{"schemaVersion":2,"ticker":"SEB","company":{"ticker":"SEB","name":"SEABOARD CORP /DE/","exchange":"NYSE","cik":88121,"sic":"5150","sicDescription":"Wholesale-Farm Product Raw Materials","fiscalYearEnd":"1231"},"updatedAt":"2026-09-11T02:29:50.184Z","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":{"totalDebt":[null,93104000,157252000,145963000,92177000,null,522000000,516000000,535000000,778000000,792000000,762000000,716000000,702000000,997000000,987000000,977000000],"equity":[1545419000,1778249000,2079467000,2308000000,2493000000,2735000000,2882000000,3175000000,3408000000,3372000000,3601000000,3828000000,4434000000,5014000000,4634000000,4749000000,5235000000],"netIncome":[91517000,283012000,343557000,282588000,214000000,368000000,172000000,314000000,246000000,3000000,287000000,283000000,571000000,582000000,227000000,90000000,501000000],"dilutedEps":[null,null,null,null,null,null,null,null,null,null,null,null,null,499.66,202.21,90.62,514.46],"cash":[61857000,41124000,71510000,48000000,55000000,36000000,50000000,77000000,116000000,194000000,125000000,76000000,75000000,199000000,56000000,98000000,178000000],"currentAssets":[null,1485412000,1632042000,1782763000,1853949000,2053000000,2664000000,2848000000,3128000000,3027000000,3414000000,3354000000,4047000000,4017000000,3363000000,3518000000,3630000000],"totalAssets":[null,2734086000,3006728000,3347781000,3418048000,3692000000,4431000000,4755000000,5161000000,5307000000,6349000000,6399000000,7503000000,7902000000,7566000000,7665000000,8246000000],"currentLiabilities":[null,638195000,561409000,676575000,615327000,635000000,766000000,785000000,818000000,784000000,1189000000,1076000000,1552000000,1529000000,1335000000,1407000000,1510000000],"totalLiabilities":[null,955837000,927261000,1039781000,925048000,957000000,1549000000,1580000000,1753000000,1935000000,2748000000,2571000000,3069000000,2888000000,2932000000,2916000000,3011000000],"operatingCashFlow":[246357000,339812000,219996000,261703000,125000000,374000000,416000000,427000000,245000000,238000000,171000000,291000000,92000000,676000000,710000000,519000000,568000000],"revenue":[3601308000,4385702000,5746902000,6189133000,6670000000,6473000000,5594000000,5379000000,5809000000,6583000000,6840000000,7126000000,9229000000,11243000000,9562000000,9100000000,9746000000],"costOfRevenue":[3383695000,3859708000,5119019000,5628075000,6202000000,5795000000,5198000000,4882000000,5260000000,6033000000,6394000000,6552000000,8411000000,10213000000,9246000000,8524000000,9053000000],"grossProfit":[217613000,525994000,627883000,561058000,468000000,678000000,396000000,497000000,549000000,550000000,446000000,574000000,818000000,1030000000,316000000,576000000,693000000],"operatingExpenses":[195500000,205858000,220929000,252492000,265181000,254000000,270000000,267000000,309000000,397000000,487000000,471000000,560000000,591000000,772000000,541000000,518000000],"operatingIncome":[23723000,321066000,407204000,309661000,204000000,424000000,126000000,230000000,240000000,236000000,110000000,245000000,458000000,657000000,-87000000,156000000,239000000],"pretaxIncome":[89241000,364045000,442608000,366778000,246000000,536000000,241000000,384000000,427000000,11000000,290000000,286000000,636000000,579000000,107000000,246000000,410000000],"interestExpense":[13158000,5632000,6868000,11049000,11000000,20000000,18000000,29000000,29000000,44000000,36000000,19000000,13000000,40000000,58000000,72000000,70000000],"depreciationAndAmortization":[91841000,86802000,81223000,90216000,93000000,92000000,91000000,102000000,118000000,134000000,138000000,172000000,178000000,235000000,283000000,311000000,318000000],"dilutedShares":[null,null,null,null,null,null,null,null,null,null,null,null,null,1160779,1117636,971055,964113],"sharesOutstanding":[null,1215879,1210597,1197660,1188955,1170550,1170550,1170550,1170550,1169217,1164848,1160779,1160779,1160779,971055,971055,957794],"capex":[54276000,103336000,183748000,158755000,150000000,121000000,139000000,158000000,173000000,162000000,349000000,259000000,460000000,474000000,506000000,511000000,562000000],"totalCosts":[3577585000,4064636000,5339698000,5879472000,6466000000,6049000000,5468000000,5149000000,5569000000,6347000000,6730000000,6881000000,8771000000,10586000000,9649000000,8944000000,9507000000],"operatingMargin":[0.658732882608208,7.320743634656436,7.0856263078785755,5.0033017548661505,3.058470764617691,6.550285802564498,2.2524132999642474,4.275887711470534,4.131520055086934,3.5849916451465895,1.608187134502924,3.43811394891945,4.962617835085058,5.843636040202793,-0.9098514955030328,1.7142857142857144,2.4522881182023393],"netMargin":[2.541215580561285,6.453060422253952,5.978125257747566,4.565873766164017,3.2083958020989503,5.685153715433339,3.074722917411512,5.83751626696412,4.234808056464107,0.0455719276925414,4.195906432748538,3.971372438955936,6.187019178675913,5.176554300453615,2.3739803388412466,0.9890109890109889,5.140570490457623],"currentRatio":[null,2.3275205854010137,2.9070463779526157,2.6349820788530467,3.012949212370008,3.2330708661417322,3.4778067885117494,3.6280254777070065,3.823960880195599,3.860969387755102,2.8713204373423045,3.117100371747212,2.607603092783505,2.6272073250490515,2.5191011235955054,2.5003553660270077,2.403973509933775],"netDebt":[null,51980000,85742000,97963000,37177000,null,472000000,439000000,419000000,584000000,667000000,686000000,641000000,503000000,941000000,889000000,799000000],"ebit":[102399000,369677000,449476000,377827000,257000000,556000000,259000000,413000000,456000000,55000000,326000000,305000000,649000000,619000000,165000000,318000000,480000000],"freeCashFlow":[192081000,236476000,36248000,102948000,-25000000,253000000,277000000,269000000,72000000,76000000,-178000000,32000000,-368000000,202000000,204000000,8000000,6000000],"capexOutflow":[-54276000,-103336000,-183748000,-158755000,-150000000,-121000000,-139000000,-158000000,-173000000,-162000000,-349000000,-259000000,-460000000,-474000000,-506000000,-511000000,-562000000],"grossMargin":[6.042610073895373,11.993382131298478,10.925590866174506,9.065211557095315,7.016491754122939,10.474277769195119,7.079013228459063,9.239635620003718,9.450852126011362,8.354853410299254,6.52046783625731,8.055009823182711,8.863365478383358,9.161255892555367,3.3047479606776826,6.329670329670329,7.1106094808126405],"ebitda":[194240000,456479000,530699000,468043000,350000000,648000000,350000000,515000000,574000000,189000000,464000000,477000000,827000000,854000000,448000000,629000000,798000000],"fcfMargin":[5.333645442156016,5.39197601661034,0.6307398316519056,1.663367066114107,-0.3748125937031484,3.90854317936042,4.951734000715051,5.000929540806841,1.2394560165260802,1.1544888348777154,-2.6023391812865495,0.44905978108335676,-3.9874309242604835,1.7966734857244506,2.1334448860071116,0.0879120879120879,0.0615637184485943],"debtToCapital":[null,4.97522380865609,7.03047633609765,5.948052191495959,3.5655972492405743,null,15.334900117508813,13.979951232728258,13.568348972863303,18.746987951807228,18.028681994081495,16.60130718954248,13.902912621359222,12.281315605318404,17.705558515361393,17.207112970711297,15.72762395363812],"returnOnAssets":[null,10.351247180959195,11.968929841656601,8.894093941797863,6.325906256276948,10.351547556359677,4.234888587960113,6.836490311343349,4.961678096006454,0.05731753916698509,4.9245024021962935,4.439912143081267,8.21464537476622,7.555988315481986,2.935091802430825,1.1818002757533979,6.297530010684432],"returnOnEquity":[6.082890743992101,17.030100479349922,17.811420021587903,12.881601160760866,8.91480941470527,14.07804131599082,6.124265622218266,10.368169060591052,7.473796141576789,0.08849557522123894,8.231751039724653,7.618791223583255,13.82231905107722,12.320067739204065,4.705638474295191,1.918362996909304,10.036057692307693],"revenueGrowth":[null,21.780808528456873,31.03722049514537,7.695119909822723,7.769537348769195,-2.9535232383808063,-13.579484010505173,-3.8434036467643873,7.994050938836206,13.324152177655368,3.903995138994376,4.181286549707597,29.511647488071844,21.82251598222993,-14.951525393578224,-4.831625183016108,7.0989010989011]}},"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":{"totalDebt":[null,null,93104000,null,108960000,155102000,157252000,162612000,183997000,183868000,145963000,132825000,116181000,116028000,92177000,91910000,86128000,null,null,null,null,null,522000000,514000000,520000000,520000000,516000000,517000000,513000000,540000000,535000000,545000000,532000000,751000000,778000000,788000000,788000000,791000000,792000000,791000000,769000000,739000000,762000000,713000000,720000000,717000000,716000000,705000000,704000000,703000000,702000000,699000000,698000000,696000000,997000000,994000000,992000000,992000000,987000000,987000000,984000000,982000000,977000000,974000000,972000000],"equity":[null,null,1778249000,null,2008535000,2036417000,2079467000,2163757000,2202139000,2271244000,2308000000,2361063000,2381497000,2396550000,2493000000,2498443000,2541243000,2642579000,2735000000,2749701000,2787899000,2784295000,2882000000,2913000000,3008000000,3078000000,3175000000,3257000000,3318000000,3396000000,3408000000,3433000000,3418000000,3426000000,3372000000,3370000000,3419000000,3410000000,3601000000,3484000000,3436000000,3598000000,3828000000,4020000000,4183000000,4290000000,4434000000,4534000000,4639000000,4771000000,5014000000,5009000000,5062000000,5183000000,4634000000,4654000000,4713000000,4566000000,4749000000,4765000000,4855000000,4971000000,5235000000,5360000000,5509000000],"netIncome":[77604000,39483000,103509000,116693000,113486000,35089000,78411000,82000000,49692000,74633000,76263000,57757000,40026000,31365000,84852000,48449000,94756000,104680000,119478000,33000000,32000000,3000000,104000000,55000000,80000000,75000000,104000000,84000000,59000000,81000000,22000000,32000000,7000000,34000000,-70000000,57000000,58000000,-7000000,179000000,-103000000,-27000000,154000000,259000000,179000000,176000000,94000000,122000000,104000000,108000000,146000000,224000000,-16000000,52000000,126000000,65000000,22000000,61000000,-149000000,156000000,32000000,104000000,110000000,255000000,120000000,154000000],"dilutedEps":[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44.8,108.55,64.76260370549895,22.66,62.82,-153.44,158.59000000000003,32.95,105.22,113.71,264.22610062380744,124.24,159.74],"cash":[54143000,57422000,41124000,34463000,64528000,50937000,71510000,53053000,48126000,54505000,48000000,43285000,39011000,31753000,55000000,38877000,73654000,56033000,36000000,48000000,80000000,49000000,50000000,53000000,151000000,113000000,77000000,43000000,70000000,61000000,116000000,100000000,79000000,78000000,194000000,59000000,110000000,121000000,125000000,101000000,79000000,92000000,76000000,65000000,92000000,62000000,75000000,94000000,95000000,70000000,199000000,84000000,68000000,100000000,56000000,78000000,79000000,106000000,98000000,87000000,117000000,205000000,178000000,111000000,145000000],"currentAssets":[null,null,1485412000,null,1580581000,1627239000,1632042000,1720587000,1690071000,1917759000,1782763000,1879135000,1837022000,1788392000,1853949000,1778418000,1857061000,1843944000,2053000000,2054501000,2031705000,2060936000,2664000000,2482000000,2485000000,2627000000,2848000000,2886000000,2907000000,2989000000,3128000000,2903000000,2866000000,3172000000,3027000000,3182000000,3074000000,3096000000,3414000000,3154000000,2914000000,3015000000,3354000000,3611000000,3878000000,3914000000,4047000000,4069000000,4141000000,3955000000,4017000000,3866000000,3866000000,3605000000,3363000000,3387000000,3502000000,3513000000,3518000000,3489000000,3604000000,3557000000,3630000000,3763000000,4049000000],"totalAssets":[null,null,2734086000,null,2882619000,2970559000,3006728000,3112144000,3110167000,3358913000,3347781000,3368334000,3345758000,3329885000,3418048000,3339814000,3435883000,3470069000,3692000000,3714664000,3738346000,3804233000,4431000000,4396000000,4427000000,4643000000,4755000000,4808000000,4862000000,4993000000,5161000000,5255000000,5176000000,5435000000,5307000000,5976000000,5901000000,5946000000,6349000000,6155000000,5873000000,5976000000,6399000000,6693000000,7070000000,7257000000,7503000000,7669000000,7810000000,7744000000,7902000000,7795000000,7805000000,7596000000,7566000000,7577000000,7665000000,7665000000,7665000000,7633000000,8246000000,7959000000,8246000000,8430000000,8682000000],"currentLiabilities":[null,null,638195000,null,549405000,598011000,561409000,577601000,532999000,706256000,676575000,657960000,625449000,586283000,615327000,522413000,641646000,568222000,635000000,650694000,640310000,713526000,766000000,719000000,652000000,793000000,785000000,754000000,741000000,775000000,818000000,787000000,742000000,769000000,784000000,1036000000,905000000,959000000,1189000000,1274000000,1022000000,1010000000,1076000000,1183000000,1413000000,1438000000,1552000000,1632000000,1757000000,1598000000,1529000000,1453000000,1458000000,1165000000,1335000000,1334000000,1427000000,1437000000,1407000000,1384000000,1499000000,1457000000,1510000000,1584000000,1685000000],"totalLiabilities":[null,null,955837000,null,874084000,934142000,927261000,948387000,908028000,1087669000,1039781000,1007271000,964261000,933335000,925048000,841371000,894640000,827490000,957000000,964963000,950447000,1019938000,1549000000,1483000000,1419000000,1565000000,1580000000,1551000000,1544000000,1597000000,1753000000,1822000000,1758000000,2009000000,1935000000,2606000000,2482000000,2536000000,2748000000,2671000000,2437000000,2378000000,2571000000,2673000000,2887000000,2967000000,3069000000,3135000000,3171000000,2973000000,2888000000,2786000000,2743000000,2413000000,2932000000,2923000000,2985000000,2968000000,2916000000,2868000000,3000000000,2988000000,3011000000,3070000000,3173000000],"operatingCashFlow":[null,null,87827000,-54885000,58344000,28276000,188261000,26862000,116391000,-10293000,128743000,-21059000,67473000,-41382000,119968000,143970000,58943000,80353000,90734000,123000000,141000000,102000000,50000000,117000000,129000000,53000000,128000000,-6000000,183000000,21000000,47000000,8000000,56000000,102000000,72000000,-107000000,146000000,31000000,101000000,-106000000,null,null,257000000,-150000000,82000000,164000000,-4000000,106000000,11000000,260000000,299000000,93000000,111000000,377000000,129000000,19000000,6000000,194000000,300000000,-20000000,81000000,319000000,188000000,-54000000,24000000],"revenue":[1048463000,1111813000,1205150000,1468179000,1398587000,1476718000,1403418000,1471113000,1510593000,1479416000,1728011000,1582296000,1684039000,1648105000,1755560000,1479636000,1694591000,1622641000,1676132000,1452000000,1428000000,1411000000,1303000000,1319000000,1357000000,1330000000,1373000000,1399000000,1422000000,1402000000,1586000000,1579000000,1691000000,1651000000,1662000000,1543000000,1822000000,1663000000,1812000000,1683000000,1808000000,1645000000,1990000000,2059000000,2430000000,2276000000,2464000000,2709000000,2973000000,2895000000,2666000000,2499000000,2393000000,2388000000,2282000000,2191000000,2209000000,2218000000,2482000000,2316000000,2480000000,2540000000,2410000000,2400000000,2922000000],"costOfRevenue":[901398000,1017839000,1036211000,1283073000,1208163000,1360253000,1267530000,1316519000,1390027000,1334953000,1586576000,1455390000,1568629000,1547152000,1630829000,1354048000,1497164000,1461698000,1482090000,1359000000,1328000000,1321000000,1190000000,1219000000,1206000000,1222000000,1235000000,1261000000,1293000000,1254000000,1452000000,1407000000,1575000000,1529000000,1522000000,1493000000,1676000000,1591000000,1634000000,1548000000,1719000000,1517000000,1768000000,1881000000,2177000000,2076000000,2277000000,2473000000,2692000000,2648000000,2400000000,2465000000,2297000000,2223000000,2261000000,2104000000,2080000000,2081000000,2259000000,2174000000,2318000000,2342000000,2219000000,2183000000,2701000000],"grossProfit":[147065000,93974000,168939000,185106000,190424000,116465000,135888000,154594000,120566000,144463000,141435000,126906000,115410000,100953000,124731000,125588000,197427000,160943000,194042000,93000000,100000000,90000000,113000000,100000000,151000000,108000000,138000000,138000000,129000000,148000000,134000000,172000000,116000000,122000000,140000000,50000000,136000000,74000000,186000000,135000000,89000000,128000000,222000000,178000000,253000000,200000000,187000000,236000000,281000000,247000000,266000000,34000000,96000000,165000000,21000000,87000000,129000000,137000000,223000000,142000000,162000000,198000000,191000000,217000000,221000000],"operatingExpenses":[45818000,52332000,58228000,54830000,53459000,49476000,62914000,61238000,59843000,59406000,70910000,63448000,61861000,67183000,71508000,60385000,63088000,64857000,65670000,65000000,68000000,67000000,70000000,64000000,75000000,66000000,62000000,70000000,74000000,75000000,90000000,75000000,84000000,85000000,70000000,84000000,83000000,80000000,89000000,72000000,82000000,89000000,88000000,86000000,88000000,88000000,98000000,90000000,89000000,92000000,102000000,97000000,100000000,98000000,108000000,107000000,99000000,105000000,109000000,104000000,110000000,114000000,126000000,121000000,121000000],"operatingIncome":[101247000,41642000,110711000,130276000,136965000,66989000,72974000,93356000,60723000,85057000,70525000,63458000,53549000,33770000,53223000,65203000,134339000,96086000,128372000,28000000,32000000,23000000,43000000,36000000,76000000,42000000,76000000,68000000,55000000,73000000,44000000,97000000,32000000,37000000,43000000,-34000000,63000000,-8000000,89000000,63000000,9000000,39000000,134000000,92000000,165000000,112000000,89000000,146000000,192000000,155000000,164000000,-63000000,-4000000,67000000,null,-20000000,30000000,32000000,114000000,38000000,52000000,84000000,65000000,96000000,100000000],"pretaxIncome":[102089000,57235000,127951000,148944000,146600000,50943000,96121000,116626000,66562000,94502000,89088000,70323000,58074000,36759000,80844000,75483000,144607000,168216000,147057000,48000000,51000000,13000000,129000000,69000000,96000000,100000000,119000000,112000000,84000000,124000000,107000000,54000000,11000000,60000000,-114000000,65000000,69000000,-18000000,174000000,-174000000,114000000,85000000,261000000,199000000,200000000,104000000,133000000,119000000,62000000,145000000,253000000,-13000000,48000000,93000000,-21000000,23000000,46000000,41000000,136000000,40000000,112000000,125000000,133000000,143000000,206000000],"interestExpense":[1600000,1731000,null,1516000,1506000,1067000,2779000,1707000,3231000,3888000,2223000,2392000,2370000,2568000,3670000,4820000,3856000,8408000,2916000,5000000,3000000,4000000,6000000,8000000,8000000,7000000,6000000,3000000,7000000,9000000,10000000,8000000,11000000,12000000,13000000,6000000,12000000,9000000,9000000,5000000,6000000,6000000,2000000,null,6000000,11000000,6000000,null,12000000,13000000,17000000,12000000,20000000,9000000,17000000,12000000,17000000,21000000,22000000,10000000,18000000,21000000,21000000,10000000,20000000],"depreciationAndAmortization":[null,21710000,21154000,20274000,20143000,19694000,21112000,21136000,23197000,23185000,22698000,23071000,23442000,23669000,22818000,22963000,23094000,23265000,22678000,24000000,22000000,23000000,22000000,23000000,26000000,25000000,28000000,27000000,29000000,32000000,30000000,32000000,35000000,34000000,33000000,34000000,34000000,35000000,35000000,36000000,36000000,37000000,63000000,42000000,45000000,44000000,47000000,50000000,52000000,61000000,72000000,71000000,71000000,72000000,69000000,69000000,73000000,73000000,96000000,78000000,80000000,78000000,82000000,83000000,83000000],"dilutedShares":[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1160779,1160779,988207,971055,971055,971055,971055,971055,969427,958618,957507,957794,957794],"sharesOutstanding":[null,null,1215879,null,1215879,1215279,1210597,1207347,1202472,1201422,1197660,1197513,1192568,1191230,1188955,1187288,1170550,1170550,1170550,1170550,1170550,1170550,1170550,1170550,1170550,1170550,1170550,1170550,1170550,1170550,1170550,1170550,1169217,1170550,1169217,1165821,1165407,1164848,1164848,1160779,1160779,1160779,1160779