261156303},"netDebt@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"cash@2015Q1","weight":-1}],"value":790667000},"freeCashFlow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q2"},{"ref":"capex@2015Q2","weight":-1}],"value":-25877000},"capexOutflow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q2","weight":-1}],"value":-36155000},"grossMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":14.669642783466873},"operatingMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":1.7794812974989065},"netMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":0.6098426398871166},"currentRatio@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q2"},{"ref":"currentLiabilities@2015Q2"}],"value":1.0970154829554795},"netDebt@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"cash@2015Q2","weight":-1}],"value":815867000},"freeCashFlow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q3"},{"ref":"capex@2015Q3","weight":-1}],"value":33155000},"capexOutflow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q3","weight":-1}],"value":-44176000},"grossMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":14.442344636482884},"operatingMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":2.5225624677278136},"netMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":1.06257677172299},"currentRatio@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q3"},{"ref":"currentLiabilities@2015Q3"}],"value":1.1010136558616619},"netDebt@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"cash@2015Q3","weight":-1}],"value":825089000},"freeCashFlow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q4"},{"ref":"capex@2015Q4","weight":-1}],"value":-108100000},"capexOutflow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q4","weight":-1}],"value":-46151000},"grossMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":14.726902193160868},"operatingMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":2.8229179947665277},"netMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":1.2570857289725113},"currentRatio@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q4"},{"ref":"currentLiabilities@2015Q4"}],"value":1.0880022730347154},"netDebt@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"cash@2015Q4","weight":-1}],"value":810957000},"freeCashFlow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2015"},{"ref":"capex@FY2015","weight":-1}],"value":-103533000},"capexOutflow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2015","weight":-1}],"value":-173249000},"grossMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":14.698338029606104},"operatingMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":2.2577540452556595},"netMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":0.8968029775467283},"currentRatio@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2015"},{"ref":"currentLiabilities@FY2015"}],"value":1.0880022730347154},"netDebt@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2015"},{"ref":"cash@FY2015","weight":-1}],"value":810957000},"ebit@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2015"},{"ref":"interestExpense@FY2015"}],"value":146556000},"freeCashFlow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q1"},{"ref":"capex@2016Q1","weight":-1}],"value":62633000},"capexOutflow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q1","weight":-1}],"value":-41382000},"grossMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":15.44553764254063},"operatingMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":1.8931579602134763},"netMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":0.6544271837882492},"currentRatio@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q1"},{"ref":"currentLiabilities@2016Q1"}],"value":1.0705621973302708},"netDebt@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"cash@2016Q1","weight":-1}],"value":841354000},"freeCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q2"},{"ref":"capex@2016Q2","weight":-1}],"value":-64884000},"capexOutflow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q2","weight":-1}],"value":-67588000},"grossMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":14.830341281914375},"operatingMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":2.394522631796339},"netMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":0.9579769568385669},"currentRatio@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q2"},{"ref":"currentLiabilities@2016Q2"}],"value":1.072509792910941},"netDebt@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"cash@2016Q2","weight":-1}],"value":875842000},"freeCashFlow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q3"},{"ref":"capex@2016Q3","weight":-1}],"value":88724000},"capexOutflow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q3","weight":-1}],"value":-46090000},"grossMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":14.038119915806856},"operatingMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":1.9909473605199208},"netMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":0.7080340025207903},"currentRatio@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q3"},{"ref":"currentLiabilities@2016Q3"}],"value":1.059705835202219},"netDebt@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"cash@2016Q3","weight":-1}],"value":883194000},"freeCashFlow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q4"},{"ref":"capex@2016Q4","weight":-1}],"value":-76337000},"capexOutflow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q4","weight":-1}],"value":-51172000},"grossMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":14.538390629638162},"operatingMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":3.2317094871823953},"netMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":1.471931192027261},"currentRatio@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q4"},{"ref":"currentLiabilities@2016Q4"}],"value":1.0486163314196026},"netDebt@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"cash@2016Q4","weight":-1}],"value":879570000},"freeCashFlow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q1"},{"ref":"capex@2017Q1","weight":-1}],"value":3789000},"capexOutflow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q1","weight":-1}],"value":-75686000},"grossMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":15.313516523575698},"operatingMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":1.5931746438315568},"netMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":-0.02364694456124646},"currentRatio@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q1"},{"ref":"currentLiabilities@2017Q1"}],"value":1.0532235485359953},"netDebt@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"cash@2017Q1","weight":-1}],"value":940819000},"fcfMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":0.1041536187782316},"fcfMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":-1.335469330511201},"fcfMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":1.3799731093215033},"fcfMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":-2.9086497105068743},"fcfMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":-0.7232238339355976},"fcfMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":-0.45364555499416226},"fcfMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":-2.0194760129605958},"fcfMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":3.3611523812260486},"fcfMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":-1.6120761788445448},"fcfMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":-0.20040938017189144},"fcfMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":-5.2298360329122895},"fcfMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":0.6448155202535806},"fcfMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":0.2922241297655695},"fcfMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":5.2902438944520025},"fcfMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":0.43235797710033197},"fcfMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":-2.903005819616162},"fcfMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":11.033644808479245},"fcfMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":0.5856675083233767},"fcfMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":-0.9662274214913421},"fcfMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":1.5757141394491656},"fcfMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":0.8109659824888762},"fcfMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":-4.841596563450868},"fcfMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":7.306040093725592},"fcfMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":16.316533207724916},"fcfMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":4.876415733600077},"fcfMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":5.604421040449048},"fcfMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":0.3479550510524214},"fcfMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":7.012557640439662},"fcfMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":5.163482426335431},"fcfMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":4.522501803429731},"fcfMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":-2.0394133822181484},"fcfMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":-0.6351118289578144},"fcfMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":1.2350761630300535},"fcfMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":6.619616157107789},"fcfMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":1.307366897664969},"fcfMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":0.7771867612293144},"fcfMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":-5.363452070663191},"fcfMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":0.9881139911212946},"fcfMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":10.803942707531187},"fcfMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":2.0844610982614262},"fcfMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":4.130035877632624},"fcfMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":2.8081592475117576},"fcfMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":3.382153102823494},"fcfMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":8.508769663937178},"fcfMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":4.733528666455496},"fcfMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":-0.040666937779585195},"fcfMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":-5.536349771225216},"fcfMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":6.031596644507533},"fcfMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":0.550258154169444},"fcfMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":-1.567386532744126},"fcfMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":2.581962428262353},"fcfMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":-4.104182436417219},"fcfMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":4.360325265555485},"fcfMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":1.1411635225587833},"fcfMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":-1.8419457852646353},"fcfMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":-0.06762573054005117},"fcfMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":-2.6530487279626125},"fcfMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":-1.474024315416132},"fcfMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":2.9388251561177428},"fcfMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":-6.527971636584602},"fcfMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":-1.945545664629881},"fcfMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":1.416113742255778},"fcfMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":-4.010150578722833},"fcfMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":4.9918004528594055},"fcfMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":-3.6397654110424735},"fcfMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":-0.3524641847808387},"fcfMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":-0.34099627080674055},"fcfMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":0.5243319961925482},"fcfMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":2.57080561928066},"fcfMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":-2.1682708089197},"fcfMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":0.15894142272470918},"fcfMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":-0.12126954134973761},"fcfMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":-1.0676475199485094},"fcfMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":1.3291730943775035},"fcfMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":-4.375393370530248},"fcfMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":-1.0757458802973598},"fcfMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":2.802840385818477},"fcfMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":-2.723572731027674},"fcfMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":3.4685886389296336},"fcfMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":-2.9855141727544114},"fcfMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":0.16561603131712171},"ebitda@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2016"},{"ref":"depreciationAndAmortization@FY2016"}],"value":233658000},"ebitda@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2017"},{"ref":"depreciationAndAmortization@FY2017"}],"value":197668000},"ebitda@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2018"},{"ref":"depreciationAndAmortization@FY2018"}],"value":169435000},"ebitda@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2014"},{"ref":"depreciationAndAmortization@FY2014"}],"value":221987000},"ebitda@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2015"},{"ref":"depreciationAndAmortization@FY2015"}],"value":215355000},"#865":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2016"},{"ref":"equity@FY2016"}],"value":1607842000},"debtToCapital@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2016"},{"ref":"#865"}],"scale":100,"value":54.89830468416673},"#866":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"equity@2017Q2"}],"value":1667968000},"debtToCapital@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"#866"}],"scale":100,"value":57.2287957562735},"#867":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"equity@2017Q3"}],"value":1798839000},"debtToCapital@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"#867"}],"scale":100,"value":59.80885448892314},"#868":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"equity@2017Q4"}],"value":1811463000},"debtToCapital@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"#868"}],"scale":100,"value":56.56770245928291},"#869":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2017"},{"ref":"equity@FY2017"}],"value":1811463000},"debtToCapital@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2017"},{"ref":"#869"}],"scale":100,"value":56.56770245928291},"#870":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"equity@2018Q1"}],"value":1827331000},"debtToCapital@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"#870"}],"scale":100,"value":57.932252011266705},"#871":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"equity@2018Q2"}],"value":1757894000},"debtToCapital@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"#871"}],"scale":100,"value":55.231657881533245},"#872":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"equity@2018Q3"}],"value":1794473000},"debtToCapital@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"#872"}],"scale":100,"value":55.20445278363063},"#873":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"equity@2018Q4"}],"value":1747626000},"debtToCapital@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"#873"}],"scale":100,"value":52.90182224343195},"#874":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"equity@FY2018"}],"value":1747626000},"debtToCapital@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2018"},{"ref":"#874"}],"scale":100,"value":52.90182224343195},"#875":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"equity@2019Q1"}],"value":1771641000},"debtToCapital@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"#875"}],"scale":100,"value":51.892849623597556},"#876":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"equity@2019Q2"}],"value":1789976000},"debtToCapital@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"#876"}],"scale":100,"value":51.076159680353264},"#877":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"equity@2019Q3"}],"value":1811501000},"debtToCapital@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"#877"}],"scale":100,"value":50.18357704467179},"#878":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"equity@2019Q4"}],"value":1651686000},"debtToCapital@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"#878"}],"scale":100,"value":42.79784414228855},"#879":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"equity@FY2019"}],"value":1651686000},"debtToCapital@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2019"},{"ref":"#879"}],"scale":100,"value":42.79784414228855},"#880":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"equity@2020Q1"}],"value":1633629000},"debtToCapital@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"#880"}],"scale":100,"value":55.80471453432817},"#881":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"equity@2020Q2"}],"value":1494233000},"debtToCapital@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"#881"}],"scale":100,"value":50.16158791835008},"#882":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"equity@2020Q3"}],"value":1507699000},"debtToCapital@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"#882"}],"scale":100,"value":48.656727901258805},"#883":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"equity@2020Q4"}],"value":1534800000},"debtToCapital@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"#883"}],"scale":100,"value":46.911649726348706},"#884":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"equity@FY2020"}],"value":1534800000},"debtToCapital@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2020"},{"ref":"#884"}],"scale":100,"value":46.911649726348706},"#885":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"equity@2021Q1"}],"value":1538297000},"debtToCapital@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"#885"}],"scale":100,"value":46.278254459314425},"#886":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"equity@2021Q2"}],"value":1632793000},"debtToCapital@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"#886"}],"scale":100,"value":42.03796807066174},"#887":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"equity@2021Q3"}],"value":1696957000},"debtToCapital@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"#887"}],"scale":100,"value":40.729199384545396},"#888":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"equity@2021Q4"}],"value":2637700000},"debtToCapital@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"#888"}],"scale":100,"value":59.19172005914244},"#889":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"equity@FY2021"}],"value":2637700000},"debtToCapital@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2021"},{"ref":"#889"}],"scale":100,"value":59.19172005914244},"#890":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"equity@2022Q1"}],"value":2681300000},"debtToCapital@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"#890"}],"scale":100,"value":57.669787043598255},"#891":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"equity@2022Q2"}],"value":2708500000},"debtToCapital@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"#891"}],"scale":100,"value":56.80265829795089},"#892":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"equity@2022Q3"}],"value":2629300000},"debtToCapital@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"#892"}],"scale":100,"value":57.901342562659266},"#893":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"equity@2022Q4"}],"value":2646900000},"debtToCapital@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"#893"}],"scale":100,"value":66.17930409157883},"#894":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"equity@FY2022"}],"value":2646900000},"debtToCapital@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2022"},{"ref":"#894"}],"scale":100,"value":66.17930409157883},"#895":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"equity@2023Q1"}],"value":2587300000},"debtToCapital@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"#895"}],"scale":100,"value":66.96169752251382},"#896":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"equity@2023Q2"}],"value":2567000000},"debtToCapital@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"#896"}],"scale":100,"value":65.84729255940786},"#897":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"equity@2023Q3"}],"value":2541000000},"debtToCapital@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"#897"}],"scale":100,"value":66.2534435261708},"#898":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"equity@2023Q4"}],"value":2568500000},"debtToCapital@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"#898"}],"scale":100,"value":65.27545259879307},"#899":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"equity@FY2023"}],"value":2568500000},"debtToCapital@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2023"},{"ref":"#899"}],"scale":100,"value":65.27545259879307},"#900":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"equity@2024Q1"}],"value":2555800000},"debtToCapital@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"#900"}],"scale":100,"value":64.61381954769544},"#901":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"equity@2024Q2"}],"value":2652700000},"debtToCapital@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"#901"}],"scale":100,"value":64.38722810721153},"#902":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"equity@2024Q3"}],"value":2710900000},"debtToCapital@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"#902"}],"scale":100,"value":62.55855988786012},"#903":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"equity@2024Q4"}],"value":2650300000},"debtToCapital@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"#903"}],"scale":100,"value":59.91774516092517},"#904":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"equity@FY2024"}],"value":2650300000},"debtToCapital@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2024"},{"ref":"#904"}],"scale":100,"value":59.91774516092517},"#905":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"equity@2025Q1"}],"value":2661300000},"debtToCapital@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"#905"}],"scale":100,"value":59.012512681772066},"#906":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"equity@2025Q2"}],"value":2550000000},"debtToCapital@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"#906"}],"scale":100,"value":59.62352941176471},"#907":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"equity@2025Q3"}],"value":2559500000},"debtToCapital@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"#907"}],"scale":100,"value":58.2223090447353},"#908":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"equity@2025Q4"}],"value":2683500000},"debtToCapital@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"#908"}],"scale":100,"value":60.19750326066704},"#909":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"equity@FY2025"}],"value":2683500000},"debtToCapital@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2025"},{"ref":"#909"}],"scale":100,"value":60.19750326066704},"#910":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"equity@2026Q1"}],"value":2708900000},"debtToCapital@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"#910"}],"scale":100,"value":63.774964007530734},"#911":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"equity@2026Q2"}],"value":2784400000},"debtToCapital@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"#911"}],"scale":100,"value":63.16621175118517},"#912":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"equity@2010Q4"}],"value":1011096000},"debtToCapital@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"#912"}],"scale":100,"value":54.040466978407586},"#913":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2010"},{"ref":"equity@FY2010"}],"value":1011096000},"debtToCapital@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2010"},{"ref":"#913"}],"scale":100,"value":54.040466978407586},"#914":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q2"},{"ref":"equity@2011Q2"}],"value":1092455000},"debtToCapital@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q2"},{"ref":"#914"}],"scale":100,"value":54.59355305252848},"#915":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q3"},{"ref":"equity@2011Q3"}],"value":1065055000},"debtToCapital@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q3"},{"ref":"#915"}],"scale":100,"value":52.55212172141345},"#916":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"equity@2011Q4"}],"value":1047145000},"debtToCapital@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"#916"}],"scale":100,"value":50.0793108881769},"#917":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2011"},{"ref":"equity@FY2011"}],"value":1047145000},"debtToCapital@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2011"},{"ref":"#917"}],"scale":100,"value":50.0793108881769},"#918":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q1"},{"ref":"equity@2012Q1"}],"value":1090351000},"debtToCapital@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q1"},{"ref":"#918"}],"scale":100,"value":49.986472246093236},"#919":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q2"},{"ref":"equity@2012Q2"}],"value":1075066000},"debtToCapital@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q2"},{"ref":"#919"}],"scale":100,"value":47.73846442916063},"#920":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"equity@2012Q3"}],"value":1145723000},"debtToCapital@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"#920"}],"scale":100,"value":51.19919910833596},"#921":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"equity@2012Q4"}],"value":1155930000},"debtToCapital@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"#921"}],"scale":100,"value":54.44836625055151},"#922":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2012"},{"ref":"equity@FY2012"}],"value":1155930000},"debtToCapital@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2012"},{"ref":"#922"}],"scale":100,"value":54.44836625055151},"#923":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"equity@2013Q1"}],"value":1180516000},"debtToCapital@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"#923"}],"scale":100,"value":54.15403094917816},"#924":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