,1160779,1160779,1160779,1160779,1160779,1160779,1160779,1160779,1160779,1160779,1160779,971055,971055,971055,971055,971055,971055,962476,957951,957794,957794,957794],"capex":[null,38849000,25439000,39029000,37460000,73774000,33485000,28969000,39087000,44162000,46537000,34888000,47248000,28807000,39057000,38030000,30183000,26452000,26335000,28000000,40000000,28000000,43000000,63000000,33000000,32000000,30000000,36000000,42000000,40000000,55000000,36000000,22000000,37000000,67000000,83000000,73000000,105000000,88000000,55000000,53000000,52000000,99000000,96000000,127000000,101000000,136000000,161000000,112000000,94000000,107000000,111000000,108000000,125000000,162000000,104000000,133000000,136000000,138000000,109000000,151000000,167000000,135000000,96000000,102000000],"totalCosts":[947216000,1070171000,1094439000,1337903000,1261622000,1409729000,1330444000,1377757000,1449870000,1394359000,1657486000,1518838000,1630490000,1614335000,1702337000,1414433000,1560252000,1526555000,1547760000,1424000000,1396000000,1388000000,1260000000,1283000000,1281000000,1288000000,1297000000,1331000000,1367000000,1329000000,1542000000,1482000000,1659000000,1614000000,1592000000,1577000000,1759000000,1671000000,1723000000,1620000000,1799000000,1606000000,1856000000,1967000000,2265000000,2164000000,2375000000,2563000000,2781000000,2740000000,2502000000,2562000000,2397000000,2321000000,2369000000,2211000000,2179000000,2186000000,2368000000,2278000000,2428000000,2456000000,2345000000,2304000000,2822000000],"operatingMargin":[9.656707008258754,3.745414021962326,9.186491308135917,8.873304958046669,9.793098319947203,4.536343431853611,5.199733792783048,6.345943513516637,4.0198120870413145,5.749363262260243,4.081281889987968,4.010501195730761,3.179795717320086,2.0490199350162763,3.031682198272916,4.406691916119911,7.927517613394619,5.921580928868432,7.658824006701143,1.9283746556473829,2.2408963585434174,1.630049610205528,3.300076745970836,2.7293404094010616,5.600589535740604,3.1578947368421053,5.535324107793153,4.8606147248034315,3.8677918424753868,5.206847360912981,2.7742749054224465,6.1431285623812535,1.8923713778829097,2.2410660205935793,2.5872442839951866,-2.2034996759559298,3.457738748627882,-0.4810583283223091,4.911699779249449,3.7433155080213902,0.497787610619469,2.370820668693009,6.733668341708543,4.468188440990772,6.790123456790123,4.92091388400703,3.6120129870129873,5.389442598744925,6.458123107971746,5.354058721934369,6.151537884471118,-2.5210084033613445,-0.1671541997492687,2.805695142378559,null,-0.9128251939753538,1.3580805794477138,1.4427412082957618,4.593070104754231,1.6407599309153715,2.0967741935483875,3.3070866141732282,2.6970954356846475,4,3.4223134839151266],"netMargin":[7.401691809820661,3.5512266900998637,8.58888934987346,7.948145287461543,8.11433253705347,2.3761476463346423,5.587145098609252,5.574010969925492,3.289569063275151,5.044760905654664,4.41333996137756,3.6502019849636227,2.3767858107799165,1.9030947664135476,4.833329535874593,3.2743864031423944,5.591673743103793,6.451211327705882,7.128197540527835,2.272727272727273,2.2408963585434174,0.21261516654854712,7.981580966999233,4.169825625473845,5.895357406042741,5.639097744360902,7.574654042243263,6.004288777698355,4.149085794655415,5.777460770328103,1.3871374527112232,2.026599113362888,0.4139562389118865,2.059357964869776,-4.21179302045728,3.6941023979261183,3.1833150384193196,-0.4209260372820205,9.878587196467992,-6.120023767082591,-1.4933628318584071,9.361702127659575,13.015075376884422,8.693540553666828,7.242798353909465,4.130052724077329,4.951298701298701,3.8390550018456997,3.632694248234107,5.043177892918826,8.402100525131283,-0.6402561024409764,2.173004596740493,5.276381909547738,2.848378615249781,1.004107713372889,2.761430511543685,-6.7177637511271415,6.285253827558421,1.381692573402418,4.193548387096775,4.330708661417323,10.58091286307054,5,5.2703627652292955],"currentRatio":[null,null,2.3275205854010137,null,2.8768959146713264,2.721085398094684,2.9070463779526157,2.9788504521287185,3.170870864673292,2.7153879046691283,2.6349820788530467,2.8560018846130464,2.9371251692783904,3.0503903405010893,3.012949212370008,3.4042376433970825,2.8942142552123755,3.245111945683201,3.2330708661417322,3.157399637925046,3.173002139588637,2.888382483609567,3.4778067885117494,3.4520166898470097,3.811349693251534,3.312736443883985,3.6280254777070065,3.8275862068965516,3.923076923076923,3.8567741935483872,3.823960880195599,3.6886912325285897,3.862533692722372,4.12483745123537,3.860969387755102,3.0714285714285716,3.3966850828729283,3.2283628779979145,2.8713204373423045,2.475667189952904,2.851272015655577,2.985148514851485,3.117100371747212,3.052409129332206,2.7445152158527955,2.721835883171071,2.607603092783505,2.4932598039215685,2.35685828116107,2.4749687108886107,2.6272073250490515,2.6607019958706126,2.651577503429355,3.0944206008583692,2.5191011235955054,2.5389805097451275,2.4540995094604066,2.4446764091858038,2.5003553660270077,2.5209537572254335,2.4042695130086726,2.441317776252574,2.403973509933775,2.375631313131313,2.4029673590504452],"netDebt":[null,null,51980000,null,44432000,104165000,85742000,109559000,135871000,129363000,97963000,89540000,77170000,84275000,37177000,53033000,12474000,null,null,null,null,null,472000000,461000000,369000000,407000000,439000000,474000000,443000000,479000000,419000000,445000000,453000000,673000000,584000000,729000000,678000000,670000000,667000000,690000000,690000000,647000000,686000000,648000000,628000000,655000000,641000000,611000000,609000000,633000000,503000000,615000000,630000000,596000000,941000000,916000000,913000000,886000000,889000000,900000000,867000000,777000000,799000000,863000000,827000000],"ebit":[103689000,58966000,null,150460000,148106000,52010000,98900000,118333000,69793000,98390000,91311000,72715000,60444000,39327000,84514000,80303000,148463000,176624000,149973000,53000000,54000000,17000000,135000000,77000000,104000000,107000000,125000000,115000000,91000000,133000000,117000000,62000000,22000000,72000000,-101000000,71000000,81000000,-9000000,183000000,-169000000,120000000,91000000,263000000,null,206000000,115000000,139000000,null,74000000,158000000,270000000,-1000000,68000000,102000000,-4000000,35000000,63000000,62000000,158000000,50000000,130000000,146000000,154000000,153000000,226000000],"freeCashFlow":[null,null,62388000,-93914000,20884000,-45498000,154776000,-2107000,77304000,-54455000,82206000,-55947000,20225000,-70189000,80911000,105940000,28760000,53901000,64399000,95000000,101000000,74000000,7000000,54000000,96000000,21000000,98000000,-42000000,141000000,-19000000,-8000000,-28000000,34000000,65000000,5000000,-190000000,73000000,-74000000,13000000,-161000000,null,null,158000000,-246000000,-45000000,63000000,-140000000,-55000000,-101000000,166000000,192000000,-18000000,3000000,252000000,-33000000,-85000000,-127000000,58000000,162000000,-129000000,-70000000,152000000,53000000,-150000000,-78000000],"capexOutflow":[null,-38849000,-25439000,-39029000,-37460000,-73774000,-33485000,-28969000,-39087000,-44162000,-46537000,-34888000,-47248000,-28807000,-39057000,-38030000,-30183000,-26452000,-26335000,-28000000,-40000000,-28000000,-43000000,-63000000,-33000000,-32000000,-30000000,-36000000,-42000000,-40000000,-55000000,-36000000,-22000000,-37000000,-67000000,-83000000,-73000000,-105000000,-88000000,-55000000,-53000000,-52000000,-99000000,-96000000,-127000000,-101000000,-136000000,-161000000,-112000000,-94000000,-107000000,-111000000,-108000000,-125000000,-162000000,-104000000,-133000000,-136000000,-138000000,-109000000,-151000000,-167000000,-135000000,-96000000,-102000000],"grossMargin":[14.026722926798563,8.452320669033371,14.018089034560013,12.607863210139907,13.615456171121282,7.886746149230929,9.682646225144612,10.508642096154407,7.981368906118326,9.764866677121242,8.184843730740141,8.020370398458947,6.853166702196327,6.125398563805097,7.104912392626854,8.487763206626495,11.650421842202633,9.918583346531982,11.576773189701049,6.40495867768595,7.002801120448179,6.378454996456413,8.672294704528012,7.58150113722517,11.127487103905674,8.1203007518797,10.050983248361254,9.864188706218728,9.071729957805907,10.556348074179743,8.448928121059268,10.892970234325523,6.8598462448255475,7.389460932768019,8.42358604091456,3.240440699935191,7.4643249176728865,4.449789536981359,10.264900662251655,8.02139037433155,4.922566371681416,7.781155015197569,11.155778894472363,8.644973288003884,10.411522633744855,8.787346221441124,7.5892857142857135,8.711701734957549,9.451732256979483,8.531951640759932,9.977494373593398,1.3605442176870748,4.011700793982449,6.909547738693467,0.9202453987730062,3.9707895937927886,5.83974649162517,6.176735798016231,8.984689766317485,6.13126079447323,6.532258064516129,7.7952755905511815,7.9253112033195015,9.041666666666668,7.56331279945243],"ebitda":[null,80676000,null,170734000,168249000,71704000,120012000,139469000,92990000,121575000,114009000,95786000,83886000,62996000,107332000,103266000,171557000,199889000,172651000,77000000,76000000,40000000,157000000,100000000,130000000,132000000,153000000,142000000,120000000,165000000,147000000,94000000,57000000,106000000,-68000000,105000000,115000000,26000000,218000000,-133000000,156000000,128000000,326000000,null,251000000,159000000,186000000,null,126000000,219000000,342000000,70000000,139000000,174000000,65000000,104000000,136000000,135000000,254000000,128000000,210000000,224000000,236000000,236000000,309000000],"fcfMargin":[null,null,5.176782973073892,-6.396631473410258,1.4932213727140322,-3.0810215626815682,11.028503268448887,-0.14322489162967086,5.117460493991432,-3.6808443331693046,4.7572613831740655,-3.5358112514978233,1.200981687478734,-4.258769920605786,4.608842762423386,7.159869048874183,1.6971646845758062,3.3218068568463393,3.8421198330441753,6.542699724517906,7.072829131652661,5.244507441530829,0.5372217958557176,4.094010614101592,7.0744288872512895,1.5789473684210527,7.137654770575383,-3.0021443888491777,9.915611814345992,-1.355206847360913,-0.5044136191677175,-1.773274224192527,2.0106445890005915,3.937007874015748,0.3008423586040915,-12.313674659753726,4.006586169045005,-4.449789536981359,0.717439293598234,-9.566250742721332,null,null,7.939698492462312,-11.947547353084023,-1.8518518518518516,2.7680140597539546,-5.681818181818182,-2.0302694721299375,-3.39724184325597,5.734024179620035,7.201800450112527,-0.7202881152460985,0.12536564981195153,10.552763819095476,-1.446099912357581,-3.8795070743952533,-5.749207786328656,2.6149684400360687,6.52699435938759,-5.569948186528497,-2.82258064516129,5.984251968503937,2.199170124481328,-6.25,-2.6694045174537986],"debtToCapital":[null,null,4.97522380865609,null,5.1457028233832895,7.077374186580175,7.03047633609765,6.989948714069007,7.711086040359811,7.489189902538051,5.948052191495959,5.326021056278389,4.651560369270979,4.617886489494057,3.5655972492405743,3.548165057040488,3.2781057566670255,null,null,null,null,null,15.334900117508813,14.998540997957397,14.73922902494331,14.452473596442466,13.979951232728258,13.698993110757819,13.390759592795614,13.719512195121952,13.568348972863303,13.700351935646054,13.468354430379748,17.979411060569785,18.746987951807228,18.95141895141895,18.730686950320894,18.828850273744347,18.028681994081495,18.502923976608187,18.287752675386447,17.039428176158637,16.60130718954248,15.064441157828016,14.684886803997552,14.319952067106051,13.902912621359222,13.45676655850353,13.176118285607336,12.842528315674095,12.281315605318404,12.245970567624386,12.118055555555555,11.838748086409254,17.705558515361393,17.59915014164306,17.388255915863276,17.848146815401222,17.207112970711297,17.15924895688456,16.85220071930125,16.495884428019487,15.72762395363812,15.377328702241869,14.997685542354574],"returnOnAssets":[null,null,null,null,12.94555402569677,12.414397424861786,11.973180109998339,9.928396629461876,8.182905246407932,8.99714857732209,8.894093941797863,7.973022977626034,7.703899905900394,6.141940599790875,6.325906256276948,6.102787237252368,7.650714627919703,9.786448555387286,10.333629252573258,9.977038697973118,8.06101951861308,5.154528915626544,4.234888587960113,4.783825344016224,5.9274891719224145,7.434387094566943,6.836490311343349,7.4532811820947416,6.932931424265259,6.807804068078041,4.961678096006454,3.8557090330915234,2.829248854353457,1.822017644802455,0.05731753916698509,0.4986198913720951,1.4263789834792813,0.667779632721202,4.9245024021962935,2.0938092490314073,0.713436385255648,3.4054688810602243,4.439912143081267,8.795143212951432,11.867418681913003,10.700521423713443,8.21464537476622,6.907116000557026,5.752688172043011,6.399573361775881,7.555988315481986,5.975168132436627,5.200128081972463,5.032594524119948,2.935091802430825,3.4478272183190217,3.542340012928248,-0.013105301094292643,1.1818002757533979,1.314924391847469,1.7974985858839796,5.145929339477727,6.297530010684432,7.333623856066737,7.549621928166352],"returnOnEquity":[null,null,null,null,18.57926299516812,18.109110265726517,17.81774500766775,14.280069342352213,11.646211509131318,13.219981795224832,12.881601160760866,11.419017773082686,10.850730729927072,8.801202452379004,8.91480941470527,8.424395401507889,10.539740063460593,13.206131456448128,14.053672532517215,13.41098872287041,10.851953278782963,6.90924462222635,6.124265622218266,6.851853912117203,8.35073212973518,10.712528113989487,10.368169060591052,11.118314424635333,10.18020866266203,10.1328390485017,7.473796141576789,5.799701046337818,4.216152019002376,2.7851070067428907,0.08849557522123894,0.8231662501837425,2.3109550972648822,1.1117612638970158,8.231751039724653,3.7058651882112636,1.225382932166302,5.79337899543379,7.618791223583255,15.05863539445629,20.160126000787503,17.951318458417852,13.82231905107722,11.596913724573298,9.703015189299478,10.594857079792517,12.320067739204065,9.68248978308708,8.37027110607154,7.7556761101064895,4.705638474295191,5.484839076891235,5.6061381074168795,-0.020514924607652064,1.918362996909304,2.123367661110521,2.989130434782609,8.430324001258258,10.036057692307693,11.634567901234567,12.331146275569278],"revenueGrowth":[null,null,null,null,33.39402534948776,32.820717152974474,16.451728000663813,0.19983939288057417,8.008511447625356,0.18270245233009685,23.128747101718794,7.557747093527145,11.48198091742778,11.402404732678306,1.5942606846831353,-6.488040164419296,0.6265888141545384,-1.5450471905612773,-4.524368292738501,-1.8677566644769383,-15.731878665707534,-13.042995955359194,-22.261492531614458,-9.15977961432507,-4.971988795518212,-5.740609496810778,5.372217958557179,6.065200909780133,4.789977892409736,5.41353383458647,15.51347414420976,12.866333095067905,18.917018284106902,17.760342368045645,4.791929382093318,-2.2799240025332512,7.746895328208159,0.726832222895224,9.025270758122739,9.073233959818538,-0.7683863885839748,-1.082381238725194,9.823399558498892,22.34105763517529,34.40265486725664,38.35866261398175,23.81909547738694,31.568722680913062,22.345679012345677,27.19683655536027,8.198051948051944,-7.751937984496127,-19.50891355533132,-17.51295336787565,-14.403600900225054,-12.324929971988796,-7.689093188466356,-7.118927973199329,8.764241893076253,5.705157462345967,12.267994567677686,14.51758340847611,-2.900886381950041,3.626943005181338,17.82258064516129]}},"filings":[{"accn":"0000088121-25-000017","filed":"2025-02-13","form":"10-K"},{"accn":"0000088121-24-000060","filed":"2024-04-30","form":"10-Q"},{"accn":"0000088121-24-000074","filed":"2024-07-30","form":"10-Q"},{"accn":"0000088121-24-000087","filed":"2024-10-29","form":"10-Q"},{"accn":"0000088121-26-000012","filed":"2026-02-12","form":"10-K"},{"accn":"0000088121-25-000040","filed":"2025-04-28","form":"10-Q"},{"accn":"0000088121-25-000067","filed":"2025-07-29","form":"10-Q"},{"accn":"0000088121-25-000079","filed":"2025-10-28","form":"10-Q"},{"accn":"0000088121-26-000054","filed":"2026-08-04","form":"10-Q"},{"accn":"0000088121-26-000044","filed":"2026-05-05","form":"10-Q"},{"accn":"0001104659-13-015039","filed":"2013-02-27","form":"10-K"},{"accn":"0001104659-12-033208","filed":"2012-05-04","form":"10-Q"},{"accn":"0001104659-12-055217","filed":"2012-08-07","form":"10-Q"},{"accn":"0001104659-12-073689","filed":"2012-11-02","form":"10-Q"},{"accn":"0001104659-14-013620","filed":"2014-02-26","form":"10-K"},{"accn":"0001104659-13-039591","filed":"2013-05-09","form":"10-Q"},{"accn":"0001104659-13-060426","filed":"2013-08-06","form":"10-Q"},{"accn":"0001104659-13-080059","filed":"2013-11-01","form":"10-Q"},{"accn":"0001104659-15-014380","filed":"2015-02-26","form":"10-K"},{"accn":"0001104659-14-034106","filed":"2014-05-02","form":"10-Q"},{"accn":"0001104659-14-056921","filed":"2014-08-05","form":"10-Q"},{"accn":"0000088121-18-000066","filed":"2018-10-31","form":"10-Q"},{"accn":"0000088121-20-000010","filed":"2020-02-19","form":"10-K"},{"accn":"0000088121-19-000039","filed":"2019-10-30","form":"10-Q"},{"accn":"0000088121-21-000013","filed":"2021-02-17","form":"10-K"},{"accn":"0000088121-20-000074","filed":"2020-10-27","form":"10-Q"},{"accn":"0000088121-11-000010","filed":"2011-08-09","form":"10-Q"},{"accn":"0000088121-22-000017","filed":"2022-02-15","form":"10-K"},{"accn":"0000088121-21-000050","filed":"2021-11-02","form":"10-Q"},{"accn":"0001104659-11-062131","filed":"2011-11-08","form":"10-Q"},{"accn":"0000088121-23-000020","filed":"2023-02-14","form":"10-K"},{"accn":"0000088121-22-000060","filed":"2022-11-01","form":"10-Q"},{"accn":"0000088121-24-000025","filed":"2024-02-13","form":"10-K"},{"accn":"0000088121-23-000088","filed":"2023-10-30","form":"10-Q"},{"accn":"0001558370-16-003549","filed":"2016-02-25","form":"10-K"},{"accn":"0000088121-17-000016","filed":"2017-02-21","form":"10-K"},{"accn":"0001104659-14-075574","filed":"2014-10-31","form":"10-Q"},{"accn":"0000088121-18-000012","filed":"2018-02-21","form":"10-K"},{"accn":"0001104659-15-036233","filed":"2015-05-08","form":"10-Q"},{"accn":"0001104659-15-058712","filed":"2015-08-11","form":"10-Q"},{"accn":"0000088121-15-000019","filed":"2015-11-06","form":"10-Q"},{"accn":"0000088121-19-000011","filed":"2019-02-20","form":"10-K"},{"accn":"0000088121-16-000069","filed":"2016-05-06","form":"10-Q"},{"accn":"0000088121-16-000079","filed":"2016-08-10","form":"10-Q"},{"accn":"0000088121-16-000089","filed":"2016-11-02","form":"10-Q"},{"accn":"0000088121-17-000038","filed":"2017-05-03","form":"10-Q"},{"accn":"0000088121-17-000051","filed":"2017-08-02","form":"10-Q"},{"accn":"0000088121-17-000070","filed":"2017-11-01","form":"10-Q"},{"accn":"0000088121-18-000042","filed":"2018-05-02","form":"10-Q"},{"accn":"0000088121-18-000053","filed":"2018-08-07","form":"10-Q"},{"accn":"0000088121-19-000024","filed":"2019-04-30","form":"10-Q"},{"accn":"0000088121-19-000032","filed":"2019-07-31","form":"10-Q"},{"accn":"0000088121-20-000037","filed":"2020-04-27","form":"10-Q"},{"accn":"0000088121-20-000058","filed":"2020-07-28","form":"10-Q"},{"accn":"0000088121-21-000033","filed":"2021-05-04","form":"10-Q"},{"accn":"0000088121-21-000042","filed":"2021-08-03","form":"10-Q"},{"accn":"0000088121-22-000040","filed":"2022-05-03","form":"10-Q"},{"accn":"0000088121-22-000049","filed":"2022-08-02","form":"10-Q"},{"accn":"0000088121-23-000057","filed":"2023-05-03","form":"10-Q"},{"accn":"0000088121-23-000072","filed":"2023-08-01","form":"10-Q"},{"accn":"0001104659-12-014042","filed":"2012-02-28","form":"10-K"}],"provenance":{"#0":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":0,"unit":"USD","end":"2023-12-31","value":997000000},"totalDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#0"}],"rule":"component-sum","value":997000000},"totalDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#0"}],"rule":"component-sum","value":997000000},"#1":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":1,"unit":"USD","end":"2024-03-30","value":994000000},"totalDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#1"}],"rule":"component-sum","value":994000000},"#2":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":2,"unit":"USD","end":"2024-06-29","value":992000000},"totalDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