"equity@2013Q2"}],"value":1286300000},"debtToCapital@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"#924"}],"scale":100,"value":57.02013527170956},"#925":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"equity@2013Q3"}],"value":1335804000},"debtToCapital@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"#925"}],"scale":100,"value":56.301223832238854},"#926":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"equity@2013Q4"}],"value":1362012000},"debtToCapital@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"#926"}],"scale":100,"value":54.94613850685604},"#927":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2013"},{"ref":"equity@FY2013"}],"value":1362012000},"debtToCapital@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2013"},{"ref":"#927"}],"scale":100,"value":54.94613850685604},"#928":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"equity@2014Q1"}],"value":1412528000},"debtToCapital@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"#928"}],"scale":100,"value":55.577659345513865},"#929":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"equity@2014Q2"}],"value":1434890000},"debtToCapital@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"#929"}],"scale":100,"value":54.42124483409878},"#930":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"equity@2014Q3"}],"value":1437052000},"debtToCapital@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"#930"}],"scale":100,"value":54.52001736889132},"#931":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"equity@2014Q4"}],"value":1425248000},"debtToCapital@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"#931"}],"scale":100,"value":53.22091313231101},"#932":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2014"},{"ref":"equity@FY2014"}],"value":1425248000},"debtToCapital@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2014"},{"ref":"#932"}],"scale":100,"value":53.22091313231101},"#933":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"equity@2015Q1"}],"value":1466685000},"debtToCapital@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"#933"}],"scale":100,"value":54.178300043976726},"#934":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"equity@2015Q2"}],"value":1504853000},"debtToCapital@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"#934"}],"scale":100,"value":54.4517637270883},"#935":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"equity@2015Q3"}],"value":1520742000},"debtToCapital@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"#935"}],"scale":100,"value":54.41961884395907},"#936":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"equity@2015Q4"}],"value":1543630000},"debtToCapital@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"#936"}],"scale":100,"value":52.770547346190476},"#937":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2015"},{"ref":"equity@FY2015"}],"value":1543630000},"debtToCapital@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2015"},{"ref":"#937"}],"scale":100,"value":52.770547346190476},"#938":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"equity@2016Q1"}],"value":1510201000},"debtToCapital@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"#938"}],"scale":100,"value":55.86964913941919},"#939":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"equity@2016Q2"}],"value":1553189000},"debtToCapital@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"#939"}],"scale":100,"value":56.54566186085531},"#940":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"equity@2016Q3"}],"value":1571579000},"debtToCapital@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"#940"}],"scale":100,"value":56.38501150753478},"#941":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"equity@2016Q4"}],"value":1607842000},"debtToCapital@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"#941"}],"scale":100,"value":54.89830468416673},"#942":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"equity@2017Q1"}],"value":1669662000},"debtToCapital@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"#942"}],"scale":100,"value":56.74106495805737},"#943":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2015","weight":0.5},{"ref":"totalAssets@FY2016","weight":0.5}],"rule":"average-balance","value":3600858500},"returnOnAssets@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#943"}],"scale":100,"value":2.5880772599089914},"#944":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"}],"rule":"trailing-year","value":67338000},"#945":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q2","weight":0.5},{"ref":"totalAssets@2017Q2","weight":0.5}],"rule":"average-balance","value":3578190500},"returnOnAssets@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#944"},{"ref":"#945"}],"scale":100,"value":1.8819009217088918},"#946":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"}],"rule":"trailing-year","value":68667000},"#947":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q3","weight":0.5},{"ref":"totalAssets@2017Q3","weight":0.5}],"rule":"average-balance","value":3521880000},"returnOnAssets@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#946"},{"ref":"#947"}],"scale":100,"value":1.9497257146751168},"#948":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"}],"rule":"trailing-year","value":92983000},"#949":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q4","weight":0.5},{"ref":"totalAssets@2017Q4","weight":0.5}],"rule":"average-balance","value":3728927000},"returnOnAssets@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#948"},{"ref":"#949"}],"scale":100,"value":2.493559139130372},"#950":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2016","weight":0.5},{"ref":"totalAssets@FY2017","weight":0.5}],"rule":"average-balance","value":3728927000},"returnOnAssets@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#950"}],"scale":100,"value":2.493559139130372},"#951":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"}],"rule":"trailing-year","value":91330000},"#952":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q1","weight":0.5},{"ref":"totalAssets@2018Q1","weight":0.5}],"rule":"average-balance","value":3698065000},"returnOnAssets@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#951"},{"ref":"#952"}],"scale":100,"value":2.469669949013876},"#953":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"}],"rule":"trailing-year","value":96103000},"#954":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q2","weight":0.5},{"ref":"totalAssets@2018Q2","weight":0.5}],"rule":"average-balance","value":3674985000},"returnOnAssets@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#953"},{"ref":"#954"}],"scale":100,"value":2.6150582927549366},"#955":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"}],"rule":"trailing-year","value":91781000},"#956":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q3","weight":0.5},{"ref":"totalAssets@2018Q3","weight":0.5}],"rule":"average-balance","value":3659250000},"returnOnAssets@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#955"},{"ref":"#956"}],"scale":100,"value":2.508191569310651},"#957":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q3"},{"ref":"revenue@2018Q3","weight":-1}],"value":231871000},"revenueGrowth@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#957"},{"ref":"revenue@2018Q3"}],"scale":100,"rule":"year-on-year","value":9.384264275153997},"#958":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"}],"rule":"trailing-year","value":51650000},"#959":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q4","weight":0.5},{"ref":"totalAssets@2018Q4","weight":0.5}],"rule":"average-balance","value":3807662500},"returnOnAssets@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#958"},{"ref":"#959"}],"scale":100,"value":1.3564752653366732},"#960":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2017","weight":0.5},{"ref":"totalAssets@FY2018","weight":0.5}],"rule":"average-balance","value":3807662500},"returnOnAssets@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#960"}],"scale":100,"value":1.3564752653366732},"#961":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"}],"rule":"trailing-year","value":96065000},"#962":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q1","weight":0.5},{"ref":"totalAssets@2019Q1","weight":0.5}],"rule":"average-balance","value":3963792500},"returnOnAssets@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#961"},{"ref":"#962"}],"scale":100,"value":2.423562787406253},"#963":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"}],"rule":"trailing-year","value":105759000},"#964":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q2","weight":0.5},{"ref":"totalAssets@2019Q2","weight":0.5}],"rule":"average-balance","value":3912070500},"returnOnAssets@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#963"},{"ref":"#964"}],"scale":100,"value":2.7034022009572682},"#965":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"}],"rule":"trailing-year","value":119651000},"#966":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q3","weight":0.5},{"ref":"totalAssets@2019Q3","weight":0.5}],"rule":"average-balance","value":3910911500},"returnOnAssets@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#965"},{"ref":"#966"}],"scale":100,"value":3.059414665864978},"#967":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"}],"rule":"trailing-year","value":144137000},"#968":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q4","weight":0.5},{"ref":"totalAssets@2019Q4","weight":0.5}],"rule":"average-balance","value":3933921000},"returnOnAssets@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#967"},{"ref":"#968"}],"scale":100,"value":3.6639525806440956},"#969":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2018","weight":0.5},{"ref":"totalAssets@FY2019","weight":0.5}],"rule":"average-balance","value":3933921000},"returnOnAssets@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#969"}],"scale":100,"value":3.663012043200664},"#970":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"}],"rule":"trailing-year","value":-97417000},"#971":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q1","weight":0.5},{"ref":"totalAssets@2020Q1","weight":0.5}],"rule":"average-balance","value":4057917000},"returnOnAssets@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#970"},{"ref":"#971"}],"scale":100,"value":-2.4006651688538727},"#972":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"}],"rule":"trailing-year","value":-93225000},"#973":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q2","weight":0.5},{"ref":"totalAssets@2020Q2","weight":0.5}],"rule":"average-balance","value":3857376000},"returnOnAssets@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#972"},{"ref":"#973"}],"scale":100,"value":-2.416798362410094},"#974":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"}],"rule":"trailing-year","value":-62417000},"#975":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q3","weight":0.5},{"ref":"totalAssets@2020Q3","weight":0.5}],"rule":"average-balance","value":3810904500},"returnOnAssets@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#974"},{"ref":"#975"}],"scale":100,"value":-1.6378526410199994},"#976":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"}],"rule":"trailing-year","value":-51400000},"#977":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q4","weight":0.5},{"ref":"totalAssets@2020Q4","weight":0.5}],"rule":"average-balance","value":3908517500},"returnOnAssets@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#976"},{"ref":"#977"}],"scale":100,"value":-1.315076624321114},"#978":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2019","weight":0.5},{"ref":"totalAssets@FY2020","weight":0.5}],"rule":"average-balance","value":3908517500},"returnOnAssets@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#978"}],"scale":100,"value":-1.315076624321114},"#979":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"}],"rule":"trailing-year","value":202133000},"#980":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q1","weight":0.5},{"ref":"totalAssets@2021Q1","weight":0.5}],"rule":"average-balance","value":3834485500},"returnOnAssets@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#979"},{"ref":"#980"}],"scale":100,"value":5.271450367982875},"#981":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"}],"rule":"trailing-year","value":285142000},"#982":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q2","weight":0.5},{"ref":"totalAssets@2021Q2","weight":0.5}],"rule":"average-balance","value":3625885000},"returnOnAssets@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#981"},{"ref":"#982"}],"scale":100,"value":7.864066290022988},"#983":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"}],"rule":"trailing-year","value":309824000},"#984":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q3","weight":0.5},{"ref":"totalAssets@2021Q3","weight":0.5}],"rule":"average-balance","value":3504940000},"returnOnAssets@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#983"},{"ref":"#984"}],"scale":100,"value":8.839637768406877},"#985":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q4"},{"ref":"revenue@2018Q4","weight":-1}],"value":174103000},"revenueGrowth@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#985"},{"ref":"revenue@2018Q4"}],"scale":100,"rule":"year-on-year","value":6.763230414356292},"#986":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"}],"rule":"trailing-year","value":348800000},"#987":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q4","weight":0.5},{"ref":"totalAssets@2021Q4","weight":0.5}],"rule":"average-balance","value":4360550000},"returnOnAssets@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#986"},{"ref":"#987"}],"scale":100,"value":7.998990952976115},"#988":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2020","weight":0.5},{"ref":"totalAssets@FY2021","weight":0.5}],"rule":"average-balance","value":4360550000},"returnOnAssets@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#988"}],"scale":100,"value":8.001284241666761},"#989":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"}],"rule":"trailing-year","value":391900000},"#990":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q1","weight":0.5},{"ref":"totalAssets@2022Q1","weight":0.5}],"rule":"average-balance","value":4349213500},"returnOnAssets@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#989"},{"ref":"#990"}],"scale":100,"value":9.010824600815756},"#991":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"}],"rule":"trailing-year","value":372900000},"#992":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q2","weight":0.5},{"ref":"totalAssets@2022Q2","weight":0.5}],"rule":"average-balance","value":4339922500},"returnOnAssets@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#991"},{"ref":"#992"}],"scale":100,"value":8.592319332891313},"#993":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"}],"rule":"trailing-year","value":375700000},"#994":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q3","weight":0.5},{"ref":"totalAssets@2022Q3","weight":0.5}],"rule":"average-balance","value":4167131500},"returnOnAssets@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#993"},{"ref":"#994"}],"scale":100,"value":9.015794197999272},"#995":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"}],"rule":"trailing-year","value":88500000},"#996":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q4","weight":0.5},{"ref":"totalAssets@2022Q4","weight":0.5}],"rule":"average-balance","value":4976700000},"returnOnAssets@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#995"},{"ref":"#996"}],"scale":100,"value":1.7782868165651937},"#997":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2021","weight":0.5},{"ref":"totalAssets@FY2022","weight":0.5}],"rule":"average-balance","value":4976700000},"returnOnAssets@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#997"}],"scale":100,"value":1.7782868165651937},"#998":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"}],"rule":"trailing-year","value":38900000},"#999":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q1","weight":0.5},{"ref":"totalAssets@2023Q1","weight":0.5}],"rule":"average-balance","value":5077100000},"returnOnAssets@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#998"},{"ref":"#999"}],"scale":100,"value":0.766185420811093},"#1000":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"}],"rule":"trailing-year","value":-32500000},"#1001":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q2","weight":0.5},{"ref":"totalAssets@2023Q2","weight":0.5}],"rule":"average-balance","value":5052550000},"returnOnAssets@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1000"},{"ref":"#1001"}],"scale":100,"value":-0.6432395523052716},"#1002":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"}],"rule":"trailing-year","value":-51400000},"#1003":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q3","weight":0.5},{"ref":"totalAssets@2023Q3","weight":0.5}],"rule":"average-balance","value":4939300000},"returnOnAssets@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1002"},{"ref":"#1003"}],"scale":100,"value":-1.0406332881177494},"#1004":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"}],"rule":"trailing-year","value":178200000},"#1005":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q4","weight":0.5},{"ref":"totalAssets@2023Q4","weight":0.5}],"rule":"average-balance","value":5171450000},"returnOnAssets@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1004"},{"ref":"#1005"}],"scale":100,"value":3.4458420752400194},"#1006":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2022","weight":0.5},{"ref":"totalAssets@FY2023","weight":0.5}],"rule":"average-balance","value":5171450000},"returnOnAssets@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#1006"}],"scale":100,"value":3.4458420752400194},"#1007":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"}],"rule":"trailing-year","value":172500000},"#1008":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q1","weight":0.5},{"ref":"totalAssets@2024Q1","weight":0.5}],"rule":"average-balance","value":5277800000},"returnOnAssets@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1007"},{"ref":"#1008"}],"scale":100,"value":3.2684072909166693},"#1009":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"}],"rule":"trailing-year","value":190300000},"#1010":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q2","weight":0.5},{"ref":"totalAssets@2024Q2","weight":0.5}],"rule":"average-balance","value":5442900000},"returnOnAssets@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1009"},{"ref":"#1010"}],"scale":100,"value":3.4962979294126293},"#1011":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"}],"rule":"trailing-year","value":196100000},"#1012":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q3","weight":0.5},{"ref":"totalAssets@2024Q3","weight":0.5}],"rule":"average-balance","value":5404250000},"returnOnAssets@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1011"},{"ref":"#1012"}],"scale":100,"value":3.628625618726003},"#1013":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2019"},{"ref":"revenue@FY2018","weight":-1}],"value":502670000},"revenueGrowth@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"#1013"},{"ref":"revenue@FY2018"}],"scale":100,"rule":"year-on-year","value":5.051132327066021},"#1014":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"}],"rule":"trailing-year","value":216000000},"#1015":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q4","weight":0.5},{"ref":"totalAssets@2024Q4","weight":0.5}],"rule":"average-balance","value":5630150000},"returnOnAssets@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1014"},{"ref":"#1015"}],"scale":100,"value":3.836487482571512},"#1016":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2023","weight":0.5},{"ref":"totalAssets@FY2024","weight":0.5}],"rule":"average-balance","value":5630150000},"returnOnAssets@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#1016"}],"scale":100,"value":3.836487482571512},"#1017":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"}],"rule":"trailing-year","value":244600000},"#1018":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q1","weight":0.5},{"ref":"totalAssets@2025Q1","weight":0.5}],"rule":"average-balance","value":5641650000},"returnOnAssets@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1017"},{"ref":"#1018"}],"scale":100,"value":4.33561103577854},"#1019":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"}],"rule":"trailing-year","value":157800000},"#1020":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q2","weight":0.5},{"ref":"totalAssets@2025Q2","weight":0.5}],"rule":"average-balance","value":5867300000},"returnOnAssets@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1019"},{"ref":"#1020"}],"scale":100,"value":2.689482385424301},"#1021":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"}],"rule":"trailing-year","value":130400000},"#1022":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q3","weight":0.5},{"ref":"totalAssets@2025Q3","weight":0.5}],"rule":"average-balance","value":5887300000},"returnOnAssets@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1021"},{"ref":"#1022"}],"scale":100,"value":2.2149372377830243},"#1023":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"}],"rule":"trailing-year","value":118700000},"#1024":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q4","weight":0.5},{"ref":"totalAssets@2025Q4","weight":0.5}],"rule":"average-balance","value":5933200000},"returnOnAssets@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1023"},{"ref":"#1024"}],"scale":100,"value":2.0006067552079823},"#1025":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2024","weight":0.5},{"ref":"totalAssets@FY2025","weight":0.5}],"rule":"average-balance","value":5933200000},"returnOnAssets@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#1025"}],"scale":100,"value":2.0006067552079823},"#1026":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"}],"rule":"trailing-year","value":108900000},"#1027":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q1","weight":0.5},{"ref":"totalAssets@2026Q1","weight":0.5}],"rule":"average-balance","value":5996650000},"returnOnAssets@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1026"},{"ref":"#1027"}],"scale":100,"value":1.8160139411171239},"#1028":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q2"},{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"}],"rule":"trailing-year","value":211900000},"#1029":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q2","weight":0.5},{"ref":"totalAssets@2026Q2","weight":0.5}],"rule":"average-balance","value":6156300000},"returnOnAssets@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1028"},{"ref":"#1029"}],"scale":100,"value":3.4420025015025257},"returnOnAssets@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"totalAssets@FY2010"}],"scale":100,"value":3.9954877543802905},"#1030":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"},{"ref":"netIncome@2010Q4"},{"ref":"netIncome@2010Q3"}],"rule":"trailing-year","value":113654000},"returnOnAssets@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1030"},{"ref":"totalAssets@2011Q2"}],"scale":100,"value":5.061305775385685},"#1031":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"},{"ref":"netIncome@2010Q4"}],"rule":"trailing-year","value":120070000},"returnOnAssets@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1031"},{"ref":"totalAssets@2011Q3"}],"scale":100,"value":5.428445742895029},"#1032":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"}],"rule":"trailing-year","value":76254000},"#1033":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q4","weight":0.5},{"ref":"totalAssets@2011Q4","weight":0.5}],"rule":"average-balance","value":2292998000},"returnOnAssets@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1032"},{"ref":"#1033"}],"scale":100,"value":3.325515329712455},"#1034":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2010","weight":0.5},{"ref":"totalAssets@FY2011","weight":0.5}],"rule":"average-balance","value":2292998000},"returnOnAssets@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"#1034"}],"scale":100,"value":3.325515329712455},"#1035":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"}],"rule":"trailing-year","value":81788000},"returnOnAssets@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1035"},{"ref":"totalAssets@2012Q1"}],"scale":100,"value":3.385856304371045},"#1036":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"}],"rule":"trailing-year","value":88616000},"#1037":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q2","weight":0.5},{"ref":"totalAssets@2012Q2","weight":0.5}],"rule":"average-balance","value":2357773000},"returnOnAssets@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1036"},{"ref":"#1037"}],"scale":100,"value":3.758461904517526},"#1038":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"}],"rule":"trailing-year","value":79257000},"#1039":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q3","weight":0.5},{"ref":"totalAssets@2012Q3","weight":0.5}],"rule":"average-balance","value":2357614000},"returnOnAssets@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1038"},{"ref":"#1039"}],"scale":100,"value":3.361746240054564},"#1040":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"}],"rule":"trailing-year","value":89101000},"#1041":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q4","weight":0.5},{"ref":"totalAssets@2012Q4","weight":0.5}],"rule":"average-balance","value":2555977000},"returnOnAssets@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1040"},{"ref":"#1041"}],"scale":100,"value":3.485985985006907},"#1042":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2011","weight":0.5},{"ref":"totalAssets@FY2012","weight":0.5}],"rule":"average-balance","value":2555977000},"returnOnAssets@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"#1042"}],"scale":100,"value":3.485985985006907},"#1043":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"}],"rule":"trailing-year","value":89894000},"#1044":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q1","weight":0.5},{"ref":"totalAssets@2013Q1","weight":0.5}],"rule":"average-balance","value":2551771000},"returnOnAssets@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1043"},{"ref":"#1044"}],"scale":100,"value":3.5228082770750193},"#1045":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"}],"rule":"trailing-year","value":70631000},"#1046":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q2","weight":0.5},{"ref":"totalAssets@2013Q2","weight":0.5}],"rule":"average-balance","value":2670739500},"returnOnAssets@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1045"},{"ref":"#1046"}],"scale":100,"value":2.644623333724611},"#1047":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"}],"rule":"trailing-year","value":83916000},"