#2"}],"rule":"component-sum","value":992000000},"#3":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":3,"unit":"USD","end":"2024-09-28","value":992000000},"totalDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#3"}],"rule":"component-sum","value":992000000},"#4":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":4,"unit":"USD","end":"2024-12-31","value":987000000},"totalDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#4"}],"rule":"component-sum","value":987000000},"totalDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#4"}],"rule":"component-sum","value":987000000},"#5":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":5,"unit":"USD","end":"2025-03-29","value":987000000},"totalDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#5"}],"rule":"component-sum","value":987000000},"#6":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":6,"unit":"USD","end":"2025-06-28","value":984000000},"totalDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#6"}],"rule":"component-sum","value":984000000},"#7":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":7,"unit":"USD","end":"2025-09-27","value":982000000},"totalDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#7"}],"rule":"component-sum","value":982000000},"#8":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":8,"unit":"USD","end":"2025-12-31","value":977000000},"totalDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#8"}],"rule":"component-sum","value":977000000},"totalDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#8"}],"rule":"component-sum","value":977000000},"#9":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":9,"unit":"USD","end":"2026-04-04","value":974000000},"totalDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#9"}],"rule":"component-sum","value":974000000},"#10":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":8,"unit":"USD","end":"2026-07-04","value":972000000},"totalDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#10"}],"rule":"component-sum","value":972000000},"#11":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":10,"unit":"USD","end":"2011-12-31","value":116367000},"#12":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":10,"unit":"USD","end":"2011-12-31","value":40885000},"totalDebt@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#11"},{"ref":"#12"}],"rule":"component-sum","value":157252000},"totalDebt@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#11"},{"ref":"#12"}],"rule":"component-sum","value":157252000},"#13":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":11,"unit":"USD","end":"2012-03-31","value":121165000},"#14":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":11,"unit":"USD","end":"2012-03-31","value":41447000},"totalDebt@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#13"},{"ref":"#14"}],"rule":"component-sum","value":162612000},"#15":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":12,"unit":"USD","end":"2012-06-30","value":139814000},"#16":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":12,"unit":"USD","end":"2012-06-30","value":44183000},"totalDebt@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#15"},{"ref":"#16"}],"rule":"component-sum","value":183997000},"#17":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":13,"unit":"USD","end":"2012-09-29","value":139672000},"#18":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":13,"unit":"USD","end":"2012-09-29","value":44196000},"totalDebt@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#17"},{"ref":"#18"}],"rule":"component-sum","value":183868000},"#19":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":14,"unit":"USD","end":"2012-12-31","value":120825000},"#20":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":14,"unit":"USD","end":"2012-12-31","value":25138000},"totalDebt@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#19"},{"ref":"#20"}],"rule":"component-sum","value":145963000},"totalDebt@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#19"},{"ref":"#20"}],"rule":"component-sum","value":145963000},"#21":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":15,"unit":"USD","end":"2013-03-30","value":109898000},"#22":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":15,"unit":"USD","end":"2013-03-30","value":22927000},"totalDebt@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#21"},{"ref":"#22"}],"rule":"component-sum","value":132825000},"#23":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":16,"unit":"USD","end":"2013-06-29","value":104172000},"#24":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":16,"unit":"USD","end":"2013-06-29","value":12009000},"totalDebt@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#23"},{"ref":"#24"}],"rule":"component-sum","value":116181000},"#25":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":17,"unit":"USD","end":"2013-09-28","value":104172000},"#26":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":17,"unit":"USD","end":"2013-09-28","value":11856000},"totalDebt@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#25"},{"ref":"#26"}],"rule":"component-sum","value":116028000},"#27":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":18,"unit":"USD","end":"2013-12-31","value":80480000},"#28":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":18,"unit":"USD","end":"2013-12-31","value":11697000},"totalDebt@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#27"},{"ref":"#28"}],"rule":"component-sum","value":92177000},"totalDebt@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#27"},{"ref":"#28"}],"rule":"component-sum","value":92177000},"#29":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":19,"unit":"USD","end":"2014-03-29","value":80484000},"#30":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":19,"unit":"USD","end":"2014-03-29","value":11426000},"totalDebt@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#29"},{"ref":"#30"}],"rule":"component-sum","value":91910000},"#31":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":20,"unit":"USD","end":"2014-06-28","value":628000},"#32":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":20,"unit":"USD","end":"2014-06-28","value":85500000},"totalDebt@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#31"},{"ref":"#32"}],"rule":"component-sum","value":86128000},"netIncome@2017Q3":{"kind":"filed","concept":"ProfitLoss","filing":21,"unit":"USD","start":"2017-07-02","end":"2017-09-30","value":81000000},"#33":{"kind":"filed","concept":"ProfitLoss","filing":22,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":246000000},"#34":{"kind":"filed","concept":"ProfitLoss","filing":21,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":224000000},"netIncome@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#33"},{"ref":"#34","weight":-1}],"rule":"quarter-from-ytd","value":22000000},"netIncome@FY2017":{"kind":"filed","concept":"ProfitLoss","filing":22,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":246000000},"netIncome@2018Q1":{"kind":"filed","concept":"ProfitLoss","filing":23,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":32000000},"netIncome@2018Q2":{"kind":"filed","concept":"ProfitLoss","filing":23,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":7000000},"netIncome@2018Q3":{"kind":"filed","concept":"ProfitLoss","filing":23,"unit":"USD","start":"2018-07-01","end":"2018-09-29","value":34000000},"#35":{"kind":"filed","concept":"ProfitLoss","filing":24,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":3000000},"#36":{"kind":"filed","concept":"ProfitLoss","filing":23,"unit":"USD","start":"2018-01-01","end":"2018-09-29","value":73000000},"netIncome@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#35"},{"ref":"#36","weight":-1}],"rule":"quarter-from-ytd","value":-70000000},"netIncome@FY2018":{"kind":"filed","concept":"ProfitLoss","filing":24,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":3000000},"netIncome@2019Q1":{"kind":"filed","concept":"ProfitLoss","filing":25,"unit":"USD","start":"2019-01-01","end":"2019-03-30","value":57000000},"netIncome@2019Q2":{"kind":"filed","concept":"ProfitLoss","filing":25,"unit":"USD","start":"2019-03-31","end":"2019-06-29","value":58000000},"netIncome@2019Q3":{"kind":"filed","concept":"ProfitLoss","filing":25,"unit":"USD","start":"2019-06-30","end":"2019-09-28","value":-7000000},"equity@FY2009":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":10,"unit":"USD","end":"2009-12-31","value":1545419000},"equity@2010Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":14,"unit":"USD","end":"2010-12-31","value":1778249000},"equity@FY2010":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":14,"unit":"USD","end":"2010-12-31","value":1778249000},"equity@2011Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":26,"unit":"USD","end":"2011-07-02","value":2008535000},"#37":{"kind":"filed","concept":"ProfitLoss","filing":27,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":287000000},"#38":{"kind":"filed","concept":"ProfitLoss","filing":25,"unit":"USD","start":"2019-01-01","end":"2019-09-28","value":108000000},"netIncome@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#37"},{"ref":"#38","weight":-1}],"rule":"quarter-from-ytd","value":179000000},"netIncome@FY2019":{"kind":"filed","concept":"ProfitLoss","filing":27,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":287000000},"netIncome@2020Q1":{"kind":"filed","concept":"ProfitLoss","filing":28,"unit":"USD","start":"2020-01-01","end":"2020-03-28","value":-103000000},"netIncome@2020Q2":{"kind":"filed","concept":"ProfitLoss","filing":28,"unit":"USD","start":"2020-03-29","end":"2020-06-27","value":-27000000},"netIncome@2020Q3":{"kind":"filed","concept":"ProfitLoss","filing":28,"unit":"USD","start":"2020-06-28","end":"2020-09-26","value":154000000},"equity@2011Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":29,"unit":"USD","end":"2011-10-01","value":2036417000},"equity@2011Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":18,"unit":"USD","end":"2011-12-31","value":2079467000},"equity@FY2011":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":18,"unit":"USD","end":"2011-12-31","value":2079467000},"#39":{"kind":"filed","concept":"ProfitLoss","filing":30,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":283000000},"#40":{"kind":"filed","concept":"ProfitLoss","filing":28,"unit":"USD","start":"2020-01-01","end":"2020-09-26","value":24000000},"netIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#39"},{"ref":"#40","weight":-1}],"rule":"quarter-from-ytd","value":259000000},"netIncome@FY2020":{"kind":"filed","concept":"ProfitLoss","filing":30,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":283000000},"netIncome@2021Q1":{"kind":"filed","concept":"ProfitLoss","filing":31,"unit":"USD","start":"2021-01-01","end":"2021-04-03","value":179000000},"netIncome@2021Q2":{"kind":"filed","concept":"ProfitLoss","filing":31,"unit":"USD","start":"2021-04-04","end":"2021-07-03","value":176000000},"netIncome@2021Q3":{"kind":"filed","concept":"ProfitLoss","filing":31,"unit":"USD","start":"2021-07-04","end":"2021-10-02","value":94000000},"equity@2012Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":11,"unit":"USD","end":"2012-03-31","value":2163757000},"equity@2012Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":12,"unit":"USD","end":"2012-06-30","value":2202139000},"#41":{"kind":"filed","concept":"ProfitLoss","filing":32,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":571000000},"#42":{"kind":"filed","concept":"ProfitLoss","filing":31,"unit":"USD","start":"2021-01-01","end":"2021-10-02","value":449000000},"netIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#41"},{"ref":"#42","weight":-1}],"rule":"quarter-from-ytd","value":122000000},"netIncome@FY2021":{"kind":"filed","concept":"ProfitLoss","filing":32,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":571000000},"netIncome@2022Q1":{"kind":"filed","concept":"ProfitLoss","filing":33,"unit":"USD","start":"2022-01-01","end":"2022-04-02","value":104000000},"netIncome@2022Q2":{"kind":"filed","concept":"ProfitLoss","filing":33,"unit":"USD","start":"2022-04-03","end":"2022-07-02","value":108000000},"netIncome@2022Q3":{"kind":"filed","concept":"ProfitLoss","filing":33,"unit":"USD","start":"2022-07-03","end":"2022-10-01","value":146000000},"#43":{"kind":"filed","concept":"ProfitLoss","filing":0,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":582000000},"#44":{"kind":"filed","concept":"ProfitLoss","filing":33,"unit":"USD","start":"2022-01-01","end":"2022-10-01","value":358000000},"netIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#43"},{"ref":"#44","weight":-1}],"rule":"quarter-from-ytd","value":224000000},"netIncome@FY2022":{"kind":"filed","concept":"ProfitLoss","filing":0,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":582000000},"netIncome@2023Q1":{"kind":"filed","concept":"ProfitLoss","filing":3,"unit":"USD","start":"2023-01-01","end":"2023-04-01","value":-16000000},"netIncome@2023Q2":{"kind":"filed","concept":"ProfitLoss","filing":3,"unit":"USD","start":"2023-04-02","end":"2023-07-01","value":52000000},"netIncome@2023Q3":{"kind":"filed","concept":"ProfitLoss","filing":3,"unit":"USD","start":"2023-07-02","end":"2023-09-30","value":126000000},"equity@2012Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":13,"unit":"USD","end":"2012-09-29","value":2271244000},"equity@2012Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":34,"unit":"USD","end":"2012-12-31","value":2308000000},"equity@FY2012":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":34,"unit":"USD","end":"2012-12-31","value":2308000000},"equity@2013Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":15,"unit":"USD","end":"2013-03-30","value":2361063000},"equity@2013Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":16,"unit":"USD","end":"2013-06-29","value":2381497000},"equity@2013Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":17,"unit":"USD","end":"2013-09-28","value":2396550000},"equity@2013Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":35,"unit":"USD","end":"2013-12-31","value":2493000000},"equity@FY2013":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":35,"unit":"USD","end":"2013-12-31","value":2493000000},"#45":{"kind":"filed","concept":"ProfitLoss","filing":4,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":227000000},"#46":{"kind":"filed","concept":"ProfitLoss","filing":3,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":162000000},"netIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#45"},{"ref":"#46","weight":-1}],"rule":"quarter-from-ytd","value":65000000},"netIncome@FY2023":{"kind":"filed","concept":"ProfitLoss","filing":4,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":227000000},"netIncome@2024Q1":{"kind":"filed","concept":"ProfitLoss","filing":7,"unit":"USD","start":"2024-01-01","end":"2024-03-30","value":22000000},"netIncome@2024Q2":{"kind":"filed","concept":"ProfitLoss","filing":7,"unit":"USD","start":"2024-03-31","end":"2024-06-29","value":61000000},"netIncome@2024Q3":{"kind":"filed","concept":"ProfitLoss","filing":7,"unit":"USD","start":"2024-06-30","end":"2024-09-28","value":-149000000},"equity@2014Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":19,"unit":"USD","end":"2014-03-29","value":2498443000},"equity@2014Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":20,"unit":"USD","end":"2014-06-28","value":2541243000},"#47":{"kind":"filed","concept":"ProfitLoss","filing":4,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":90000000},"#48":{"kind":"filed","concept":"ProfitLoss","filing":7,"unit":"USD","start":"2024-01-01","end":"2024-09-28","value":-66000000},"netIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#47"},{"ref":"#48","weight":-1}],"rule":"quarter-from-ytd","value":156000000},"netIncome@FY2024":{"kind":"filed","concept":"ProfitLoss","filing":4,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":90000000},"netIncome@2025Q1":{"kind":"filed","concept":"ProfitLoss","filing":8,"unit":"USD","start":"2025-01-01","end":"2025-03-29","value":32000000},"netIncome@2025Q2":{"kind":"filed","concept":"ProfitLoss","filing":8,"unit":"USD","start":"2025-03-30","end":"2025-06-28","value":104000000},"netIncome@2025Q3":{"kind":"filed","concept":"ProfitLoss","filing":7,"unit":"USD","start":"2025-06-29","end":"2025-09-27","value":110000000},"equity@2014Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":36,"unit":"USD","end":"2014-09-27","value":2642579000},"equity@2014Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":37,"unit":"USD","end":"2014-12-31","value":2735000000},"equity@FY2014":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":37,"unit":"USD","end":"2014-12-31","value":2735000000},"equity@2015Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":38,"unit":"USD","end":"2015-04-04","value":2749701000},"equity@2015Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":39,"unit":"USD","end":"2015-07-04","value":2787899000},"equity@2015Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":40,"unit":"USD","end":"2015-10-03","value":2784295000},"equity@2015Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":41,"unit":"USD","end":"2015-12-31","value":2882000000},"equity@FY2015":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":41,"unit":"USD","end":"2015-12-31","value":2882000000},"equity@2016Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":42,"unit":"USD","end":"2016-04-02","value":2913000000},"#49":{"kind":"filed","concept":"ProfitLoss","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":501000000},"#50":{"kind":"filed","concept":"ProfitLoss","filing":7,"unit":"USD","start":"2025-01-01","end":"2025-09-27","value":246000000},"netIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#49"},{"ref":"#50","weight":-1}],"rule":"quarter-from-ytd","value":255000000},"netIncome@FY2025":{"kind":"filed","concept":"ProfitLoss","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":501000000},"netIncome@2026Q1":{"kind":"filed","concept":"ProfitLoss","filing":8,"unit":"USD","start":"2026-01-01","end":"2026-04-04","value":120000000},"netIncome@2026Q2":{"kind":"filed","concept":"ProfitLoss","filing":8,"unit":"USD","start":"2026-04-05","end":"2026-07-04","value":154000000},"dilutedEps@FY2022":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":499.66},"dilutedEps@2023Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2023-04-02","end":"2023-07-01","value":44.8},"dilutedEps@2023Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2023-07-02","end":"2023-09-30","value":108.55},"#51":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":202.21},"#52":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":1117636},"#53":{"kind":"computed","op":"product","terms":[{"ref":"#51"},{"ref":"#52"}],"value":225997175.56},"#54":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2023-01-01","end":"2023-09-30","value":139.56},"#55":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":3,"unit":"shares","start":"2023-01-01","end":"2023-09-30","value":1160779},"#56":{"kind":"computed","op":"product","terms":[{"ref":"#54"},{"ref":"#55"}],"value":161998317.24},"#57":{"kind":"computed","op":"sum","terms":[{"ref":"#53"},{"ref":"#56","weight":-1}],"value":63998858.31999999},"#58":{"kind":"computed","op":"sum","terms":[{"ref":"#52","weight":4},{"ref":"#55","weight":-3}],"rule":"unaverage-quarter","value":988207},"dilutedEps@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#57"},{"ref":"#58"}],"rule":"per-share-quarter","value":64.76260370549895},"dilutedEps@FY2023":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":202.21},"dilutedEps@2024Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2024-01-01","end":"2024-03-30","value":22.66},"dilutedEps@2024Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":6,"unit":"USD/shares","start":"2024-03-31","end":"2024-06-29","value":62.82},"dilutedEps@2024Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":7,"unit":"USD/shares","start":"2024-06-30","end":"2024-09-28","value":-153