#1048":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q3","weight":0.5},{"ref":"totalAssets@2013Q3","weight":0.5}],"rule":"average-balance","value":2699646500},"returnOnAssets@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1047"},{"ref":"#1048"}],"scale":100,"value":3.1084069710608406},"#1049":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"}],"rule":"trailing-year","value":81618000},"#1050":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q4","weight":0.5},{"ref":"totalAssets@2013Q4","weight":0.5}],"rule":"average-balance","value":2913946000},"returnOnAssets@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1049"},{"ref":"#1050"}],"scale":100,"value":2.8009441492738714},"#1051":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2012","weight":0.5},{"ref":"totalAssets@FY2013","weight":0.5}],"rule":"average-balance","value":2913946000},"returnOnAssets@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"#1051"}],"scale":100,"value":2.8009441492738714},"#1052":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"}],"rule":"trailing-year","value":79713000},"#1053":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q1","weight":0.5},{"ref":"totalAssets@2014Q1","weight":0.5}],"rule":"average-balance","value":2846706500},"returnOnAssets@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1052"},{"ref":"#1053"}],"scale":100,"value":2.8001832995428226},"#1054":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"}],"rule":"trailing-year","value":97790000},"#1055":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q2","weight":0.5},{"ref":"totalAssets@2014Q2","weight":0.5}],"rule":"average-balance","value":2971020000},"returnOnAssets@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1054"},{"ref":"#1055"}],"scale":100,"value":3.291462191435938},"#1056":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"}],"rule":"trailing-year","value":99175000},"#1057":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q3","weight":0.5},{"ref":"totalAssets@2014Q3","weight":0.5}],"rule":"average-balance","value":2939922500},"returnOnAssets@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1056"},{"ref":"#1057"}],"scale":100,"value":3.373388244077863},"#1058":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"}],"rule":"trailing-year","value":97217000},"#1059":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q4","weight":0.5},{"ref":"totalAssets@2014Q4","weight":0.5}],"rule":"average-balance","value":3109711500},"returnOnAssets@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1058"},{"ref":"#1059"}],"scale":100,"value":3.126238559429066},"#1060":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2013","weight":0.5},{"ref":"totalAssets@FY2014","weight":0.5}],"rule":"average-balance","value":3109711500},"returnOnAssets@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"#1060"}],"scale":100,"value":3.126238559429066},"#1061":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"}],"rule":"trailing-year","value":91798000},"#1062":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q1","weight":0.5},{"ref":"totalAssets@2015Q1","weight":0.5}],"rule":"average-balance","value":3063852000},"returnOnAssets@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1061"},{"ref":"#1062"}],"scale":100,"value":2.996163000040472},"#1063":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"}],"rule":"trailing-year","value":79586000},"#1064":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q2","weight":0.5},{"ref":"totalAssets@2015Q2","weight":0.5}],"rule":"average-balance","value":3173027500},"returnOnAssets@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1063"},{"ref":"#1064"}],"scale":100,"value":2.508203915660989},"#1065":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"}],"rule":"trailing-year","value":81379000},"#1066":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q3","weight":0.5},{"ref":"totalAssets@2015Q3","weight":0.5}],"rule":"average-balance","value":3138160500},"returnOnAssets@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1065"},{"ref":"#1066"}],"scale":100,"value":2.593207071467505},"#1067":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q1"},{"ref":"revenue@2019Q1","weight":-1}],"value":-81082000},"revenueGrowth@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1067"},{"ref":"revenue@2019Q1"}],"scale":100,"rule":"year-on-year","value":-3.3937763327191672},"#1068":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"}],"rule":"trailing-year","value":86311000},"#1069":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q4","weight":0.5},{"ref":"totalAssets@2015Q4","weight":0.5}],"rule":"average-balance","value":3365317000},"returnOnAssets@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1068"},{"ref":"#1069"}],"scale":100,"value":2.5647212431993776},"#1070":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2014","weight":0.5},{"ref":"totalAssets@FY2015","weight":0.5}],"rule":"average-balance","value":3365317000},"returnOnAssets@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#1070"}],"scale":100,"value":2.5647212431993776},"#1071":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"}],"rule":"trailing-year","value":86968000},"#1072":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q1","weight":0.5},{"ref":"totalAssets@2016Q1","weight":0.5}],"rule":"average-balance","value":3276813000},"returnOnAssets@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1071"},{"ref":"#1072"}],"scale":100,"value":2.654042205032756},"#1073":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"}],"rule":"trailing-year","value":95009000},"#1074":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q2","weight":0.5},{"ref":"totalAssets@2016Q2","weight":0.5}],"rule":"average-balance","value":3393360000},"returnOnAssets@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1073"},{"ref":"#1074"}],"scale":100,"value":2.799850295871938},"#1075":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"}],"rule":"trailing-year","value":86615000},"#1076":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q3","weight":0.5},{"ref":"totalAssets@2016Q3","weight":0.5}],"rule":"average-balance","value":3360799500},"returnOnAssets@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1075"},{"ref":"#1076"}],"scale":100,"value":2.577214142051616},"#1077":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"}],"rule":"trailing-year","value":93193000},"#1078":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q4","weight":0.5},{"ref":"totalAssets@2016Q4","weight":0.5}],"rule":"average-balance","value":3600858500},"returnOnAssets@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1077"},{"ref":"#1078"}],"scale":100,"value":2.5880772599089914},"#1079":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"}],"rule":"trailing-year","value":78028000},"#1080":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q1","weight":0.5},{"ref":"totalAssets@2017Q1","weight":0.5}],"rule":"average-balance","value":3519503000},"returnOnAssets@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1079"},{"ref":"#1080"}],"scale":100,"value":2.2170175732198554},"#1081":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2015","weight":0.5},{"ref":"equity@FY2016","weight":0.5}],"rule":"average-balance","value":727106000},"returnOnEquity@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#1081"}],"scale":100,"value":12.816975791700248},"#1082":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q2","weight":0.5},{"ref":"equity@2017Q2","weight":0.5}],"rule":"average-balance","value":694169000},"returnOnEquity@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#944"},{"ref":"#1082"}],"scale":100,"value":9.700519614099736},"#1083":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q3","weight":0.5},{"ref":"equity@2017Q3","weight":0.5}],"rule":"average-balance","value":704209000},"returnOnEquity@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#946"},{"ref":"#1083"}],"scale":100,"value":9.750940416836478},"#1084":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q4","weight":0.5},{"ref":"equity@2017Q4","weight":0.5}],"rule":"average-balance","value":755962000},"returnOnEquity@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#948"},{"ref":"#1084"}],"scale":100,"value":12.299956876139277},"#1085":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2016","weight":0.5},{"ref":"equity@FY2017","weight":0.5}],"rule":"average-balance","value":755962000},"returnOnEquity@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#1085"}],"scale":100,"value":12.299956876139277},"#1086":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q1","weight":0.5},{"ref":"equity@2018Q1","weight":0.5}],"rule":"average-balance","value":745497500},"returnOnEquity@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#951"},{"ref":"#1086"}],"scale":100,"value":12.250879446275809},"#1087":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q2","weight":0.5},{"ref":"equity@2018Q2","weight":0.5}],"rule":"average-balance","value":750195000},"returnOnEquity@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#953"},{"ref":"#1087"}],"scale":100,"value":12.810402628649884},"#1088":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q3","weight":0.5},{"ref":"equity@2018Q3","weight":0.5}],"rule":"average-balance","value":763409000},"returnOnEquity@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#955"},{"ref":"#1088"}],"scale":100,"value":12.022520038406673},"#1089":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q2"},{"ref":"revenue@2019Q2","weight":-1}],"value":-502195000},"revenueGrowth@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1089"},{"ref":"revenue@2019Q2"}],"scale":100,"rule":"year-on-year","value":-19.211149157199024},"#1090":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q4","weight":0.5},{"ref":"equity@2018Q4","weight":0.5}],"rule":"average-balance","value":804930000},"returnOnEquity@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#958"},{"ref":"#1090"}],"scale":100,"value":6.416707042848446},"#1091":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2017","weight":0.5},{"ref":"equity@FY2018","weight":0.5}],"rule":"average-balance","value":804930000},"returnOnEquity@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#1091"}],"scale":100,"value":6.416707042848446},"#1092":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q1","weight":0.5},{"ref":"equity@2019Q1","weight":0.5}],"rule":"average-balance","value":810501500},"returnOnEquity@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#961"},{"ref":"#1092"}],"scale":100,"value":11.852538212452414},"#1093":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q2","weight":0.5},{"ref":"equity@2019Q2","weight":0.5}],"rule":"average-balance","value":831352500},"returnOnEquity@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#963"},{"ref":"#1093"}],"scale":100,"value":12.721318574250995},"#1094":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q3","weight":0.5},{"ref":"equity@2019Q3","weight":0.5}],"rule":"average-balance","value":853134500},"returnOnEquity@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#965"},{"ref":"#1094"}],"scale":100,"value":14.024869466655025},"#1095":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q4","weight":0.5},{"ref":"equity@2019Q4","weight":0.5}],"rule":"average-balance","value":883950000},"returnOnEquity@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#967"},{"ref":"#1095"}],"scale":100,"value":16.30601278352848},"#1096":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2018","weight":0.5},{"ref":"equity@FY2019","weight":0.5}],"rule":"average-balance","value":883950000},"returnOnEquity@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#1096"}],"scale":100,"value":16.301827026415523},"#1097":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q1","weight":0.5},{"ref":"equity@2020Q1","weight":0.5}],"rule":"average-balance","value":787136500},"returnOnEquity@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#970"},{"ref":"#1097"}],"scale":100,"value":-12.37612536072206},"#1098":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q2","weight":0.5},{"ref":"equity@2020Q2","weight":0.5}],"rule":"average-balance","value":810213500},"returnOnEquity@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#972"},{"ref":"#1098"}],"scale":100,"value":-11.506226445251775},"#1099":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q3","weight":0.5},{"ref":"equity@2020Q3","weight":0.5}],"rule":"average-balance","value":838263500},"returnOnEquity@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#974"},{"ref":"#1099"}],"scale":100,"value":-7.445988045525064},"#1100":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q4","weight":0.5},{"ref":"equity@2020Q4","weight":0.5}],"rule":"average-balance","value":879800000},"returnOnEquity@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#976"},{"ref":"#1100"}],"scale":100,"value":-5.842236872016367},"#1101":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2019","weight":0.5},{"ref":"equity@FY2020","weight":0.5}],"rule":"average-balance","value":879800000},"returnOnEquity@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#1101"}],"scale":100,"value":-5.842236872016367},"#1102":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q1","weight":0.5},{"ref":"equity@2021Q1","weight":0.5}],"rule":"average-balance","value":774193500},"returnOnEquity@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#979"},{"ref