.44},"equity@2016Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":43,"unit":"USD","end":"2016-07-02","value":3008000000},"equity@2016Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":44,"unit":"USD","end":"2016-10-01","value":3078000000},"equity@2016Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":22,"unit":"USD","end":"2016-12-31","value":3175000000},"#59":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":90.62},"#60":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":971055},"#61":{"kind":"computed","op":"product","terms":[{"ref":"#59"},{"ref":"#60"}],"value":87997004.10000001},"#62":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":7,"unit":"USD/shares","start":"2024-01-01","end":"2024-09-28","value":-67.97},"#63":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":7,"unit":"shares","start":"2024-01-01","end":"2024-09-28","value":971055},"#64":{"kind":"computed","op":"product","terms":[{"ref":"#62"},{"ref":"#63"}],"value":-66002608.35},"#65":{"kind":"computed","op":"sum","terms":[{"ref":"#61"},{"ref":"#64","weight":-1}],"value":153999612.45000002},"#66":{"kind":"computed","op":"sum","terms":[{"ref":"#60","weight":4},{"ref":"#63","weight":-3}],"rule":"unaverage-quarter","value":971055},"dilutedEps@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#65"},{"ref":"#66"}],"rule":"per-share-quarter","value":158.59000000000003},"dilutedEps@FY2024":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":90.62},"dilutedEps@2025Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":9,"unit":"USD/shares","start":"2025-01-01","end":"2025-03-29","value":32.95},"dilutedEps@2025Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2025-03-30","end":"2025-06-28","value":105.22},"dilutedEps@2025Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":7,"unit":"USD/shares","start":"2025-06-29","end":"2025-09-27","value":113.71},"equity@FY2016":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":22,"unit":"USD","end":"2016-12-31","value":3175000000},"equity@2017Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":45,"unit":"USD","end":"2017-04-01","value":3257000000},"equity@2017Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":46,"unit":"USD","end":"2017-07-01","value":3318000000},"equity@2017Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":47,"unit":"USD","end":"2017-09-30","value":3396000000},"equity@2017Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":24,"unit":"USD","end":"2017-12-31","value":3408000000},"#67":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":514.46},"#68":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":964113},"#69":{"kind":"computed","op":"product","terms":[{"ref":"#67"},{"ref":"#68"}],"value":495997573.98},"#70":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":7,"unit":"USD/shares","start":"2025-01-01","end":"2025-09-27","value":251.47},"#71":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":7,"unit":"shares","start":"2025-01-01","end":"2025-09-27","value":966315},"#72":{"kind":"computed","op":"product","terms":[{"ref":"#70"},{"ref":"#71"}],"value":242999233.05},"#73":{"kind":"computed","op":"sum","terms":[{"ref":"#69"},{"ref":"#72","weight":-1}],"value":252998340.93},"#74":{"kind":"computed","op":"sum","terms":[{"ref":"#68","weight":4},{"ref":"#71","weight":-3}],"rule":"unaverage-quarter","value":957507},"dilutedEps@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#73"},{"ref":"#74"}],"rule":"per-share-quarter","value":264.22610062380744},"dilutedEps@FY2025":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":514.46},"dilutedEps@2026Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":9,"unit":"USD/shares","start":"2026-01-01","end":"2026-04-04","value":124.24},"dilutedEps@2026Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2026-04-05","end":"2026-07-04","value":159.74},"cash@FY2009":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":10,"unit":"USD","end":"2009-12-31","value":61857000},"cash@2010Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":26,"unit":"USD","end":"2010-07-03","value":54143000},"cash@2010Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":29,"unit":"USD","end":"2010-10-02","value":57422000},"cash@2010Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":14,"unit":"USD","end":"2010-12-31","value":41124000},"cash@FY2010":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":14,"unit":"USD","end":"2010-12-31","value":41124000},"cash@2011Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":11,"unit":"USD","end":"2011-04-02","value":34463000},"cash@2011Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":12,"unit":"USD","end":"2011-07-02","value":64528000},"cash@2011Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":13,"unit":"USD","end":"2011-10-01","value":50937000},"cash@2011Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":18,"unit":"USD","end":"2011-12-31","value":71510000},"cash@FY2011":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":18,"unit":"USD","end":"2011-12-31","value":71510000},"cash@2012Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":15,"unit":"USD","end":"2012-03-31","value":53053000},"cash@2012Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":16,"unit":"USD","end":"2012-06-30","value":48126000},"cash@2012Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":17,"unit":"USD","end":"2012-09-29","value":54505000},"cash@2012Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":34,"unit":"USD","end":"2012-12-31","value":48000000},"cash@FY2012":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":34,"unit":"USD","end":"2012-12-31","value":48000000},"cash@2013Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":19,"unit":"USD","end":"2013-03-30","value":43285000},"cash@2013Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":20,"unit":"USD","end":"2013-06-29","value":39011000},"cash@2013Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":36,"unit":"USD","end":"2013-09-28","value":31753000},"cash@2013Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":35,"unit":"USD","end":"2013-12-31","value":55000000},"cash@FY2013":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":35,"unit":"USD","end":"2013-12-31","value":55000000},"cash@2014Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":38,"unit":"USD","end":"2014-03-29","value":38877000},"cash@2014Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":39,"unit":"USD","end":"2014-06-28","value":73654000},"cash@2014Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":40,"unit":"USD","end":"2014-09-27","value":56033000},"cash@2014Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":37,"unit":"USD","end":"2014-12-31","value":36000000},"cash@FY2014":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":37,"unit":"USD","end":"2014-12-31","value":36000000},"cash@2015Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":42,"unit":"USD","end":"2015-04-04","value":48000000},"cash@2015Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":43,"unit":"USD","end":"2015-07-04","value":80000000},"cash@2015Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":44,"unit":"USD","end":"2015-10-03","value":49000000},"cash@2015Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":37,"unit":"USD","end":"2015-12-31","value":50000000},"cash@FY2015":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":37,"unit":"USD","end":"2015-12-31","value":50000000},"cash@2016Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":45,"unit":"USD","end":"2016-04-02","value":53000000},"cash@2016Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":46,"unit":"USD","end":"2016-07-02","value":151000000},"cash@2016Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":47,"unit":"USD","end":"2016-10-01","value":113000000},"cash@2016Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":48,"unit":"USD","end":"2016-12-31","value":77000000},"cash@FY2016":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":48,"unit":"USD","end":"2016-12-31","value":77000000},"cash@2017Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":48,"unit":"USD","end":"2017-04-01","value":43000000},"cash@2017Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":46,"unit":"USD","end":"2017-07-01","value":70000000},"cash@2017Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":47,"unit":"USD","end":"2017-09-30","value":61000000},"cash@2017Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":41,"unit":"USD","end":"2017-12-31","value":116000000},"cash@FY2017":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":41,"unit":"USD","end":"2017-12-31","value":116000000},"cash@2018Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":48,"unit":"USD","end":"2018-03-31","value":100000000},"cash@2018Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":49,"unit":"USD","end":"2018-06-30","value":79000000},"cash@2018Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":21,"unit":"USD","end":"2018-09-29","value":78000000},"cash@2018Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":22,"unit":"USD","end":"2018-12-31","value":194000000},"cash@FY2018":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":22,"unit":"USD","end":"2018-12-31","value":194000000},"cash@2019Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":50,"unit":"USD","end":"2019-03-30","value":59000000},"cash@2019Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":51,"unit":"USD","end":"2019-06-29","value":110000000},"cash@2019Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":23,"unit":"USD","end":"2019-09-28","value":121000000},"cash@2019Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":24,"unit":"USD","end":"2019-12-31","value":125000000},"cash@FY2019":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":24,"unit":"USD","end":"2019-12-31","value":125000000},"cash@2020Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":52,"unit":"USD","end":"2020-03-28","value":101000000},"cash@2020Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":53,"unit":"USD","end":"2020-06-27","value":79000000},"cash@2020Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":25,"unit":"USD","end":"2020-09-26","value":92000000},"cash@2020Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":27,"unit":"USD","end":"2020-12-31","value":76000000},"cash@FY2020":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":27,"unit":"USD","end":"2020-12-31","value":76000000},"cash@2021Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":54,"unit":"USD","end":"2021-04-03","value":65000000},"cash@2021Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":55,"unit":"USD","end":"2021-07-03","value":92000000},"cash@2021Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":28,"unit":"USD","end":"2021-10-02","value":62000000},"cash@2021Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":30,"unit":"USD","end":"2021-12-31","value":75000000},"cash@FY2021":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":30,"unit":"USD","end":"2021-12-31","value":75000000},"cash@2022Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":56,"unit":"USD","end":"2022-04-02","value":94000000},"cash@2022Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":57,"unit":"USD","end":"2022-07-02","value":95000000},"cash@2022Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":31,"unit":"USD","end":"2022-10-01","value":70000000},"cash@2022Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":32,"unit":"USD","end":"2022-12-31","value":199000000},"cash@FY2022":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":32,"unit":"USD","end":"2022-12-31","value":199000000},"cash@2023Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":58,"unit":"USD","end":"2023-04-01","value":84000000},"cash@2023Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":59,"unit":"USD","end":"2023-07-01","value":68000000},"cash@2023Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":33,"unit":"USD","end":"2023-09-30","value":100000000},"cash@2023Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2023-12-31","value":56000000},"cash@FY2023":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2023-12-31","value":56000000},"cash@2024Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2024-03-30","value":78000000},"cash@2024Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2024-06-29","value":79000000},"cash@2024Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2024-09-28","value":106000000},"cash@2024Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2024-12-31","value":98000000},"cash@FY2024":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2024-12-31","value":98000000},"cash@2025Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":5,"unit":"USD","end":"2025-03-29","value":87000000},"cash@2025Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":6,"unit":"USD","end":"2025-06-28","value":117000000},"cash@2025Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":7,"unit":"USD","end":"2025-09-27","value":205000000},"cash@2025Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":8,"unit":"USD","end":"2025-12-31","value":178000000},"cash@FY2025":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":8,"unit":"USD","end":"2025-12-31","value":178000000},"cash@2026Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":9,"unit":"USD","end":"2026-04-04","value":111000000},"cash@2026Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":8,"unit":"USD","end":"2026-07-04","value":145000000},"currentAssets@2010Q4":{"kind":"filed","concept":"AssetsCurrent","filing":60,"unit":"USD","end":"2010-12-31","value":1485412000},"currentAssets@FY2010":{"kind":"filed","concept":"AssetsCurrent","filing":60,"unit":"USD","end":"2010-12-31","value":1485412000},"currentAssets@2011Q2":{"kind":"filed","concept":"AssetsCurrent","filing":26,"unit":"USD","end":"2011-07-02","value":1580581000},"currentAssets@2011Q3":{"kind":"filed","concept":"AssetsCurrent","filing":29,"unit":"USD","end":"2011-10-01","value":1627239000},"currentAssets@2011Q4":{"kind":"filed","concept":"AssetsCurrent","filing":10,"unit":"USD","end":"2011-12-31","value":1632042000},"currentAssets@FY2011":{"kind":"filed","concept":"AssetsCurrent","filing":10,"unit":"USD","end":"2011-12-31","value":1632042000},"currentAssets@2012Q1":{"kind":"filed","concept":"AssetsCurrent","filing":11,"unit":"USD","end":"2012-03-31","value":1720587000},"currentAssets@2012Q2":{"kind":"filed","concept":"AssetsCurrent","filing":12,"unit":"USD","end":"2012-06-30","value":1690071000},"currentAssets@2012Q3":{"kind":"filed","concept":"AssetsCurrent","filing":13,"unit":"USD","end":"2012-09-29","value":1917759000},"currentAssets@2012Q4":{"kind":"filed","concept":"AssetsCurrent","filing":14,"unit":"USD","end":"2012-12-31","value":1782763000},"currentAssets@FY2012":{"kind":"filed","concept":"AssetsCurrent","filing":14,"unit":"USD","end":"2012-12-31","value":1782763000},"currentAssets@2013Q1":{"kind":"filed","concept":"AssetsCurrent","filing":15,"unit":"USD","end":"2013-03-30","value":1879135000},"currentAssets@2013Q2":{"kind":"filed","concept":"AssetsCurrent","filing":16,"unit":"USD","end":"2013-06-29","value":1837022000},"currentAssets@2013Q3":{"kind":"filed","concept":"AssetsCurrent","filing":17,"unit":"USD","end":"2013-09-28","value":1788392000},"currentAssets@2013Q4":{"kind":"filed","concept":"AssetsCurrent","filing":18,"unit":"USD","end":"2013-12-31","value":1853949000},"currentAssets@FY2013":{"kind":"filed","concept":"AssetsCurrent","filing":18,"unit":"USD","end":"2013-12-31","value":1853949000},"currentAssets@2014Q1":{"kind":"filed","concept":"AssetsCurrent","filing":19,"unit":"USD","end":"2014-03-29","value":1778418000},"currentAssets@2014Q2":{"kind":"filed","concept":"AssetsCurrent","filing":20,"unit":"USD","end":"2014-06-28","value":1857061000},"currentAssets@2014Q3":{"kind":"filed","concept":"AssetsCurrent","filing":36,"unit":"USD","end":"2014-09-27","value":1843944000},"currentAssets@2014Q4":{"kind":"filed","concept":"AssetsCurrent","filing":34,"unit":"USD","end":"2014-12-31","value":2053000000},"currentAssets@FY2014":{"kind":"filed","concept":"AssetsCurrent","filing":34,"unit":"USD","end":"2014-12-31","value":2053000000},"currentAssets@2015Q1":{"kind":"filed","concept":"AssetsCurrent","filing":38,"unit":"USD","end":"2015-04-04","value":2054501000},"currentAssets@2015Q2":{"kind":"filed","concept":"AssetsCurrent","filing":39,"unit":"USD","end":"2015-07-04","value":2031705000},"currentAssets@2015Q3":{"kind":"filed","concept":"AssetsCurrent","filing":40,"unit":"USD","end":"2015-10-03","value":2060936000},"currentAssets@2015Q4":{"kind":"filed","concept":"AssetsCurrent","filing":35,"unit":"USD","end":"2015-12-31","value":2664000000},"currentAssets@FY2015":{"kind":"filed","concept":"AssetsCurrent","filing":35,"unit":"USD","end":"2015-12-31","value":2664000000},"currentAssets@2016Q1":{"kind":"filed","concept":"AssetsCurrent","filing":42,"unit":"USD","end":"2016-04-02","value":2482000000},"currentAssets@2016Q2":{"kind":"filed","concept":"AssetsCurrent","filing":43,"unit":"USD","end":"2016-07-02","value":2485000000},"currentAssets@2016Q3":{"kind":"filed","concept":"AssetsCurrent","filing":44,"unit":"USD","end":"2016-10-01","value":2627000000},"currentAssets@2016Q4":{"kind":"filed","concept":"AssetsCurrent","filing":37,"unit":"USD","end":"2016-12-31","value":2848000000},"currentAssets@FY2016":{"kind":"filed","concept":"AssetsCurrent","filing":37,"unit":"USD","end":"2016-12-31","value":2848000000},"currentAssets@2017Q1":{"kind":"filed","concept":"AssetsCurrent","filing":45,"unit":"USD","end":"2017-04-01","value":2886000000},"currentAssets@2017Q2":{"kind":"filed","concept":"AssetsCurrent","filing":46,"unit":"USD","end":"2017-07-01","value":2907000000},"currentAssets@2017Q3":{"kind":"filed","concept":"AssetsCurrent","filing":47,"unit":"USD","end":"2017-09-30","value":2989000000},"currentAssets@2017Q4":{"kind":"filed","concept":"AssetsCurrent","filing":41,"unit":"USD","end":"2017-12-31","value":3128000000},"currentAssets@FY2017":{"kind":"filed","concept":"AssetsCurrent","filing":41,"unit":"USD","end":"2017-12-31","value":3128000000},"currentAssets@2018Q1":{"kind":"filed","concept":"AssetsCurrent","filing":48,"unit":"USD","end":"2018-03-31","value":2903000000},"currentAssets@2018Q2":{"kind":"filed","concept":"AssetsCurrent","filing":49,"unit":"USD","end":"2018-06-30","value":2866000000},"currentAssets@2018Q3":{"kind":"filed","concept":"AssetsCurrent","filing":21,"unit":"USD","end":"2018-09-29","value":3172000000},"currentAssets@2018Q4":{"kind":"filed","concept":"AssetsCurrent","filing":22,"unit":"USD","end":"2018-12-31","value":3027000000},"currentAssets@FY2018":{"kind":"filed","concept":"AssetsCurrent","filing":22,"unit":"USD","end":"2018-12-31","value":3027000000},"currentAssets@2019Q1":{"kind":"filed","concept":"AssetsCurrent","filing":50,"unit":"USD","end":"2019-03-30","value":3182000000},"currentAssets@2019Q2":{"kind":"filed","concept":"AssetsCurrent","filing":51,"unit":"USD","end":"2019-06-29","value":3074000000},"currentAssets@2019Q3":{"kind":"filed","concept":"AssetsCurrent","filing":23,"unit":"USD","end":"2019-09-28","value":3096000000},"currentAssets@2019Q4":{"kind":"filed","concept":"AssetsCurrent","filing":24,"unit":"USD","end":"2019-12-31","value":3414000000},"currentAssets@FY2019":{"kind":"filed","concept":"AssetsCurrent","filing":24,"unit":"USD","end":"2019-12-31","value":3414000000},"currentAssets@2020Q1":{"kind":"filed","concept":"AssetsCurrent","filing":52,"unit":"USD","end":"2020-03-28","value":3154000000},"currentAssets@2020Q2":{"kind":"filed","concept":"AssetsCurrent","filing":53,"unit":"USD","end":"2020-06-27","value":2914000000},"currentAssets@2020Q3":{"kind":"filed","concept":"AssetsCurrent","filing":25,"unit":"USD","end":"2020-09-26","value":3015000000},"currentAssets@2020Q4":{"kind":"filed","concept":"AssetsCurrent","filing":27,"unit":"USD","end":"2020-12-31","value":3354000000},"currentAssets@FY2020":{"kind":"filed","concept":"AssetsCurrent","filing":27,"unit":"USD","end":"2020-12-31","value":3354000000},"currentAssets@2021Q1":{"kind":"filed","