":"#1102"}],"scale":100,"value":26.108847465136297},"#1103":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q2","weight":0.5},{"ref":"equity@2021Q2","weight":0.5}],"rule":"average-balance","value":845551000},"returnOnEquity@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#981"},{"ref":"#1103"}],"scale":100,"value":33.72262583806299},"#1104":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q3","weight":0.5},{"ref":"equity@2021Q3","weight":0.5}],"rule":"average-balance","value":889951000},"returnOnEquity@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#983"},{"ref":"#1104"}],"scale":100,"value":34.813602097194114},"#1105":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q3"},{"ref":"revenue@2019Q3","weight":-1}],"value":-154175000},"revenueGrowth@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1105"},{"ref":"revenue@2019Q3"}],"scale":100,"rule":"year-on-year","value":-5.704438491593655},"#1106":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q4","weight":0.5},{"ref":"equity@2021Q4","weight":0.5}],"rule":"average-balance","value":945600000},"returnOnEquity@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#986"},{"ref":"#1106"}],"scale":100,"value":36.88663282571912},"#1107":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2020","weight":0.5},{"ref":"equity@FY2021","weight":0.5}],"rule":"average-balance","value":945600000},"returnOnEquity@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#1107"}],"scale":100,"value":36.89720812182741},"#1108":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q1","weight":0.5},{"ref":"equity@2022Q1","weight":0.5}],"rule":"average-balance","value":980700000},"returnOnEquity@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#989"},{"ref":"#1108"}],"scale":100,"value":39.96125216681962},"#1109":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q2","weight":0.5},{"ref":"equity@2022Q2","weight":0.5}],"rule":"average-balance","value":1058200000},"returnOnEquity@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#991"},{"ref":"#1109"}],"scale":100,"value":35.23908523908524},"#1110":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q3","weight":0.5},{"ref":"equity@2022Q3","weight":0.5}],"rule":"average-balance","value":1056350000},"returnOnEquity@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#993"},{"ref":"#1110"}],"scale":100,"value":35.565863586879345},"#1111":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q4","weight":0.5},{"ref":"equity@2022Q4","weight":0.5}],"rule":"average-balance","value":985800000},"returnOnEquity@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#995"},{"ref":"#1111"}],"scale":100,"value":8.977480219111381},"#1112":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2021","weight":0.5},{"ref":"equity@FY2022","weight":0.5}],"rule":"average-balance","value":985800000},"returnOnEquity@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#1112"}],"scale":100,"value":8.977480219111381},"#1113":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q1","weight":0.5},{"ref":"equity@2023Q1","weight":0.5}],"rule":"average-balance","value":994900000},"returnOnEquity@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#998"},{"ref":"#1113"}],"scale":100,"value":3.9099406975575435},"#1114":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q2","weight":0.5},{"ref":"equity@2023Q2","weight":0.5}],"rule":"average-balance","value":1023350000},"returnOnEquity@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1000"},{"ref":"#1114"}],"scale":100,"value":-3.1758440416279865},"#1115":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q3","weight":0.5},{"ref":"equity@2023Q3","weight":0.5}],"rule":"average-balance","value":982200000},"returnOnEquity@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1002"},{"ref":"#1115"}],"scale":100,"value":-5.233150071268581},"#1116":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q4","weight":0.5},{"ref":"equity@2023Q4","weight":0.5}],"rule":"average-balance","value":893550000},"returnOnEquity@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1004"},{"ref":"#1116"}],"scale":100,"value":19.942924290750376},"#1117":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2022","weight":0.5},{"ref":"equity@FY2023","weight":0.5}],"rule":"average-balance","value":893550000},"returnOnEquity@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#1117"}],"scale":100,"value":19.942924290750376},"#1118":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q1","weight":0.5},{"ref":"equity@2024Q1","weight":0.5}],"rule":"average-balance","value":879600000},"returnOnEquity@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1007"},{"ref":"#1118"}],"scale":100,"value":19.61118690313779},"#1119":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q2","weight":0.5},{"ref":"equity@2024Q2","weight":0.5}],"rule":"average-balance","value":910700000},"returnOnEquity@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1009"},{"ref":"#1119"}],"scale":100,"value":20.896014055122432},"#1120":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q3","weight":0.5},{"ref":"equity@2024Q3","weight":0.5}],"rule":"average-balance","value":936250000},"returnOnEquity@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1011"},{"ref":"#1120"}],"scale":100,"value":20.94526034712951},"#1121":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q4"},{"ref":"revenue@2019Q4","weight":-1}],"value":50152000},"revenueGrowth@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1121"},{"ref":"revenue@2019Q4"}],"scale":100,"rule":"year-on-year","value":1.824796669724238},"#1122":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q4","weight":0.5},{"ref":"equity@2024Q4","weight":0.5}],"rule":"average-balance","value":977100000},"returnOnEquity@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1014"},{"ref":"#1122"}],"scale":100,"value":22.106232729505678},"#1123":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2023","weight":0.5},{"ref":"equity@FY2024","weight":0.5}],"rule":"average-balance","value":977100000},"returnOnEquity@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#1123"}],"scale":100,"value":22.106232729505678},"#1124":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q1","weight":0.5},{"ref":"equity@2025Q1","weight":0.5}],"rule":"average-balance","value":997600000},"returnOnEquity@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1017"},{"ref":"#1124"}],"scale":100,"value":24.518845228548518},"#1125":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q2","weight":0.5},{"ref":"equity@2025Q2","weight":0.5}],"rule":"average-balance","value":987150000},"returnOnEquity@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1019"},{"ref":"#1125"}],"scale":100,"value":15.985412551284},"#1126":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q3","weight":0.5},{"ref":"equity@2025Q3","weight":0.5}],"rule":"average-balance","value":1042150000},"returnOnEquity@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1021"},{"ref":"#1126"}],"scale":100,"value":12.51259415631147},"#1127":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q4","weight":0.5},{"ref":"equity@2025Q4","weight":0.5}],"rule":"average-balance","value":1065200000},"returnOnEquity@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1023"},{"ref":"#1127"}],"scale":100,"value":11.143447239954938},"#1128":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2024","weight":0.5},{"ref":"equity@FY2025","weight":0.5}],"rule":"average-balance","value":1065200000},"returnOnEquity@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#1128"}],"scale":100,"value":11.143447239954938},"#1129":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q1","weight":0.5},{"ref":"equity@2026Q1","weight":0.5}],"rule":"average-balance","value":1036050000},"returnOnEquity@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1026"},{"ref":"#1129"}],"scale":100,"value":10.51107572028377},"#1130":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q2","weight":0.5},{"ref":"equity@2026Q2","weight":0.5}],"rule":"average-balance","value":1027600000},"returnOnEquity@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1028"},{"ref":"#1130"}],"scale":100,"value":20.620864149474507},"#1131":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2008","weight":0.5},{"ref":"equity@FY2009","weight":0.5}],"rule":"average-balance","value":283137500},"returnOnEquity@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2009"},{"ref":"#1131"}],"scale":100,"value":11.14228952364134},"#1132":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2009","weight":0.5},{"ref":"equity@FY2010","weight":0.5}],"rule":"average-balance","value":416723500},"returnOnEquity@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"#1132"}],"scale":100,"value":21.580016485751344},"returnOnEquity@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1030"},{"ref":"equity@2011Q2"}],"scale":100,"value":22.91203419044643},"returnOnEquity@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1031"},{"ref":"equity@2011Q3"}],"scale":100,"value":23.75995852346709},"#1133":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2010Q4","weight":0.5},{"ref":"equity@2011Q4","weight":0.5}],"rule":"average-balance","value":493718500},"returnOnEquity@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1032"},{"ref":"#1133"}],"scale":100,"value":15.444833442538613},"#1134":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2010","weight":0.5},{"ref":"equity@FY2011","weight":0.5}],"rule":"average-balance","value":493718500},"returnOnEquity@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"#1134"}],"scale":100,"value":15.444833442538613},"returnOnEquity@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1035"},{"ref":"equity@2012Q1"}],"scale":100,"value":14.998083704520074},"#1135":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q2","weight":0.5},{"ref":"equity@2012Q2","weight":0.5}],"rule":"average-balance","value":528945500},"returnOnEquity@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1036"},{"ref":"#1135"}],"scale":100,"value":16.753332810280074},"#1136":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2020"},{"ref":"revenue@FY2019","weight":-1}],"value":-687300000},"revenueGrowth@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"#1136"},{"ref":"revenue@FY2019"}],"scale":100,"rule":"year-on-year","value":-6.57432826683757},"#1137":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q3","weight":0.5},{"ref":"equity@2012Q3","weight":0.5}],"rule":"average-balance","value":532234000},"returnOnEquity@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1038"},{"ref":"#1137"}],"scale":100,"value":14.891382361893452},"#1138":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q4","weight":0.5},{"ref":"equity@2012Q4","weight":0.5}],"rule":"average-balance","value":524643500},"returnOnEquity@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1040"},{"ref":"#1138"}],"scale":100,"value":16.98315141615211},"#1139":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2011","weight":0.5},{"ref":"equity@FY2012","weight":0.5}],"rule":"average-balance","value":524643500},"returnOnEquity@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"#1139"}],"scale":100,"value":16.98315141615211},"#1140":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q1","weight":0.5},{"ref":"equity@2013Q1","weight":0.5}],"rule":"average-balance","value":543271000},"returnOnEquity@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1043"},{"ref":"#1140"}],"scale":100,"value":16.546806290046774},"#1141":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q2","weight":0.5},{"ref":"equity@2013Q2","weight":0.5}],"rule":"average-balance","value":557348000},"returnOnEquity@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1045"},{"ref":"#1141"}],"scale":100,"value":12.672692823873055},"#1142":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q3","weight":0.5},{"ref":"equity@2013Q3","weight":0.5}],"rule":"average-balance","value":571426000},"returnOnEquity@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1047"},{"ref":"#1142"}],"scale":100,"value":14.685366084147377},"#1143":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q4","weight":0.5},{"ref":"equity@2013Q4","weight":0.5}],"rule":"average-balance","value":570092000},"returnOnEquity@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1049"},{"ref":"#1143"}],"scale":100,"value":14.316636613037895},"#1144":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2012","weight":0.5},{"ref":"equity@FY2013","weight":0.5}],"rule":"average-balance","value":570092000},"returnOnEquity@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"#1144"}],"scale":100,"value":14.316636613037895},"#1145":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q1","weight":0.5},{"ref":"equity@2014Q1","weight":0.5}],"rule":"average-balance","value":584348500},"returnOnEquity@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1052"},{"ref":"#1145"}],"scale":100,"value":13.641345874935935},"#1146":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q2","weight":0.5},{"ref":"equity@2014Q2","weight":0.5}],"rule":"average-balance","value":603427500},"returnOnEquity@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1054"},{"ref":"#1146"}],"scale":100,"value":16.205757941094827},"#1147":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q3","weight":0.5},{"ref":"equity@2014Q3","weight":0.5}],"rule":"average-balance","value":618650500},"returnOnEquity@