concept":"AssetsCurrent","filing":54,"unit":"USD","end":"2021-04-03","value":3611000000},"currentAssets@2021Q2":{"kind":"filed","concept":"AssetsCurrent","filing":55,"unit":"USD","end":"2021-07-03","value":3878000000},"currentAssets@2021Q3":{"kind":"filed","concept":"AssetsCurrent","filing":28,"unit":"USD","end":"2021-10-02","value":3914000000},"currentAssets@2021Q4":{"kind":"filed","concept":"AssetsCurrent","filing":30,"unit":"USD","end":"2021-12-31","value":4047000000},"currentAssets@FY2021":{"kind":"filed","concept":"AssetsCurrent","filing":30,"unit":"USD","end":"2021-12-31","value":4047000000},"currentAssets@2022Q1":{"kind":"filed","concept":"AssetsCurrent","filing":56,"unit":"USD","end":"2022-04-02","value":4069000000},"currentAssets@2022Q2":{"kind":"filed","concept":"AssetsCurrent","filing":57,"unit":"USD","end":"2022-07-02","value":4141000000},"currentAssets@2022Q3":{"kind":"filed","concept":"AssetsCurrent","filing":31,"unit":"USD","end":"2022-10-01","value":3955000000},"currentAssets@2022Q4":{"kind":"filed","concept":"AssetsCurrent","filing":32,"unit":"USD","end":"2022-12-31","value":4017000000},"currentAssets@FY2022":{"kind":"filed","concept":"AssetsCurrent","filing":32,"unit":"USD","end":"2022-12-31","value":4017000000},"currentAssets@2023Q1":{"kind":"filed","concept":"AssetsCurrent","filing":58,"unit":"USD","end":"2023-04-01","value":3866000000},"currentAssets@2023Q2":{"kind":"filed","concept":"AssetsCurrent","filing":59,"unit":"USD","end":"2023-07-01","value":3866000000},"currentAssets@2023Q3":{"kind":"filed","concept":"AssetsCurrent","filing":33,"unit":"USD","end":"2023-09-30","value":3605000000},"currentAssets@2023Q4":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2023-12-31","value":3363000000},"currentAssets@FY2023":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2023-12-31","value":3363000000},"currentAssets@2024Q1":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2024-03-30","value":3387000000},"currentAssets@2024Q2":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2024-06-29","value":3502000000},"currentAssets@2024Q3":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2024-09-28","value":3513000000},"currentAssets@2024Q4":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2024-12-31","value":3518000000},"currentAssets@FY2024":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2024-12-31","value":3518000000},"currentAssets@2025Q1":{"kind":"filed","concept":"AssetsCurrent","filing":5,"unit":"USD","end":"2025-03-29","value":3489000000},"currentAssets@2025Q2":{"kind":"filed","concept":"AssetsCurrent","filing":6,"unit":"USD","end":"2025-06-28","value":3604000000},"currentAssets@2025Q3":{"kind":"filed","concept":"AssetsCurrent","filing":7,"unit":"USD","end":"2025-09-27","value":3557000000},"currentAssets@2025Q4":{"kind":"filed","concept":"AssetsCurrent","filing":8,"unit":"USD","end":"2025-12-31","value":3630000000},"currentAssets@FY2025":{"kind":"filed","concept":"AssetsCurrent","filing":8,"unit":"USD","end":"2025-12-31","value":3630000000},"currentAssets@2026Q1":{"kind":"filed","concept":"AssetsCurrent","filing":9,"unit":"USD","end":"2026-04-04","value":3763000000},"currentAssets@2026Q2":{"kind":"filed","concept":"AssetsCurrent","filing":8,"unit":"USD","end":"2026-07-04","value":4049000000},"totalAssets@2016Q2":{"kind":"filed","concept":"Assets","filing":43,"unit":"USD","end":"2016-07-02","value":4427000000},"totalAssets@2010Q4":{"kind":"filed","concept":"Assets","filing":60,"unit":"USD","end":"2010-12-31","value":2734086000},"totalAssets@FY2010":{"kind":"filed","concept":"Assets","filing":60,"unit":"USD","end":"2010-12-31","value":2734086000},"totalAssets@2011Q2":{"kind":"filed","concept":"Assets","filing":26,"unit":"USD","end":"2011-07-02","value":2882619000},"totalAssets@2011Q3":{"kind":"filed","concept":"Assets","filing":29,"unit":"USD","end":"2011-10-01","value":2970559000},"totalAssets@2011Q4":{"kind":"filed","concept":"Assets","filing":10,"unit":"USD","end":"2011-12-31","value":3006728000},"totalAssets@FY2011":{"kind":"filed","concept":"Assets","filing":10,"unit":"USD","end":"2011-12-31","value":3006728000},"totalAssets@2012Q1":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2012-03-31","value":3112144000},"totalAssets@2012Q2":{"kind":"filed","concept":"Assets","filing":12,"unit":"USD","end":"2012-06-30","value":3110167000},"totalAssets@2012Q3":{"kind":"filed","concept":"Assets","filing":13,"unit":"USD","end":"2012-09-29","value":3358913000},"totalAssets@2012Q4":{"kind":"filed","concept":"Assets","filing":14,"unit":"USD","end":"2012-12-31","value":3347781000},"totalAssets@FY2012":{"kind":"filed","concept":"Assets","filing":14,"unit":"USD","end":"2012-12-31","value":3347781000},"totalAssets@2013Q1":{"kind":"filed","concept":"Assets","filing":15,"unit":"USD","end":"2013-03-30","value":3368334000},"totalAssets@2013Q2":{"kind":"filed","concept":"Assets","filing":16,"unit":"USD","end":"2013-06-29","value":3345758000},"totalAssets@2013Q3":{"kind":"filed","concept":"Assets","filing":17,"unit":"USD","end":"2013-09-28","value":3329885000},"totalAssets@2013Q4":{"kind":"filed","concept":"Assets","filing":18,"unit":"USD","end":"2013-12-31","value":3418048000},"totalAssets@FY2013":{"kind":"filed","concept":"Assets","filing":18,"unit":"USD","end":"2013-12-31","value":3418048000},"totalAssets@2014Q1":{"kind":"filed","concept":"Assets","filing":19,"unit":"USD","end":"2014-03-29","value":3339814000},"totalAssets@2014Q2":{"kind":"filed","concept":"Assets","filing":20,"unit":"USD","end":"2014-06-28","value":3435883000},"totalAssets@2014Q3":{"kind":"filed","concept":"Assets","filing":36,"unit":"USD","end":"2014-09-27","value":3470069000},"totalAssets@2014Q4":{"kind":"filed","concept":"Assets","filing":34,"unit":"USD","end":"2014-12-31","value":3692000000},"totalAssets@FY2014":{"kind":"filed","concept":"Assets","filing":34,"unit":"USD","end":"2014-12-31","value":3692000000},"totalAssets@2015Q1":{"kind":"filed","concept":"Assets","filing":38,"unit":"USD","end":"2015-04-04","value":3714664000},"totalAssets@2015Q2":{"kind":"filed","concept":"Assets","filing":39,"unit":"USD","end":"2015-07-04","value":3738346000},"totalAssets@2015Q3":{"kind":"filed","concept":"Assets","filing":40,"unit":"USD","end":"2015-10-03","value":3804233000},"totalAssets@2015Q4":{"kind":"filed","concept":"Assets","filing":35,"unit":"USD","end":"2015-12-31","value":4431000000},"totalAssets@FY2015":{"kind":"filed","concept":"Assets","filing":35,"unit":"USD","end":"2015-12-31","value":4431000000},"totalAssets@2016Q1":{"kind":"filed","concept":"Assets","filing":42,"unit":"USD","end":"2016-04-02","value":4396000000},"totalAssets@2016Q3":{"kind":"filed","concept":"Assets","filing":44,"unit":"USD","end":"2016-10-01","value":4643000000},"totalAssets@2016Q4":{"kind":"filed","concept":"Assets","filing":37,"unit":"USD","end":"2016-12-31","value":4755000000},"totalAssets@FY2016":{"kind":"filed","concept":"Assets","filing":37,"unit":"USD","end":"2016-12-31","value":4755000000},"totalAssets@2017Q1":{"kind":"filed","concept":"Assets","filing":45,"unit":"USD","end":"2017-04-01","value":4808000000},"totalAssets@2017Q2":{"kind":"filed","concept":"Assets","filing":46,"unit":"USD","end":"2017-07-01","value":4862000000},"totalAssets@2017Q3":{"kind":"filed","concept":"Assets","filing":47,"unit":"USD","end":"2017-09-30","value":4993000000},"totalAssets@2017Q4":{"kind":"filed","concept":"Assets","filing":41,"unit":"USD","end":"2017-12-31","value":5161000000},"totalAssets@FY2017":{"kind":"filed","concept":"Assets","filing":41,"unit":"USD","end":"2017-12-31","value":5161000000},"totalAssets@2018Q1":{"kind":"filed","concept":"Assets","filing":48,"unit":"USD","end":"2018-03-31","value":5255000000},"totalAssets@2018Q2":{"kind":"filed","concept":"Assets","filing":49,"unit":"USD","end":"2018-06-30","value":5176000000},"totalAssets@2018Q3":{"kind":"filed","concept":"Assets","filing":21,"unit":"USD","end":"2018-09-29","value":5435000000},"totalAssets@2018Q4":{"kind":"filed","concept":"Assets","filing":22,"unit":"USD","end":"2018-12-31","value":5307000000},"totalAssets@FY2018":{"kind":"filed","concept":"Assets","filing":22,"unit":"USD","end":"2018-12-31","value":5307000000},"totalAssets@2019Q1":{"kind":"filed","concept":"Assets","filing":50,"unit":"USD","end":"2019-03-30","value":5976000000},"totalAssets@2019Q2":{"kind":"filed","concept":"Assets","filing":51,"unit":"USD","end":"2019-06-29","value":5901000000},"totalAssets@2019Q3":{"kind":"filed","concept":"Assets","filing":23,"unit":"USD","end":"2019-09-28","value":5946000000},"totalAssets@2019Q4":{"kind":"filed","concept":"Assets","filing":24,"unit":"USD","end":"2019-12-31","value":6349000000},"totalAssets@FY2019":{"kind":"filed","concept":"Assets","filing":24,"unit":"USD","end":"2019-12-31","value":6349000000},"totalAssets@2020Q1":{"kind":"filed","concept":"Assets","filing":52,"unit":"USD","end":"2020-03-28","value":6155000000},"totalAssets@2020Q2":{"kind":"filed","concept":"Assets","filing":53,"unit":"USD","end":"2020-06-27","value":5873000000},"totalAssets@2020Q3":{"kind":"filed","concept":"Assets","filing":25,"unit":"USD","end":"2020-09-26","value":5976000000},"totalAssets@2020Q4":{"kind":"filed","concept":"Assets","filing":27,"unit":"USD","end":"2020-12-31","value":6399000000},"totalAssets@FY2020":{"kind":"filed","concept":"Assets","filing":27,"unit":"USD","end":"2020-12-31","value":6399000000},"totalAssets@2021Q1":{"kind":"filed","concept":"Assets","filing":54,"unit":"USD","end":"2021-04-03","value":6693000000},"totalAssets@2021Q2":{"kind":"filed","concept":"Assets","filing":55,"unit":"USD","end":"2021-07-03","value":7070000000},"totalAssets@2021Q3":{"kind":"filed","concept":"Assets","filing":28,"unit":"USD","end":"2021-10-02","value":7257000000},"totalAssets@2021Q4":{"kind":"filed","concept":"Assets","filing":30,"unit":"USD","end":"2021-12-31","value":7503000000},"totalAssets@FY2021":{"kind":"filed","concept":"Assets","filing":30,"unit":"USD","end":"2021-12-31","value":7503000000},"totalAssets@2022Q1":{"kind":"filed","concept":"Assets","filing":56,"unit":"USD","end":"2022-04-02","value":7669000000},"totalAssets@2022Q2":{"kind":"filed","concept":"Assets","filing":57,"unit":"USD","end":"2022-07-02","value":7810000000},"totalAssets@2022Q3":{"kind":"filed","concept":"Assets","filing":31,"unit":"USD","end":"2022-10-01","value":7744000000},"totalAssets@2022Q4":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2022-12-31","value":7902000000},"totalAssets@FY2022":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2022-12-31","value":7902000000},"totalAssets@2023Q1":{"kind":"filed","concept":"Assets","filing":58,"unit":"USD","end":"2023-04-01","value":7795000000},"totalAssets@2023Q2":{"kind":"filed","concept":"Assets","filing":59,"unit":"USD","end":"2023-07-01","value":7805000000},"totalAssets@2023Q3":{"kind":"filed","concept":"Assets","filing":33,"unit":"USD","end":"2023-09-30","value":7596000000},"totalAssets@2023Q4":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2023-12-31","value":7566000000},"totalAssets@FY2023":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2023-12-31","value":7566000000},"totalAssets@2024Q1":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2024-03-30","value":7577000000},"totalAssets@2024Q2":{"kind":"filed","concept":"Assets","filing":6,"unit":"USD","end":"2024-06-29","value":7665000000},"totalAssets@2024Q3":{"kind":"filed","concept":"Assets","filing":7,"unit":"USD","end":"2024-09-28","value":7665000000},"totalAssets@2024Q4":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2024-12-31","value":7665000000},"totalAssets@FY2024":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2024-12-31","value":7665000000},"totalAssets@2025Q1":{"kind":"filed","concept":"Assets","filing":5,"unit":"USD","end":"2025-03-29","value":7633000000},"totalAssets@2025Q2":{"kind":"filed","concept":"Assets","filing":8,"unit":"USD","end":"2025-06-28","value":8246000000},"totalAssets@2025Q3":{"kind":"filed","concept":"Assets","filing":7,"unit":"USD","end":"2025-09-27","value":7959000000},"totalAssets@2025Q4":{"kind":"filed","concept":"Assets","filing":8,"unit":"USD","end":"2025-12-31","value":8246000000},"totalAssets@FY2025":{"kind":"filed","concept":"Assets","filing":8,"unit":"USD","end":"2025-12-31","value":8246000000},"totalAssets@2026Q1":{"kind":"filed","concept":"Assets","filing":9,"unit":"USD","end":"2026-04-04","value":8430000000},"totalAssets@2026Q2":{"kind":"filed","concept":"Assets","filing":8,"unit":"USD","end":"2026-07-04","value":8682000000},"currentLiabilities@2016Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":37,"unit":"USD","end":"2016-12-31","value":785000000},"currentLiabilities@FY2016":{"kind":"filed","concept":"LiabilitiesCurrent","filing":37,"unit":"USD","end":"2016-12-31","value":785000000},"currentLiabilities@2010Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":60,"unit":"USD","end":"2010-12-31","value":638195000},"currentLiabilities@FY2010":{"kind":"filed","concept":"LiabilitiesCurrent","filing":60,"unit":"USD","end":"2010-12-31","value":638195000},"currentLiabilities@2011Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":26,"unit":"USD","end":"2011-07-02","value":549405000},"currentLiabilities@2011Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":29,"unit":"USD","end":"2011-10-01","value":598011000},"currentLiabilities@2011Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":10,"unit":"USD","end":"2011-12-31","value":561409000},"currentLiabilities@FY2011":{"kind":"filed","concept":"LiabilitiesCurrent","filing":10,"unit":"USD","end":"2011-12-31","value":561409000},"currentLiabilities@2012Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":11,"unit":"USD","end":"2012-03-31","value":577601000},"currentLiabilities@2012Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":12,"unit":"USD","end":"2012-06-30","value":532999000},"currentLiabilities@2012Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":13,"unit":"USD","end":"2012-09-29","value":706256000},"currentLiabilities@2012Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":14,"unit":"USD","end":"2012-12-31","value":676575000},"currentLiabilities@FY2012":{"kind":"filed","concept":"LiabilitiesCurrent","filing":14,"unit":"USD","end":"2012-12-31","value":676575000},"currentLiabilities@2013Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":15,"unit":"USD","end":"2013-03-30","value":657960000},"currentLiabilities@2013Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":16,"unit":"USD","end":"2013-06-29","value":625449000},"currentLiabilities@2013Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":17,"unit":"USD","end":"2013-09-28","value":586283000},"currentLiabilities@2013Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":18,"unit":"USD","end":"2013-12-31","value":615327000},"currentLiabilities@FY2013":{"kind":"filed","concept":"LiabilitiesCurrent","filing":18,"unit":"USD","end":"2013-12-31","value":615327000},"currentLiabilities@2014Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":19,"unit":"USD","end":"2014-03-29","value":522413000},"currentLiabilities@2014Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":20,"unit":"USD","end":"2014-06-28","value":641646000},"currentLiabilities@2014Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":36,"unit":"USD","end":"2014-09-27","value":568222000},"currentLiabilities@2014Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":34,"unit":"USD","end":"2014-12-31","value":635000000},"currentLiabilities@FY2014":{"kind":"filed","concept":"LiabilitiesCurrent","filing":34,"unit":"USD","end":"2014-12-31","value":635000000},"currentLiabilities@2015Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":38,"unit":"USD","end":"2015-04-04","value":650694000},"currentLiabilities@2015Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":39,"unit":"USD","end":"2015-07-04","value":640310000},"currentLiabilities@2015Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":40,"unit":"USD","end":"2015-10-03","value":713526000},"currentLiabilities@2015Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":35,"unit":"USD","end":"2015-12-31","value":766000000},"currentLiabilities@FY2015":{"kind":"filed","concept":"LiabilitiesCurrent","filing":35,"unit":"USD","end":"2015-12-31","value":766000000},"currentLiabilities@2016Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":42,"unit":"USD","end":"2016-04-02","value":719000000},"currentLiabilities@2016Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":43,"unit":"USD","end":"2016-07-02","value":652000000},"currentLiabilities@2016Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":44,"unit":"USD","end":"2016-10-01","value":793000000},"currentLiabilities@2017Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":45,"unit":"USD","end":"2017-04-01","value":754000000},"currentLiabilities@2017Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":46,"unit":"USD","end":"2017-07-01","value":741000000},"currentLiabilities@2017Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":47,"unit":"USD","end":"2017-09-30","value":775000000},"currentLiabilities@2017Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":41,"unit":"USD","end":"2017-12-31","value":818000000},"currentLiabilities@FY2017":{"kind":"filed","concept":"LiabilitiesCurrent","filing":41,"unit":"USD","end":"2017-12-31","value":818000000},"currentLiabilities@2018Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":48,"unit":"USD","end":"2018-03-31","value":787000000},"currentLiabilities@2018Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":49,"unit":"USD","end":"2018-06-30","value":742000000},"currentLiabilities@2018Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":21,"unit":"USD","end":"2018-09-29","value":769000000},"currentLiabilities@2018Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":22,"unit":"USD","end":"2018-12-31","value":784000000},"currentLiabilities@FY2018":{"kind":"filed","concept":"LiabilitiesCurrent","filing":22,"unit":"USD","end":"2018-12-31","value":784000000},"currentLiabilities@2019Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":50,"unit":"USD","end":"2019-03-30","value":1036000000},"currentLiabilities@2019Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":51,"unit":"USD","end":"2019-06-29","value":905000000},"currentLiabilities@2019Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":23,"unit":"USD","end":"2019-09-28","value":959000000},"currentLiabilities@2019Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":24,"unit":"USD","end":"2019-12-31","value":1189000000},"currentLiabilities@FY2019":{"kind":"filed","concept":"LiabilitiesCurrent","filing":24,"unit":"USD","end":"2019-12-31","value":1189000000},"currentLiabilities@2020Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":52,"unit":"USD","end":"2020-03-28","value":1274000000},"currentLiabilities@2020Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":53,"unit":"USD","end":"2020-06-27","value":1022000000},"currentLiabilities@2020Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":25,"unit":"USD","end":"2020-09-26","value":1010000000},"currentLiabilities@2020Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":27,"unit":"USD","end":"2020-12-31","value":1076000000},"currentLiabilities@FY2020":{"kind":"filed","concept":"LiabilitiesCurrent","filing":27,"unit":"USD","end":"2020-12-31","value":1076000000},"currentLiabilities@2021Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":54,"unit":"USD","end":"2021-04-03","value":1183000000},"currentLiabilities@2021Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":55,"unit":"USD","end":"2021-07-03","value":1413000000},"currentLiabilities@2021Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":28,"unit":"USD","end":"2021-10-02","value":1438000000},"currentLiabilities@2021Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":30,"unit":"USD","end":"2021-12-31","value":1552000000},"currentLiabilities@FY2021":{"kind":"filed","concept":"LiabilitiesCurrent","filing":30,"unit":"USD","end":"2021-12-31","value":1552000