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1056"},{"ref":"#1147"}],"scale":100,"value":16.03086072022895},"#1148":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q4","weight":0.5},{"ref":"equity@2014Q4","weight":0.5}],"rule":"average-balance","value":640178500},"returnOnEquity@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1058"},{"ref":"#1148"}],"scale":100,"value":15.185920801776378},"#1149":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2013","weight":0.5},{"ref":"equity@FY2014","weight":0.5}],"rule":"average-balance","value":640178500},"returnOnEquity@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"#1149"}],"scale":100,"value":15.185920801776378},"#1150":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q1","weight":0.5},{"ref":"equity@2015Q1","weight":0.5}],"rule":"average-balance","value":649769000},"returnOnEquity@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1061"},{"ref":"#1150"}],"scale":100,"value":14.127790029995275},"#1151":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q2","weight":0.5},{"ref":"equity@2015Q2","weight":0.5}],"rule":"average-balance","value":669719500},"returnOnEquity@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1063"},{"ref":"#1151"}],"scale":100,"value":11.883482562475784},"#1152":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q1"},{"ref":"revenue@2020Q1","weight":-1}],"value":478744000},"revenueGrowth@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1152"},{"ref":"revenue@2020Q1"}],"scale":100,"rule":"year-on-year","value":20.74230434616837},"#1153":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q3","weight":0.5},{"ref":"equity@2015Q3","weight":0.5}],"rule":"average-balance","value":673365500},"returnOnEquity@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1065"},{"ref":"#1153"}],"scale":100,"value":12.085412751321535},"#1154":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q4","weight":0.5},{"ref":"equity@2015Q4","weight":0.5}],"rule":"average-balance","value":697883000},"returnOnEquity@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1068"},{"ref":"#1154"}],"scale":100,"value":12.367545849375897},"#1155":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2014","weight":0.5},{"ref":"equity@FY2015","weight":0.5}],"rule":"average-balance","value":697883000},"returnOnEquity@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#1155"}],"scale":100,"value":12.367545849375897},"#1156":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q1","weight":0.5},{"ref":"equity@2016Q1","weight":0.5}],"rule":"average-balance","value":669258500},"returnOnEquity@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1071"},{"ref":"#1156"}],"scale":100,"value":12.994679933090127},"#1157":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q2","weight":0.5},{"ref":"equity@2016Q2","weight":0.5}],"rule":"average-balance","value":680181000},"returnOnEquity@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1073"},{"ref":"#1157"}],"scale":100,"value":13.968193760190303},"#1158":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q3","weight":0.5},{"ref":"equity@2016Q3","weight":0.5}],"rule":"average-balance","value":689302000},"returnOnEquity@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1075"},{"ref":"#1158"}],"scale":100,"value":12.565609848803572},"#1159":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q4","weight":0.5},{"ref":"equity@2016Q4","weight":0.5}],"rule":"average-balance","value":727106000},"returnOnEquity@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1077"},{"ref":"#1159"}],"scale":100,"value":12.816975791700248},"#1160":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q2"},{"ref":"revenue@2020Q2","weight":-1}],"value":1240314000},"revenueGrowth@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1160"},{"ref":"revenue@2020Q2"}],"scale":100,"rule":"year-on-year","value":58.73015873015872},"#1161":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q1","weight":0.5},{"ref":"equity@2017Q1","weight":0.5}],"rule":"average-balance","value":694367500},"returnOnEquity@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1079"},{"ref":"#1161"}],"scale":100,"value":11.237277090301605},"#1162":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2016"},{"ref":"revenue@FY2015","weight":-1}],"value":107480000},"revenueGrowth@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"#1162"},{"ref":"revenue@FY2015"}],"scale":100,"rule":"year-on-year","value":1.1167566593681233},"#1163":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q2"},{"ref":"revenue@2016Q2","weight":-1}],"value":23434000},"revenueGrowth@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1163"},{"ref":"revenue@2016Q2"}],"scale":100,"rule":"year-on-year","value":0.9836662872033664},"#1164":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q3"},{"ref":"revenue@2016Q3","weight":-1}],"value":-52227000},"revenueGrowth@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1164"},{"ref":"revenue@2016Q3"}],"scale":100,"rule":"year-on-year","value":-2.0417697448872674},"#1165":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q4"},{"ref":"revenue@2016Q4","weight":-1}],"value":111026000},"revenueGrowth@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1165"},{"ref":"revenue@2016Q4"}],"scale":100,"rule":"year-on-year","value":4.342189194548274},"#1166":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2017"},{"ref":"revenue@FY2016","weight":-1}],"value":135429000},"revenueGrowth@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"#1166"},{"ref":"revenue@FY2016"}],"scale":100,"rule":"year-on-year","value":1.391616065264123},"#1167":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q1"},{"ref":"revenue@2017Q1","weight":-1}],"value":112951000},"revenueGrowth@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1167"},{"ref":"revenue@2017Q1"}],"scale":100,"rule":"year-on-year","value":4.9370536693851275},"#1168":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q2"},{"ref":"revenue@2017Q2","weight":-1}],"value":100003000},"revenueGrowth@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1168"},{"ref":"revenue@2017Q2"}],"scale":100,"rule":"year-on-year","value":4.156839500096843},"#1169":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q3"},{"ref":"revenue@2017Q3","weight":-1}],"value":-34852000},"revenueGrowth@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1169"},{"ref":"revenue@2017Q3"}],"scale":100,"rule":"year-on-year","value":-1.390908173002281},"#1170":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q4"},{"ref":"revenue@2017Q4","weight":-1}],"value":-93681000},"revenueGrowth@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1170"},{"ref":"revenue@2017Q4"}],"scale":100,"rule":"year-on-year","value":-3.5113621413383145},"#1171":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2018"},{"ref":"revenue@FY2017","weight":-1}],"value":84422000},"revenueGrowth@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"#1171"},{"ref":"revenue@FY2017"}],"scale":100,"rule":"year-on-year","value":0.8555814370184489},"#1172":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q1"},{"ref":"revenue@2018Q1","weight":-1}],"value":-11635000},"revenueGrowth@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1172"},{"ref":"revenue@2018Q1"}],"scale":100,"rule":"year-on-year","value":-0.484635573625658},"#1173":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q2"},{"ref":"revenue@2018Q2","weight":-1}],"value":108332000},"revenueGrowth@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1173"},{"ref":"revenue@2018Q2"}],"scale":100,"rule":"year-on-year","value":4.323338051816039},"#1174":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q3"},{"ref":"revenue@2020Q3","weight":-1}],"value":524255000},"revenueGrowth@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1174"},{"ref":"revenue@2020Q3"}],"scale":100,"rule":"year-on-year","value":20.570757039801137},"#1175":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q4"},{"ref":"revenue@2020Q4","weight":-1}],"value":385987000},"revenueGrowth@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1175"},{"ref":"revenue@2020Q4"}],"scale":100,"rule":"year-on-year","value":13.792574842425243},"#1176":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2021"},{"ref":"revenue@FY2020","weight":-1}],"value":2629400000},"revenueGrowth@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"#1176"},{"ref":"revenue@FY2020"}],"scale":100,"rule":"year-on-year","value":26.92126548581959},"#1177":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q1"},{"ref":"revenue@2021Q1","weight":-1}],"value":669400000},"revenueGrowth@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1177"},{"ref":"revenue@2021Q1"}],"scale":100,"rule":"year-on-year","value":24.02038179991388},"#1178":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q2"},{"ref":"revenue@2021Q2","weight":-1}],"value":154000000},"revenueGrowth@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1178"},{"ref":"revenue@2021Q2"}],"scale":100,"rule":"year-on-year","value":4.593997971481412},"#1179":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q3"},{"ref":"revenue@2021Q3","weight":-1}],"value":375300000},"revenueGrowth@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1179"},{"ref":"revenue@2021Q3"}],"scale":100,"rule":"year-on-year","value":12.213616245769332},"#1180":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q4"},{"ref":"revenue@2021Q4","weight":-1}],"value":406100000},"revenueGrowth@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1180"},{"ref":"revenue@2021Q4"}],"scale":100,"rule":"year-on-year","value":12.752394410425506},"#1181":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2022"},{"ref":"revenue@FY2021","weight":-1}],"value":1604700000},"revenueGrowth@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"#1181"},{"ref":"revenue@FY2021"}],"scale":100,"rule":"year-on-year","value":12.944887225323477},"#1182":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q1"},{"ref":"revenue@2022Q1","weight":-1}],"value":35000000},"revenueGrowth@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1182"},{"ref":"revenue@2022Q1"}],"scale":100,"rule":"year-on-year","value":1.0126728777269944},"#1183":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"revenue@2022Q2","weight":-1}],"value":146700000},"revenueGrowth@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1183"},{"ref":"revenue@2022Q2"}],"scale":100,"rule":"year-on-year","value":4.18401688437624},"#1184":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q3"},{"ref":"revenue@2022Q3","weight":-1}],"value":195400000},"revenueGrowth@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1184"},{"ref":"revenue@2022Q3"}],"scale":100,"rule":"year-on-year","value":5.666889011339582},"#1185":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q4"},{"ref":"revenue@2022Q4","weight":-1}],"value":-5800000},"revenueGrowth@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1185"},{"ref":"revenue@2022Q4"}],"scale":100,"rule":"year-on-year","value":-0.1615328914387537},"#1186":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2023"},{"ref":"revenue@FY2022","weight":-1}],"value":371300000},"revenueGrowth@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"#1186"},{"ref":"revenue@FY2022"}],"scale":100,"rule":"year-on-year","value":2.6519344908614295},"#1187":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q1"},{"ref":"revenue@2023Q1","weight":-1}],"value":-107200000},"revenueGrowth@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1187"},{"ref":"revenue@2023Q1"}],"scale":100,"rule":"year-on-year","value":-3.0705774518790085},"#1188":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"revenue@2023Q2","weight":-1}],"value":-199900000},"revenueGrowth@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1188"},{"ref":"revenue@2023Q2"}],"scale":100,"rule":"year-on-year","value":-5.472364422787379},"#1189":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"revenue@2023Q3","weight":-1}],"value":-152000000},"revenueGrowth@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1189"},{"ref":"revenue@2023Q3"}],"scale":100,"rule":"year-on-year","value":-4.1718128173459545},"#1190":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"revenue@2023Q4","weight":-1}],"value":311000000},"revenueGrowth@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1190"},{"ref":"revenue@2023Q4"}],"scale":100,"rule":"year-on-year","value":8.6755188573979},"#1191":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"revenue@FY2023","weight":-1}],"value":-148100000},"revenueGrowth@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"#1191"},{"ref":"revenue@FY2023"}],"scale":100,"rule":"year-on-year","value":-1.0304472461105996},"#1192":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"revenue@2024Q1","weight":-1}],"value":267300000},"revenueGrowth@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1192"},{"ref":"revenue@2024Q1"}],"scale":100,"rule":"year-on-year","value":7.898936170212756},"#1193":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"revenue@2024Q2","weight":-1}],"value":204200000},"revenueGrowth@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1193"},{"ref":"revenue@2024Q2"}],"scale":100,"rule":"year-on-year","value":5.913698233420206},"#1194":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"revenue@2024Q3","weight":-1}],"value":482300000},"revenueGrowth@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1194"},{"ref":"revenue