000},"currentLiabilities@2022Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":56,"unit":"USD","end":"2022-04-02","value":1632000000},"currentLiabilities@2022Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":57,"unit":"USD","end":"2022-07-02","value":1757000000},"currentLiabilities@2022Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":31,"unit":"USD","end":"2022-10-01","value":1598000000},"currentLiabilities@2022Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":32,"unit":"USD","end":"2022-12-31","value":1529000000},"currentLiabilities@FY2022":{"kind":"filed","concept":"LiabilitiesCurrent","filing":32,"unit":"USD","end":"2022-12-31","value":1529000000},"currentLiabilities@2023Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":58,"unit":"USD","end":"2023-04-01","value":1453000000},"currentLiabilities@2023Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":59,"unit":"USD","end":"2023-07-01","value":1458000000},"currentLiabilities@2023Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":33,"unit":"USD","end":"2023-09-30","value":1165000000},"currentLiabilities@2023Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2023-12-31","value":1335000000},"currentLiabilities@FY2023":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2023-12-31","value":1335000000},"currentLiabilities@2024Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2024-03-30","value":1334000000},"currentLiabilities@2024Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2024-06-29","value":1427000000},"currentLiabilities@2024Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2024-09-28","value":1437000000},"currentLiabilities@2024Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2024-12-31","value":1407000000},"currentLiabilities@FY2024":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2024-12-31","value":1407000000},"currentLiabilities@2025Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":5,"unit":"USD","end":"2025-03-29","value":1384000000},"currentLiabilities@2025Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":6,"unit":"USD","end":"2025-06-28","value":1499000000},"currentLiabilities@2025Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":7,"unit":"USD","end":"2025-09-27","value":1457000000},"currentLiabilities@2025Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":8,"unit":"USD","end":"2025-12-31","value":1510000000},"currentLiabilities@FY2025":{"kind":"filed","concept":"LiabilitiesCurrent","filing":8,"unit":"USD","end":"2025-12-31","value":1510000000},"currentLiabilities@2026Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":9,"unit":"USD","end":"2026-04-04","value":1584000000},"currentLiabilities@2026Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":8,"unit":"USD","end":"2026-07-04","value":1685000000},"totalLiabilities@2022Q4":{"kind":"filed","concept":"Liabilities","filing":32,"unit":"USD","end":"2022-12-31","value":2888000000},"totalLiabilities@FY2022":{"kind":"filed","concept":"Liabilities","filing":32,"unit":"USD","end":"2022-12-31","value":2888000000},"totalLiabilities@2021Q4":{"kind":"filed","concept":"Liabilities","filing":30,"unit":"USD","end":"2021-12-31","value":3069000000},"totalLiabilities@FY2021":{"kind":"filed","concept":"Liabilities","filing":30,"unit":"USD","end":"2021-12-31","value":3069000000},"totalLiabilities@2023Q1":{"kind":"filed","concept":"Liabilities","filing":58,"unit":"USD","end":"2023-04-01","value":2786000000},"totalLiabilities@2023Q2":{"kind":"filed","concept":"Liabilities","filing":59,"unit":"USD","end":"2023-07-01","value":2743000000},"totalLiabilities@2023Q3":{"kind":"filed","concept":"Liabilities","filing":33,"unit":"USD","end":"2023-09-30","value":2413000000},"totalLiabilities@2023Q4":{"kind":"filed","concept":"Liabilities","filing":0,"unit":"USD","end":"2023-12-31","value":2932000000},"totalLiabilities@FY2023":{"kind":"filed","concept":"Liabilities","filing":0,"unit":"USD","end":"2023-12-31","value":2932000000},"totalLiabilities@2024Q1":{"kind":"filed","concept":"Liabilities","filing":1,"unit":"USD","end":"2024-03-30","value":2923000000},"totalLiabilities@2024Q2":{"kind":"filed","concept":"Liabilities","filing":2,"unit":"USD","end":"2024-06-29","value":2985000000},"totalLiabilities@2024Q3":{"kind":"filed","concept":"Liabilities","filing":3,"unit":"USD","end":"2024-09-28","value":2968000000},"totalLiabilities@2024Q4":{"kind":"filed","concept":"Liabilities","filing":4,"unit":"USD","end":"2024-12-31","value":2916000000},"totalLiabilities@FY2024":{"kind":"filed","concept":"Liabilities","filing":4,"unit":"USD","end":"2024-12-31","value":2916000000},"totalLiabilities@2025Q1":{"kind":"filed","concept":"Liabilities","filing":5,"unit":"USD","end":"2025-03-29","value":2868000000},"totalLiabilities@2025Q2":{"kind":"filed","concept":"Liabilities","filing":6,"unit":"USD","end":"2025-06-28","value":3000000000},"totalLiabilities@2025Q3":{"kind":"filed","concept":"Liabilities","filing":7,"unit":"USD","end":"2025-09-27","value":2988000000},"totalLiabilities@2025Q4":{"kind":"filed","concept":"Liabilities","filing":8,"unit":"USD","end":"2025-12-31","value":3011000000},"totalLiabilities@FY2025":{"kind":"filed","concept":"Liabilities","filing":8,"unit":"USD","end":"2025-12-31","value":3011000000},"totalLiabilities@2026Q1":{"kind":"filed","concept":"Liabilities","filing":9,"unit":"USD","end":"2026-04-04","value":3070000000},"totalLiabilities@2026Q2":{"kind":"filed","concept":"Liabilities","filing":8,"unit":"USD","end":"2026-07-04","value":3173000000},"totalLiabilities@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2016"},{"ref":"equity@FY2016","weight":-1}],"rule":"accounting-identity","value":1580000000},"totalLiabilities@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q1"},{"ref":"equity@2017Q1","weight":-1}],"rule":"accounting-identity","value":1551000000},"totalLiabilities@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q2"},{"ref":"equity@2017Q2","weight":-1}],"rule":"accounting-identity","value":1544000000},"totalLiabilities@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q3"},{"ref":"equity@2017Q3","weight":-1}],"rule":"accounting-identity","value":1597000000},"totalLiabilities@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q4"},{"ref":"equity@2017Q4","weight":-1}],"rule":"accounting-identity","value":1753000000},"totalLiabilities@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2017"},{"ref":"equity@FY2017","weight":-1}],"rule":"accounting-identity","value":1753000000},"totalLiabilities@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q1"},{"ref":"equity@2018Q1","weight":-1}],"rule":"accounting-identity","value":1822000000},"totalLiabilities@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q2"},{"ref":"equity@2018Q2","weight":-1}],"rule":"accounting-identity","value":1758000000},"totalLiabilities@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q3"},{"ref":"equity@2018Q3","weight":-1}],"rule":"accounting-identity","value":2009000000},"totalLiabilities@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q4"},{"ref":"equity@2018Q4","weight":-1}],"rule":"accounting-identity","value":1935000000},"totalLiabilities@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2018"},{"ref":"equity@FY2018","weight":-1}],"rule":"accounting-identity","value":1935000000},"totalLiabilities@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q1"},{"ref":"equity@2019Q1","weight":-1}],"rule":"accounting-identity","value":2606000000},"totalLiabilities@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q2"},{"ref":"equity@2019Q2","weight":-1}],"rule":"accounting-identity","value":2482000000},"totalLiabilities@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q3"},{"ref":"equity@2019Q3","weight":-1}],"rule":"accounting-identity","value":2536000000},"totalLiabilities@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q4"},{"ref":"equity@2019Q4","weight":-1}],"rule":"accounting-identity","value":2748000000},"totalLiabilities@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2019"},{"ref":"equity@FY2019","weight":-1}],"rule":"accounting-identity","value":2748000000},"totalLiabilities@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q1"},{"ref":"equity@2020Q1","weight":-1}],"rule":"accounting-identity","value":2671000000},"totalLiabilities@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q2"},{"ref":"equity@2020Q2","weight":-1}],"rule":"accounting-identity","value":2437000000},"totalLiabilities@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q3"},{"ref":"equity@2020Q3","weight":-1}],"rule":"accounting-identity","value":2378000000},"totalLiabilities@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q4"},{"ref":"equity@2020Q4","weight":-1}],"rule":"accounting-identity","value":2571000000},"totalLiabilities@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2020"},{"ref":"equity@FY2020","weight":-1}],"rule":"accounting-identity","value":2571000000},"totalLiabilities@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q1"},{"ref":"equity@2021Q1","weight":-1}],"rule":"accounting-identity","value":2673000000},"totalLiabilities@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q2"},{"ref":"equity@2021Q2","weight":-1}],"rule":"accounting-identity","value":2887000000},"totalLiabilities@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q3"},{"ref":"equity@2021Q3","weight":-1}],"rule":"accounting-identity","value":2967000000},"totalLiabilities@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q1"},{"ref":"equity@2022Q1","weight":-1}],"rule":"accounting-identity","value":3135000000},"totalLiabilities@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q2"},{"ref":"equity@2022Q2","weight":-1}],"rule":"accounting-identity","value":3171000000},"totalLiabilities@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q3"},{"ref":"equity@2022Q3","weight":-1}],"rule":"accounting-identity","value":2973000000},"totalLiabilities@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2011"},{"ref":"equity@FY2011","weight":-1}],"rule":"accounting-identity","value":927261000},"totalLiabilities@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q3"},{"ref":"equity@2012Q3","weight":-1}],"rule":"accounting-identity","value":1087669000},"totalLiabilities@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q4"},{"ref":"equity@2012Q4","weight":-1}],"rule":"accounting-identity","value":1039781000},"totalLiabilities@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2012"},{"ref":"equity@FY2012","weight":-1}],"rule":"accounting-identity","value":1039781000},"totalLiabilities@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q1"},{"ref":"equity@2013Q1","weight":-1}],"rule":"accounting-identity","value":1007271000},"totalLiabilities@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q2"},{"ref":"equity@2013Q2","weight":-1}],"rule":"accounting-identity","value":964261000},"totalLiabilities@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q3"},{"ref":"equity@2013Q3","weight":-1}],"rule":"accounting-identity","value":933335000},"totalLiabilities@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q4"},{"ref":"equity@2013Q4","weight":-1}],"rule":"accounting-identity","value":925048000},"totalLiabilities@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2013"},{"ref":"equity@FY2013","weight":-1}],"rule":"accounting-identity","value":925048000},"totalLiabilities@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q1"},{"ref":"equity@2014Q1","weight":-1}],"rule":"accounting-identity","value":841371000},"totalLiabilities@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q2"},{"ref":"equity@2014Q2","weight":-1}],"rule":"accounting-identity","value":894640000},"totalLiabilities@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q3"},{"ref":"equity@2014Q3","weight":-1}],"rule":"accounting-identity","value":827490000},"totalLiabilities@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q4"},{"ref":"equity@2014Q4","weight":-1}],"rule":"accounting-identity","value":957000000},"totalLiabilities@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2014"},{"ref":"equity@FY2014","weight":-1}],"rule":"accounting-identity","value":957000000},"totalLiabilities@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q1"},{"ref":"equity@2015Q1","weight":-1}],"rule":"accounting-identity","value":964963000},"totalLiabilities@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q2"},{"ref":"equity@2015Q2","weight":-1}],"rule":"accounting-identity","value":950447000},"totalLiabilities@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q3"},{"ref":"equity@2015Q3","weight":-1}],"rule":"accounting-identity","value":1019938000},"totalLiabilities@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q4"},{"ref":"equity@2015Q4","weight":-1}],"rule":"accounting-identity","value":1549000000},"totalLiabilities@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2015"},{"ref":"equity@FY2015","weight":-1}],"rule":"accounting-identity","value":1549000000},"totalLiabilities@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q1"},{"ref":"equity@2016Q1","weight":-1}],"rule":"accounting-identity","value":1483000000},"totalLiabilities@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q2"},{"ref":"equity@2016Q2","weight":-1}],"rule":"accounting-identity","value":1419000000},"totalLiabilities@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q3"},{"ref":"equity@2016Q3","weight":-1}],"rule":"accounting-identity","value":1565000000},"totalLiabilities@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q4"},{"ref":"equity@2016Q4","weight":-1}],"rule":"accounting-identity","value":1580000000},"totalLiabilities@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q4"},{"ref":"equity@2010Q4","weight":-1}],"rule":"accounting-identity","value":955837000},"totalLiabilities@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2010"},{"ref":"equity@FY2010","weight":-1}],"rule":"accounting-identity","value":955837000},"totalLiabilities@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q2"},{"ref":"equity@2011Q2","weight":-1}],"rule":"accounting-identity","value":874084000},"totalLiabilities@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q3"},{"ref":"equity@2011Q3","weight":-1}],"rule":"accounting-identity","value":934142000},"totalLiabilities@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q4"},{"ref":"equity@2011Q4","weight":-1}],"rule":"accounting-identity","value":927261000},"totalLiabilities@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q1"},{"ref":"equity@2012Q1","weight":-1}],"rule":"accounting-identity","value":948387000},"totalLiabilities@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q2"},{"ref":"equity@2012Q2","weight":-1}],"rule":"accounting-identity","value":908028000},"#75":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":29,"unit":"USD","end":"2010-12-31","value":91407000},"#76":{"kind":"filed","concept":"LongTermDebtCurrent","filing":29,"unit":"USD","end":"2010-12-31","value":1697000},"totalDebt@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#75"},{"ref":"#76"}],"rule":"component-sum","value":93104000},"equity@FY2017":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":24,"unit":"USD","end":"2017-12-31","value":3408000000},"equity@2018Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":23,"unit":"USD","end":"2018-03-31","value":3433000000},"totalDebt@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#75"},{"ref":"#76"}],"rule":"component-sum","value":93104000},"equity@2018Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":23,"unit":"USD","end":"2018-06-30","value":3418000000},"#77":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":26,"unit":"USD","end":"2011-07-02","value":105614000},"#78":{"kind":"filed","concept":"LongTermDebtCurrent","filing":26,"unit":"USD","end":"2011-07-02","value":3346000},"totalDebt@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#77"},{"ref":"#78"}],"rule":"component-sum","value":108960000},"equity@2018Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":23,"unit":"USD","end":"2018-09-29","value":3426000000},"equity@2018Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":27,"unit":"USD","end":"2018-12-31","value":3372000000},"equity@FY2018":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":27,"unit":"USD","end":"2018-12-31","value":3372000000},"#79":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":29,"unit":"USD","end":"2011-10-01","value":118378000},"#80":{"kind":"filed","concept":"LongTermDebtCurrent","filing":29,"unit":"USD","end":"2011-10-01","value":36724000},"totalDebt@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#79"},{"ref":"#80"}],"rule":"component-sum","value":155102000},"equity@2019Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":25,"unit":"USD","end":"2019-03-30","value":3370000000},"equity@2019Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":25,"unit":"USD","end":"2019-06-29","value":3419000000},"equity@2019Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":25,"unit":"USD","end":"2019-09-28","value":3410000000},"equity@2019Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":30,"unit":"USD","end":"2019-12-31","value":3601000000},"equity@FY2019":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":30,"unit":"USD","end":"2019-12-31","value":3601000000},"equity@2020Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":28,"unit":"USD","end":"2020-03-28","value":3484000000},"equity@2020Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":28,"unit":"USD","end":"2020-06-27","value":3436000000},"equity@2020Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":28,"unit":"USD","end":"2020-09-26","value":3598000000},"equity@2020Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":32,"unit":"USD","end":"2020-12-31","value":3828000000},"equity@FY2020":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":32,"unit":"USD","end":"2020-12-31","value":3828000000},"equity@2021Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":31,"unit":"USD","end":"2021-04-03","value":4020000000},"equity@2021Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":31,"unit":"USD","end":"2021-07-03","value":4183000000},"equity@2021Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":31,"unit":"USD","end":"2021-10-02","value":4290000000},"equity@2021Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":0,"unit":"USD","end":"2021-12-31","value":4434000000},"#81":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":35,"unit":"USD","end":"2015-12-31","value":518000000},"#82":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":35,"unit":"USD","end":"2015-12-31","value":4000000},"totalDebt@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#81"},{"ref":"#82"}],"rule":"component-sum","value":522000000},"totalDebt@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#81"},{"ref":"#82"}],"rule":"component-sum","value":522000000},"#83":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":42,"unit":"USD","end":"2016-04-02","value":506000000},"#84":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":42,"unit":"USD","end":"2016-04-02","value":8000000},"totalDebt@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#83"},{"ref":"#84"}],"rule":"component-sum","value":514000000},"#85":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":43,"unit":"USD","end":"2016-07-02","value":507000000},"#86":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":43,"unit":"USD","end":"2016-07-02","value":13000000},"totalDebt@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#85"},{"ref":"#86"}],"rule":"component-sum","value":520000000},"#87":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":44,"unit":"USD","end":"2016-10-01","value":503000000},"#88":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":44,"unit":"USD","end":"2016-10-01","value":17000000},"totalDebt@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#87"},{"ref":"#88"}],"rule":"component-sum","value":520000000},"equity@FY2021":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":0,"unit":"USD","end":"2021-12