@2024Q3"}],"scale":100,"rule":"year-on-year","value":13.81354718602319},"#1195":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"revenue@2024Q4","weight":-1}],"value":-24500000},"revenueGrowth@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1195"},{"ref":"revenue@2024Q4"}],"scale":100,"rule":"year-on-year","value":-0.6288823861594572},"#1196":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"revenue@FY2024","weight":-1}],"value":929300000},"revenueGrowth@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"#1196"},{"ref":"revenue@FY2024"}],"scale":100,"rule":"year-on-year","value":6.53318616733336},"#1197":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"revenue@2025Q1","weight":-1}],"value":37200000},"revenueGrowth@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1197"},{"ref":"revenue@2025Q1"}],"scale":100,"rule":"year-on-year","value":1.0188152164982256},"#1198":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"revenue@2025Q2","weight":-1}],"value":276800000},"revenueGrowth@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1198"},{"ref":"revenue@2025Q2"}],"scale":100,"rule":"year-on-year","value":7.56863174012905},"#1199":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2010"},{"ref":"revenue@FY2009","weight":-1}],"value":604527000},"revenueGrowth@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"#1199"},{"ref":"revenue@FY2009"}],"scale":100,"rule":"year-on-year","value":10.119962655741288},"#1200":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q2"},{"ref":"revenue@2010Q2","weight":-1}],"value":157054000},"revenueGrowth@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1200"},{"ref":"revenue@2010Q2"}],"scale":100,"rule":"year-on-year","value":9.120303642337579},"#1201":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q3"},{"ref":"revenue@2010Q3","weight":-1}],"value":129643000},"revenueGrowth@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1201"},{"ref":"revenue@2010Q3"}],"scale":100,"rule":"year-on-year","value":7.323387524996328},"#1202":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q4"},{"ref":"revenue@2010Q4","weight":-1}],"value":441261000},"revenueGrowth@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1202"},{"ref":"revenue@2010Q4"}],"scale":100,"rule":"year-on-year","value":28.612715076336492},"#1203":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2011"},{"ref":"revenue@FY2010","weight":-1}],"value":942670000},"revenueGrowth@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"#1203"},{"ref":"revenue@FY2010"}],"scale":100,"rule":"year-on-year","value":14.330351333569258},"#1204":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q1"},{"ref":"revenue@2011Q1","weight":-1}],"value":168689000},"revenueGrowth@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1204"},{"ref":"revenue@2011Q1"}],"scale":100,"rule":"year-on-year","value":9.593448958897888},"#1205":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q2"},{"ref":"revenue@2011Q2","weight":-1}],"value":242866000},"revenueGrowth@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1205"},{"ref":"revenue@2011Q2"}],"scale":100,"rule":"year-on-year","value":12.924729122762212},"#1206":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q3"},{"ref":"revenue@2011Q3","weight":-1}],"value":227818000},"revenueGrowth@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1206"},{"ref":"revenue@2011Q3"}],"scale":100,"rule":"year-on-year","value":11.991033226433135},"#1207":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q4"},{"ref":"revenue@2011Q4","weight":-1}],"value":205289000},"revenueGrowth@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1207"},{"ref":"revenue@2011Q4"}],"scale":100,"rule":"year-on-year","value":10.35011792607412},"#1208":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2012"},{"ref":"revenue@FY2011","weight":-1}],"value":844662000},"revenueGrowth@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"#1208"},{"ref":"revenue@FY2011"}],"scale":100,"rule":"year-on-year","value":11.231003698273835},"#1209":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q1"},{"ref":"revenue@2012Q1","weight":-1}],"value":156100000},"revenueGrowth@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1209"},{"ref":"revenue@2012Q1"}],"scale":100,"rule":"year-on-year","value":8.100397184113039},"#1210":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q2"},{"ref":"revenue@2012Q2","weight":-1}],"value":80490000},"revenueGrowth@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1210"},{"ref":"revenue@2012Q2"}],"scale":100,"rule":"year-on-year","value":3.793216226991647},"#1211":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q3"},{"ref":"revenue@2012Q3","weight":-1}],"value":114476000},"revenueGrowth@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1211"},{"ref":"revenue@2012Q3"}],"scale":100,"rule":"year-on-year","value":5.3802166731446555},"#1212":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q4"},{"ref":"revenue@2012Q4","weight":-1}],"value":126634000},"revenueGrowth@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1212"},{"ref":"revenue@2012Q4"}],"scale":100,"rule":"year-on-year","value":5.7857164069656575},"#1213":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2013"},{"ref":"revenue@FY2012","weight":-1}],"value":477700000},"revenueGrowth@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"#1213"},{"ref":"revenue@FY2012"}],"scale":100,"rule":"year-on-year","value":5.710379861592929},"#1214":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q1"},{"ref":"revenue@2013Q1","weight":-1}],"value":53221000},"revenueGrowth@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1214"},{"ref":"revenue@2013Q1"}],"scale":100,"rule":"year-on-year","value":2.5548132025964287},"#1215":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q2"},{"ref":"revenue@2013Q2","weight":-1}],"value":150844000},"revenueGrowth@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1215"},{"ref":"revenue@2013Q2"}],"scale":100,"rule":"year-on-year","value":6.8489617859497365},"#1216":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q3"},{"ref":"revenue@2013Q3","weight":-1}],"value":113407000},"revenueGrowth@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1216"},{"ref":"revenue@2013Q3"}],"scale":100,"rule":"year-on-year","value":5.057851740948727},"#1217":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q4"},{"ref":"revenue@2013Q4","weight":-1}],"value":36459000},"revenueGrowth@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1217"},{"ref":"revenue@2013Q4"}],"scale":100,"rule":"year-on-year","value":1.574651815758088},"#1218":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2014"},{"ref":"revenue@FY2013","weight":-1}],"value":353931000},"revenueGrowth@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"#1218"},{"ref":"revenue@FY2013"}],"scale":100,"rule":"year-on-year","value":4.002310031879985},"#1219":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q1"},{"ref":"revenue@2014Q1","weight":-1}],"value":99129000},"revenueGrowth@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1219"},{"ref":"revenue@2014Q1"}],"scale":100,"rule":"year-on-year","value":4.640030106904791},"#1220":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q2"},{"ref":"revenue@2014Q2","weight":-1}],"value":70460000},"revenueGrowth@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1220"},{"ref":"revenue@2014Q2"}],"scale":100,"rule":"year-on-year","value":2.9941188468860513},"#1221":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q3"},{"ref":"revenue@2014Q3","weight":-1}],"value":138804000},"revenueGrowth@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1221"},{"ref":"revenue@2014Q3"}],"scale":100,"rule":"year-on-year","value":5.892501456102139},"#1222":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q4"},{"ref":"revenue@2014Q4","weight":-1}],"value":118807000},"revenueGrowth@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1222"},{"ref":"revenue@2014Q4"}],"scale":100,"rule":"year-on-year","value":5.051687453334175},"#1223":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2015"},{"ref":"revenue@FY2014","weight":-1}],"value":427200000},"revenueGrowth@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"#1223"},{"ref":"revenue@FY2014"}],"scale":100,"rule":"year-on-year","value":4.644942932548624},"#1224":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q1"},{"ref":"revenue@2015Q1","weight":-1}],"value":-890000},"revenueGrowth@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1224"},{"ref":"revenue@2015Q1"}],"scale":100,"rule":"year-on-year","value":-0.03981183762495899},"#1225":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q2"},{"ref":"revenue@2015Q2","weight":-1}],"value":-41428000},"revenueGrowth@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1225"},{"ref":"revenue@2015Q2"}],"scale":100,"rule":"year-on-year","value":-1.7092592439783116},"#1226":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q3"},{"ref":"revenue@2015Q3","weight":-1}],"value":63520000},"revenueGrowth@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1226"},{"ref":"revenue@2015Q3"}],"scale":100,"rule":"year-on-year","value":2.5464960022578476},"#1227":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q4"},{"ref":"revenue@2015Q4","weight":-1}],"value":86278000},"revenueGrowth@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1227"},{"ref":"revenue@2015Q4"}],"scale":100,"rule":"year-on-year","value":3.492138660708677},"#1228":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q1"},{"ref":"revenue@2016Q1","weight":-1}],"value":53196000},"revenueGrowth@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1228"},{"ref":"revenue@2016Q1"}],"scale":100,"rule":"year-on-year","value":2.380532581291006},"equity@FY2008":{"kind":"filed","concept":"StockholdersEquity","filing":33,"unit":"USD","end":"2008-12-31","value":197523000}},"quality":[{"metric":"grossProfit","periodKey":"2011Q1","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 2.7836e+8 ≠ revenue − cost 2.2732e+8 (18.34% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2011Q2","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 2.9666e+8 ≠ revenue − cost 2.3903e+8 (19.43% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2011Q3","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 2.8990e+8 ≠ revenue − cost 2.6715e+8 (7.85% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2011Q4","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 2.9369e+8 ≠ revenue − cost 3.6214e+8 (18.90% apart) — check whether revenue includes a component outside the cost base."},{"metric":"capex","periodKey":"2021Q4","rule":"impossible-sign","severity":"error","message":"Capital expenditures reports -4.7970e+8, and cannot be negative — usually a standalone quarter differenced across a restatement. Withheld rather than charted."},{"metric":"capex","periodKey":"FY2021","rule":"impossible-sign","severity":"error","message":"Capital expenditures reports -2.9820e+8, and cannot be negative — usually a standalone quarter differenced across a restatement. Withheld rather than charted."},{"metric":"capex","periodKey":"2022Q4","rule":"impossible-sign","severity":"error","message":"Capital expenditures reports -4.2470e+8, and cannot be negative — usually a standalone quarter differenced across a restatement. Withheld rather than charted."},{"metric":"capex","periodKey":"FY2022","rule":"impossible-sign","severity":"error","message":"Capital expenditures reports -2.2710e+8, and cannot be negative — usually a standalone quarter differenced across a restatement. Withheld rather than charted."},{"metric":"capex","periodKey":"2023Q4","rule":"impossible-sign","severity":"error","message":"Capital expenditures reports -3.5720e+8, and cannot be negative — usually a standalone quarter differenced across a restatement. Withheld rather than charted."},{"metric":"capex","periodKey":"FY2023","rule":"impossible-sign","severity":"error","message":"Capital expenditures reports -2.0360e+8, and cannot be negative — usually a standalone quarter differenced across a restatement. Withheld rather than charted."},{"metric":"capex","periodKey":"2024Q4","rule":"impossible-sign","severity":"error","message":"Capital expenditures reports -3.3320e+8, and cannot be negative — usually a standalone quarter differenced across a restatement. Withheld rather than charted."},{"metric":"capex","periodKey":"FY2024","rule":"impossible-sign","severity":"error","message":"Capital expenditures reports -1.8730e+8, and cannot be negative — usually a standalone quarter differenced across a restatement. Withheld rather than charted."},{"metric":"capex","periodKey":"2025Q4","rule":"impossible-sign","severity":"error","message":"Capital expenditures reports -2.6250e+8, and cannot be negative — usually a standalone quarter differenced across a restatement. Withheld rather than charted."},{"metric":"capex","periodKey":"FY2025","rule":"impossible-sign","severity":"error","message":"Capital expenditures reports -1.4990e+8, and cannot be negative — usually a standalone quarter differenced across a restatement. Withheld rather than charted."},{"metric":"operatingExpenses","periodKey":"2020Q1","rule":"identity-conflict","severity":"info","message":"Reported operatingExpenses disagrees with grossProfit - operatingIncome in 80 of 82 period(s), by up to 50.7% — this issuer means something different by it, so the missing periods are left empty rather than inferred."}]}