-31","value":4434000000},"equity@2022Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":33,"unit":"USD","end":"2022-04-02","value":4534000000},"equity@2022Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":33,"unit":"USD","end":"2022-07-02","value":4639000000},"equity@2022Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":33,"unit":"USD","end":"2022-10-01","value":4771000000},"equity@2022Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":4,"unit":"USD","end":"2022-12-31","value":5014000000},"equity@FY2022":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":4,"unit":"USD","end":"2022-12-31","value":5014000000},"equity@2023Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":3,"unit":"USD","end":"2023-04-01","value":5009000000},"equity@2023Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":3,"unit":"USD","end":"2023-07-01","value":5062000000},"equity@2023Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":3,"unit":"USD","end":"2023-09-30","value":5183000000},"equity@2023Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":4,"unit":"USD","end":"2023-12-31","value":4634000000},"equity@FY2023":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":4,"unit":"USD","end":"2023-12-31","value":4634000000},"equity@2024Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":7,"unit":"USD","end":"2024-03-30","value":4654000000},"equity@2024Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":7,"unit":"USD","end":"2024-06-29","value":4713000000},"equity@2024Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":7,"unit":"USD","end":"2024-09-28","value":4566000000},"equity@2024Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":8,"unit":"USD","end":"2024-12-31","value":4749000000},"equity@FY2024":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":8,"unit":"USD","end":"2024-12-31","value":4749000000},"equity@2025Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":8,"unit":"USD","end":"2025-03-29","value":4765000000},"equity@2025Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":8,"unit":"USD","end":"2025-06-28","value":4855000000},"equity@2025Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":7,"unit":"USD","end":"2025-09-27","value":4971000000},"equity@2025Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":8,"unit":"USD","end":"2025-12-31","value":5235000000},"equity@FY2025":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":8,"unit":"USD","end":"2025-12-31","value":5235000000},"equity@2026Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":8,"unit":"USD","end":"2026-04-04","value":5360000000},"equity@2026Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":8,"unit":"USD","end":"2026-07-04","value":5509000000},"operatingCashFlow@FY2015":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":37,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":416000000},"#89":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":37,"unit":"USD","end":"2016-12-31","value":499000000},"#90":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":37,"unit":"USD","end":"2016-12-31","value":17000000},"totalDebt@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#89"},{"ref":"#90"}],"rule":"component-sum","value":516000000},"totalDebt@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#89"},{"ref":"#90"}],"rule":"component-sum","value":516000000},"#91":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":45,"unit":"USD","end":"2017-04-01","value":499000000},"#92":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":45,"unit":"USD","end":"2017-04-01","value":18000000},"totalDebt@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#91"},{"ref":"#92"}],"rule":"component-sum","value":517000000},"#93":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":46,"unit":"USD","end":"2017-07-01","value":495000000},"#94":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":46,"unit":"USD","end":"2017-07-01","value":18000000},"totalDebt@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#93"},{"ref":"#94"}],"rule":"component-sum","value":513000000},"#95":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":47,"unit":"USD","end":"2017-09-30","value":490000000},"#96":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":47,"unit":"USD","end":"2017-09-30","value":50000000},"totalDebt@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#95"},{"ref":"#96"}],"rule":"component-sum","value":540000000},"#97":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":41,"unit":"USD","end":"2017-12-31","value":482000000},"#98":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":41,"unit":"USD","end":"2017-12-31","value":53000000},"totalDebt@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#97"},{"ref":"#98"}],"rule":"component-sum","value":535000000},"totalDebt@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#97"},{"ref":"#98"}],"rule":"component-sum","value":535000000},"#99":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":48,"unit":"USD","end":"2018-03-31","value":522000000},"#100":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":48,"unit":"USD","end":"2018-03-31","value":23000000},"totalDebt@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#99"},{"ref":"#100"}],"rule":"component-sum","value":545000000},"#101":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":49,"unit":"USD","end":"2018-06-30","value":508000000},"#102":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":49,"unit":"USD","end":"2018-06-30","value":24000000},"totalDebt@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#101"},{"ref":"#102"}],"rule":"component-sum","value":532000000},"#103":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":21,"unit":"USD","end":"2018-09-29","value":741000000},"#104":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":21,"unit":"USD","end":"2018-09-29","value":10000000},"totalDebt@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#103"},{"ref":"#104"}],"rule":"component-sum","value":751000000},"#105":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":22,"unit":"USD","end":"2018-12-31","value":739000000},"#106":{"kind":"filed","concept":"LongTermDebtCurrent","filing":22,"unit":"USD","end":"2018-12-31","value":39000000},"totalDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#105"},{"ref":"#106"}],"rule":"component-sum","value":778000000},"totalDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#105"},{"ref":"#106"}],"rule":"component-sum","value":778000000},"#107":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":50,"unit":"USD","end":"2019-03-30","value":735000000},"#108":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":50,"unit":"USD","end":"2019-03-30","value":53000000},"totalDebt@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#107"},{"ref":"#108"}],"rule":"component-sum","value":788000000},"#109":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":51,"unit":"USD","end":"2019-06-29","value":734000000},"#110":{"kind":"filed","concept":"LongTermDebtCurrent","filing":51,"unit":"USD","end":"2019-06-29","value":54000000},"totalDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#109"},{"ref":"#110"}],"rule":"component-sum","value":788000000},"#111":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":23,"unit":"USD","end":"2019-09-28","value":733000000},"#112":{"kind":"filed","concept":"LongTermDebtCurrent","filing":23,"unit":"USD","end":"2019-09-28","value":58000000},"totalDebt@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#111"},{"ref":"#112"}],"rule":"component-sum","value":791000000},"#113":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":24,"unit":"USD","end":"2019-12-31","value":730000000},"#114":{"kind":"filed","concept":"LongTermDebtCurrent","filing":24,"unit":"USD","end":"2019-12-31","value":62000000},"totalDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#113"},{"ref":"#114"}],"rule":"component-sum","value":792000000},"totalDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#113"},{"ref":"#114"}],"rule":"component-sum","value":792000000},"#115":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":52,"unit":"USD","end":"2020-03-28","value":686000000},"#116":{"kind":"filed","concept":"LongTermDebtCurrent","filing":52,"unit":"USD","end":"2020-03-28","value":105000000},"totalDebt@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#115"},{"ref":"#116"}],"rule":"component-sum","value":791000000},"#117":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":53,"unit":"USD","end":"2020-06-27","value":687000000},"#118":{"kind":"filed","concept":"LongTermDebtCurrent","filing":53,"unit":"USD","end":"2020-06-27","value":82000000},"totalDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#117"},{"ref":"#118"}],"rule":"component-sum","value":769000000},"#119":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":25,"unit":"USD","end":"2020-09-26","value":683000000},"#120":{"kind":"filed","concept":"LongTermDebtCurrent","filing":25,"unit":"USD","end":"2020-09-26","value":56000000},"totalDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#119"},{"ref":"#120"}],"rule":"component-sum","value":739000000},"#121":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":27,"unit":"USD","end":"2020-12-31","value":707000000},"#122":{"kind":"filed","concept":"LongTermDebtCurrent","filing":27,"unit":"USD","end":"2020-12-31","value":55000000},"totalDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#121"},{"ref":"#122"}],"rule":"component-sum","value":762000000},"totalDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#121"},{"ref":"#122"}],"rule":"component-sum","value":762000000},"#123":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":54,"unit":"USD","end":"2021-04-03","value":704000000},"#124":{"kind":"filed","concept":"LongTermDebtCurrent","filing":54,"unit":"USD","end":"2021-04-03","value":9000000},"totalDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#123"},{"ref":"#124"}],"rule":"component-sum","value":713000000},"#125":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":55,"unit":"USD","end":"2021-07-03","value":711000000},"#126":{"kind":"filed","concept":"LongTermDebtCurrent","filing":55,"unit":"USD","end":"2021-07-03","value":9000000},"totalDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#125"},{"ref":"#126"}],"rule":"component-sum","value":720000000},"#127":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":28,"unit":"USD","end":"2021-10-02","value":709000000},"#128":{"kind":"filed","concept":"LongTermDebtCurrent","filing":28,"unit":"USD","end":"2021-10-02","value":8000000},"totalDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#127"},{"ref":"#128"}],"rule":"component-sum","value":717000000},"#129":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":30,"unit":"USD","end":"2021-12-31","value":708000000},"#130":{"kind":"filed","concept":"LongTermDebtCurrent","filing":27,"unit":"USD","end":"2021-12-31","value":8000000},"totalDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#129"},{"ref":"#130"}],"rule":"component-sum","value":716000000},"totalDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#129"},{"ref":"#130"}],"rule":"component-sum","value":716000000},"#131":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":56,"unit":"USD","end":"2022-04-02","value":705000000},"totalDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#131"}],"rule":"component-sum","value":705000000},"#132":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":57,"unit":"USD","end":"2022-07-02","value":704000000},"totalDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#132"}],"rule":"component-sum","value":704000000},"#133":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":31,"unit":"USD","end":"2022-10-01","value":703000000},"totalDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#133"}],"rule":"component-sum","value":703000000},"#134":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":32,"unit":"USD","end":"2022-12-31","value":702000000},"totalDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#134"}],"rule":"component-sum","value":702000000},"totalDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#134"}],"rule":"component-sum","value":702000000},"#135":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":58,"unit":"USD","end":"2023-04-01","value":699000000},"totalDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#135"}],"rule":"component-sum","value":699000000},"#136":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":59,"unit":"USD","end":"2023-07-01","value":698000000},"totalDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#136"}],"rule":"component-sum","value":698000000},"#137":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":33,"unit":"USD","end":"2023-09-30","value":696000000},"totalDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#137"}],"rule":"component-sum","value":696000000},"revenue@2016Q2":{"kind":"filed","concept":"Revenues","filing":46,"unit":"USD","start":"2016-04-03","end":"2016-07-02","value":1357000000},"revenue@2016Q3":{"kind":"filed","concept":"Revenues","filing":47,"unit":"USD","start":"2016-07-03","end":"2016-10-01","value":1330000000},"#138":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":22,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":1691000000},"revenue@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#138"}],"rule":"component-sum","value":1691000000},"costOfRevenue@FY2010":{"kind":"filed","concept":"CostOfRevenue","filing":10,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":3859708000},"#139":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":22,"unit":"USD","start":"2018-07-01","end":"2018-09-29","value":1651000000},"revenue@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#139"}],"rule":"component-sum","value":1651000000},"costOfRevenue@2011Q1":{"kind":"filed","concept":"CostOfRevenue","filing":11,"unit":"USD","start":"2011-01-01","end":"2011-04-02","value":1283073000},"#140":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":22,"unit":"USD","start":"2018-09-30","end":"2018-12-31","value":1662000000},"revenue@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#140"}],"rule":"component-sum","value":1662000000},"costOfRevenue@2011Q2":{"kind":"filed","concept":"CostOfRevenue","filing":12,"unit":"USD","start":"2011-04-03","end":"2011-07-02","value":1208163000},"#141":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":24,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":6583000000},"revenue@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#141"}],"rule":"component-sum","value":6583000000},"costOfRevenue@2011Q3":{"kind":"filed","concept":"CostOfRevenue","filing":13,"unit":"USD","start":"2011-07-03","end":"2011-10-01","value":1360253000},"#142":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":52,"unit":"USD","start":"2019-01-01","end":"2019-03-30","value":1543000000},"revenue@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#142"}],"rule":"component-sum","value":1543000000},"costOfRevenue@FY2014":{"kind":"filed","concept":"CostOfRevenue","filing":35,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":5795000000},"#143":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":53,"unit":"USD","start":"2019-03-31","end":"2019-06-29","value":1822000000},"revenue@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#143"}],"rule":"component-sum","value":1822000000},"costOfRevenue@2015Q1":{"kind":"filed","concept":"CostOfRevenue","filing":42,"unit":"USD","start":"2015-01-01","end":"2015-04-04","value":1359000000},"#144":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":41,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":5379000000},"revenue@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#144"}],"rule":"component-sum","value":5379000000},"#145":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":48,"unit":"USD","start":"2017-01-01","end":"2017-04-01","value":1399000000},"revenue@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#145"}],"rule":"component-sum","value":1399000000},"#146":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":49,"unit":"USD","start":"2017-04-02","end":"2017-07-01","value":1422000000},"revenue@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#146"}],"rule":"component-sum","value":1422000000},"#147":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":21,"unit":"USD","start":"2017-07-02","end":"2017-09-30","value":1402000000},"revenue@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#147"}],"rule":"component-sum","value":1402000000},"#148":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":22,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":5809000000},"#149":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":21,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":4223000000},"#150":{"kind":"computed","op":"sum","terms":[{"ref":"#148"},{"ref":"#149","weight":-1}],"rule":"quarter-from-ytd","value":1586000000},"revenue@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#150"}],"rule":"component-sum","value":1586000000},"revenue@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#148"}],"rule":"component-sum","value":5809000000},"#151":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":22,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":1579000000},"revenue@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#151"}],"rule":"component-sum","value":1579000000},"costOfRevenue@2015Q2":{"kind":"filed","concept":"CostOfRevenue","filing":43,"unit":"USD","start":"2015-04-05","end":"2015-07-04","value":1328000000},"costOfRevenue@2015Q3":{"kind":"filed","concept":"CostOfRevenue","filing":44,"unit":"USD","start":"2015-07-05","end":"2015-10-03","value":1321000000},"#152":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":25,"unit":"USD","start":"2019-06-30","end":"2019-09-28","value":1663000000},"revenue@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#152"}],"rule":"component-sum","value":1663000000},"#153":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":22,"unit":"USD","start":"2019-09-29","end":"2019-12-31","value":1812000000},"revenue@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#153"}],"rule":"component-sum","value":1812000000},"#154":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":27,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":6840000000},"revenue@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#154"}],"rule":"component-sum","value":6840000000},"#155":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":54,"unit":"USD","start":"2020-01-01","end":"2020-03-28","value":1683000000},"revenue@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#155"}],"rule":"component-sum","value":1683000000},"#156":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":55,"unit":"USD","start":"2020-03-29","end":"2020-06-27","value":1808000000},"revenue@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#156"}],"rule":"component-sum","value":1808000000},"#157":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":28,"unit":"USD","start":"2020-06-28","end":"2020-09-26","value":1645000000},"revenue@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#157"}],"rule":"component-sum","value":1645000000},"#158":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":30,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":7126000000},"#159":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":28,"unit":"USD","start":"2020-01-01","end":"2020-09-26","value":5136000000},"#160":{"kind":"computed","op":"sum","terms":[{"ref":"#158"},{"ref":"#159","weight":-1}],"rule":"quarter-from-ytd","value":1990000000},"revenue@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#160"}],"rule":"component-sum","value":1990000000},"revenue@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#158"}],"rule":"component-sum","value":7126000000},"#161":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":56,"unit":"USD","start":"2021-01-01","end":"2021-04-03","value":2059000000},"revenue@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#161"}],"rule":"component-sum","value":2059000000},"#162":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":57,"unit":"USD","start":"2021-04-04","end":"2021-07-03","value":2430000000},"revenue@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#162"}],"rule":"component-sum","value":2430000000},"#163":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":31,"unit":"USD","start":"2021-07-04","end":"2021-10-02","value":2276000000},"revenue@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#163"}],"rule":"component-sum","value":2276000000},"#164":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":32,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":9229000000},"#165":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":31,"unit":"USD","start":"2021-01-01","end":"2021-10-02","value":6765000000},"#166":{"kind":"computed","op":"sum","terms":[{"ref":"#164"},{"ref":"#165","weight":-1}],"rule":"quarter-from-ytd","value":2464000000},"revenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#166"}],"rule":"component-sum","value":2464000000},"revenue@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#164"}],"rule":"component-sum","value":9229000000},"#167":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":58,"unit":"USD","start":"2022-01-01","end":"2022-04-02","value":2709000000},"revenue@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#167"}],"rule":"component-sum","value":2709000000},"#168":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":59,"unit":"USD","start":"2022-04-03","end":"2022-07-02","value":2973000000},"revenue@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#168"}],"rule":"component-sum","value":2973000000},"#169":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":33,"unit":"USD","start":"2022-07-03","end":"2022-10-01","value":2895000000},"revenue@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#169"}],"rule":"component-sum","value":2895000000},"#170":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":11243000000},"#171":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":33,"unit":"USD","start":"2022-01-01","end":"2022-10-01","value":8577000000},"#172":{"kind":"computed","op":"sum","terms":[{"ref":"#170"},{"ref":"#171","weight":-1}],"rule":"quarter-from-ytd","value":2666000000},"revenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#172"}],"rule":"component-sum","value":2666000000},"revenue@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#170"}],"rule":"component-sum","value":11243000000},"costOfRevenue@FY2021":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":32,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":8411000000},"#173":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2023-01-01","end":"2023-04-01","value":2499000000},"revenue@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#173"}],"rule":"component-sum","value":2499000000},"#174":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":2,"unit":"USD","start":"2023-04-02","end":"2023-07-01","value":2393000000},"revenue@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#174"}],"rule":"component-sum","value":2393000000},"#175":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":3,"unit":"USD","start":"2023-07-02","end":"2023-09-30","value":2388000000},"revenue@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#175"}],"rule":"component-sum","value":2388000000},"#176":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":4,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":9562000000},"#177":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":3,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":7280000000},"#178":{"kind":"computed","op":"sum","terms":[{"ref":"#176"},{"ref":"#177","weight":-1}],"rule":"quarter-from-ytd","value":2282000000},"revenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#178"}],"rule":"component-sum","value":2282000000},"revenue@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#176"}],"rule":"component-sum","value":9562000000},"#179":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":5,"unit":"USD","start":"2024-01-01","end":"2024-03-30","value":2191000000},"revenue@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#179"}],"rule":"component-sum","value":2191000000},"#180":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":6,"unit":"USD","start":"2024-03-31","end":"2024-06-29","value":2209000000},"revenue@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#180"}],"rule":"component-sum","value":2209000000},"#181":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":7,"unit":"USD","start":"2024-06-30","end":"2024-09-28","value":2218000000},"revenue@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#181"}],"rule":"component-sum","value":2218000000},"#182":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":8,"unit":"USD","start":"2026-04-05","end":"2026-07-04","value":2922000000},"revenue@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#182"}],"rule":"component-sum","value":2922000000},"revenue@FY2011":{"kind":"filed","concept":"Revenues","filing":14,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":5746902000},"revenue@2012Q3":{"kind":"filed","concept":"Revenues","filing":17,"unit":"USD","start":"2012-07-01","end":"2012-09-29","value":1479416000},"#183":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":4,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":9100000000},"#184":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":7,"unit":"USD","start":"2024-01-01","end":"2024-09-28","value":6618000000},"#185":{"kind":"computed","op":"sum","terms":[{"ref":"#183"},{"ref":"#184","weight":-1}],"rule":"quarter-from-ytd","value":2482000000},"revenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#185"}],"rule":"component-sum","value":2482000000},"revenue@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#183"}],"rule":"component-sum","value":9100000000},"#186":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":9,"unit":"USD","start":"2025-01-01","end":"2025-03-29","value":2316000000},"revenue@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#186"}],"rule":"component-sum","value":2316000000},"#187":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":8,"unit":"USD","start":"2025-03-30","end":"2025-06-28","value":2480000000},"revenue@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#187"}],"rule":"component-sum","value":2480000000},"#188":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":7,"unit":"USD","start":"2025-06-29","end":"2025-09-27","value":2540000000},"revenue@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#188"}],"rule":"component-sum","value":2540000000},"#189":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":9746000000},"#190":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":7,"unit":"USD","start":"2025-01-01","end":"2025-09-27","value":7336000000},"#191":{"kind":"computed","op":"sum","terms":[{"ref":"#189"},{"ref":"#190","weight":-1}],"rule":"quarter-from-ytd","value":2410000000},"revenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#191"}],"rule":"component-sum","value":2410000000},"revenue@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#189"}],"rule":"component-sum","value":9746000000},"#192":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":9,"unit":"USD","start":"2026-01-01","end":"2026-04-04","value":2400000000},"revenue@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#192"}],"rule":"component-sum","value":2400000000},"revenue@2016Q1":{"kind":"filed","concept":"Revenues","filing":45,"unit":"USD","start":"2016-01-01","end":"2016-04-02","value":1319000000},"#193":{"kind":"filed","concept":"Revenues","filing":18,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":6189133000},"#194":{"kind":"filed","concept":"Revenues","filing":17,"unit":"USD","start":"2012-01-01","end":"2012-09-29","value":4461122000},"revenue@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#193"},{"ref":"#194","weight":-1}],"rule":"quarter-from-ytd","value":1728011000},"revenue@FY2012":{"kind":"filed","concept":"Revenues","filing":18,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":6189133000},"revenue@2013Q1":{"kind":"filed","concept":"Revenues","filing":19,"unit":"USD","start":"2013-01-01","end":"2013-03-30","value":1582296000},"revenue@2013Q2":{"kind":"filed","concept":"Revenues","filing":20,"unit":"USD","start":"2013-03-31","end":"2013-06-29","value":1684039000},"revenue@2013Q3":{"kind":"filed","concept":"Revenues","filing":36,"unit":"USD","start":"2013-06-30","end":"2013-09-28","value":1648105000},"#195":{"kind":"filed","concept":"Revenues","filing":34,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":6670000000},"#196":{"kind":"filed","concept":"Revenues","filing":36,"unit":"USD","start":"2013-01-01","end":"2013-09-28","value":4914440000},"revenue@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#195"},{"ref":"#196","weight":-1}],"rule":"quarter-from-ytd","value":1755560000},"revenue@FY2013":{"kind":"filed","concept":"Revenues","filing":34,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":6670000000},"revenue@2014Q1":{"kind":"filed","concept":"Revenues","filing":38,"unit":"USD","start":"2014-01-01","end":"2014-03-29","value":1479636000},"revenue@2014Q2":{"kind":"filed","concept":"Revenues","filing":39,"unit":"USD","start":"2014-03-30","end":"2014-06-28","value":1694591000},"revenue@2014Q3":{"kind":"filed","concept":"Revenues","filing":40,"unit":"USD","start":"2014-06-29","end":"2014-09-27","value":1622641000},"#197":{"kind":"filed","concept":"Revenues","filing":35,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":6473000000},"#198":{"kind":"filed","concept":"Revenues","filing":40,"unit":"USD","start":"2014-01-01","end":"2014-09-27","value":4796868000},"revenue@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#197"},{"ref":"#198","weight":-1}],"rule":"quarter-from-ytd","value":1676132000},"revenue@FY2014":{"kind":"filed","concept":"Revenues","filing":35,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":6473000000},"revenue@2015Q1":{"kind":"filed","concept":"Revenues","filing":42,"unit":"USD","start":"2015-01-01","end":"2015-04-04","value":1452000000},"revenue@2015Q2":{"kind":"filed","concept":"Revenues","filing":43,"unit":"USD","start":"2015-04-05","end":"2015-07-04","value":1428000000},"revenue@2015Q3":{"kind":"filed","concept":"Revenues","filing":44,"unit":"USD","start":"2015-07-05","end":"2015-10-03","value":1411000000},"#199":{"kind":"filed","concept":"Revenues","filing":37,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":5594000000},"#200":{"kind":"filed","concept":"Revenues","filing":44,"unit":"USD","start":"2015-01-01","end":"2015-10-03","value":4291000000},"revenue@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#199"},{"ref":"#200","weight":-1}],"rule":"quarter-from-ytd","value":1303000000},"revenue@FY2015":{"kind":"filed","concept":"Revenues","filing":37,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":5594000000},"#201":{"kind":"filed","concept":"Revenues","filing":37,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":5379000000},"#202":{"kind":"filed","concept":"Revenues","filing":47,"unit":"USD","start":"2016-01-01","end":"2016-10-01","value":4006000000},"revenue@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#201"},{"ref":"#202","weight":-1}],"rule":"quarter-from-ytd","value":1373000000},"revenue@FY2009":{"kind":"filed","concept":"SalesRevenueNet","filing":60,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":3601308000},"revenue@2010Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":26,"unit":"USD","start":"2010-04-04","end":"2010-07-03","value":1048463000},"revenue@2010Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":29,"unit":"USD","start":"2010-07-04","end":"2010-10-02","value":1111813000},"#203":{"kind":"filed","concept":"SalesRevenueNet","filing":10,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":4385702000},"#204":{"kind":"filed","concept":"SalesRevenueNet","filing":29,"unit":"USD","start":"2010-01-01","end":"2010-10-02","value":3180552000},"revenue@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#203"},{"ref":"#204","weight":-1}],"rule":"quarter-from-ytd","value":1205150000},"revenue@FY2010":{"kind":"filed","concept":"SalesRevenueNet","filing":10,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":4385702000},"revenue@2011Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":11,"unit":"USD","start":"2011-01-01","end":"2011-04-02","value":1468179000},"revenue@2011Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":12,"unit":"USD","start":"2011-04-03","end":"2011-07-02","value":1398587000},"revenue@2011Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":13,"unit":"USD","start":"2011-07-03","end":"2011-10-01","value":1476718000},"#205":{"kind":"filed","concept":"SalesRevenueNet","filing":14,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":5746902000},"#206":{"kind":"filed","concept":"SalesRevenueNet","filing":13,"unit":"USD","start":"2011-01-01","end":"2011-10-01","value":4343484000},"revenue@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#205"},{"ref":"#206","weight":-1}],"rule":"quarter-from-ytd","value":1403418000},"revenue@2012Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":15,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":1471113000},"revenue@2012Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":16,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":1510593000},"costOfRevenue@FY2009":{"kind":"filed","concept":"CostOfRevenue","filing":60,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":3383695000},"costOfRevenue@2010Q2":{"kind":"filed","concept":"CostOfRevenue","filing":26,"unit":"USD","start":"2010-04-04","end":"2010-07-03","value":901398000},"costOfRevenue@2010Q3":{"kind":"filed","concept":"CostOfRevenue","filing":29,"unit":"USD","start":"2010-07-04","end":"2010-10-02","value":1017839000},"#207":{"kind":"filed","concept":"CostOfRevenue","filing":10,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":3859708000},"#208":{"kind":"filed","concept":"CostOfRevenue","filing":29,"unit":"USD","start":"2010-01-01","end":"2010-10-02","value":2823497000},"costOfRevenue@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#207"},{"ref":"#208","weight":-1}],"rule":"quarter-from-ytd","value":1036211000},"#209":{"kind":"filed","concept":"CostOfRevenue","filing":14,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":5119019000},"#210":{"kind":"filed","concept":"CostOfRevenue","filing":13,"unit":"USD","start":"2011-01-01","end":"2011-10-01","value":3851489000},"costOfRevenue@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#209"},{"ref":"#210","weight":-1}],"rule":"quarter-from-ytd","value":1267530000},"costOfRevenue@FY2011":{"kind":"filed","concept":"CostOfRevenue","filing":14,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":5119019000},"costOfRevenue@2012Q1":{"kind":"filed","concept":"CostOfRevenue","filing":15,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":1316519000},"costOfRevenue@2012Q2":{"kind":"filed","concept":"CostOfRevenue","filing":16,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":1390027000},"costOfRevenue@2012Q3":{"kind":"filed","concept":"CostOfRevenue","filing":17,"unit":"USD","start":"2012-07-01","end":"2012-09-29","value":1334953000},"#211":{"kind":"filed","concept":"CostOfRevenue","filing":18,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":5628075000},"#212":{"kind":"filed","concept":"CostOfRevenue","filing":17,"unit":"USD","start":"2012-01-01","end":"2012-09-29","value":4041499000},"costOfRevenue@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#211"},{"ref":"#212","weight":-1}],"rule":"quarter-from-ytd","value":1586576000},"costOfRevenue@FY2012":{"kind":"filed","concept":"CostOfRevenue","filing":18,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":5628075000},"costOfRevenue@2013Q1":{"kind":"filed","concept":"CostOfRevenue","filing":19,"unit":"USD","start":"2013-01-01","end":"2013-03-30","value":1455390000},"costOfRevenue@2013Q2":{"kind":"filed","concept":"CostOfRevenue","filing":20,"unit":"USD","start":"2013-03-31","end":"2013-06-29","value":1568629000},"costOfRevenue@2013Q3":{"kind":"filed","concept":"CostOfRevenue","filing":36,"unit":"USD","start":"2013-06-30","end":"2013-09-28","value":1547152000},"#213":{"kind":"filed","concept":"CostOfRevenue","filing":34,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":6202000000},"#214":{"kind":"filed","concept":"CostOfRevenue","filing":36,"unit":"USD","start":"2013-01-01","end":"2013-09-28","value":4571171000},"costOfRevenue@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#213"},{"ref":"#214","weight":-1}],"rule":"quarter-from-ytd","value":1630829000},"costOfRevenue@FY2013":{"kind":"filed","concept":"CostOfRevenue","filing":34,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":6202000000},"costOfRevenue@2014Q1":{"kind":"filed","concept":"CostOfRevenue","filing":38,"unit":"USD","start":"2014-01-01","end":"2014-03-29","value":1354048000},"costOfRevenue@2014Q2":{"kind":"filed","concept":"CostOfRevenue","filing":39,"unit":"USD","start":"2014-03-30","end":"2014-06-28","value":1497164000},"costOfRevenue@2014Q3":{"kind":"filed","concept":"CostOfRevenue","filing":40,"unit":"USD","start":"2014-06-29","end":"2014-09-27","value":1461698000},"#215":{"kind":"filed","concept":"CostOfRevenue","filing":35,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":5795000000},"#216":{"kind":"filed","concept":"CostOfRevenue","filing":40,"unit":"USD","start":"2014-01-01","end":"2014-09-27","value":4312910000},"costOfRevenue@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#215"},{"ref":"#216","weight":-1}],"rule":"quarter-from-ytd","value":1482090000},"#217":{"kind":"filed","concept":"CostOfRevenue","filing":37,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":5198000000},"#218":{"kind":"filed","concept":"CostOfRevenue","filing":44,"unit":"USD","start":"2015-01-01","end":"2015-10-03","value":4008000000},"costOfRevenue@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#217"},{"ref":"#218","weight":-1}],"rule":"quarter-from-ytd","value":1190000000},"costOfRevenue@FY2015":{"kind":"filed","concept":"CostOfRevenue","filing":37,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":5198000000},"costOfRevenue@2016Q1":{"kind":"filed","concept":"CostOfRevenue","filing":45,"unit":"USD","start":"2016-01-01","end":"2016-04-02","value":1219000000},"costOfRevenue@2016Q2":{"kind":"filed","concept":"CostOfRevenue","filing":46,"unit":"USD","start":"2016-04-03","end":"2016-07-02","value":1206000000},"costOfRevenue@2016Q3":{"kind":"filed","concept":"CostOfRevenue","filing":47,"unit":"USD","start":"2016-07-03","end":"2016-10-01","value":1222000000},"#219":{"kind":"filed","concept":"CostOfRevenue","filing":37,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":4882000000},"#220":{"kind":"filed","concept":"CostOfRevenue","filing":47,"unit":"USD","start":"2016-01-01","end":"2016-10-01","value":3647000000},"costOfRevenue@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#219"},{"ref":"#220","weight":-1}],"rule":"quarter-from-ytd","value":1235000000},"costOfRevenue@FY2016":{"kind":"filed","concept":"CostOfRevenue","filing":37,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":4882000000},"costOfRevenue@2017Q1":{"kind":"filed","concept":"CostOfRevenue","filing":45,"unit":"USD","start":"2017-01-01","end":"2017-04-01","value":1261000000},"costOfRevenue@2017Q2":{"kind":"filed","concept":"CostOfRevenue","filing":46,"unit":"USD","start":"2017-04-02","end":"2017-07-01","value":1293000000},"costOfRevenue@2017Q3":{"kind":"filed","concept":"CostOfRevenue","filing":47,"unit":"USD","start":"2017-07-02","end":"2017-09-30","value":1254000000},"#221":{"kind":"filed","concept":"CostOfRevenue","filing":37,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":5260000000},"#222":{"kind":"filed","concept":"CostOfRevenue","filing":47,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":3808000000},"costOfRevenue@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#221"},{"ref":"#222","weight":-1}],"rule":"quarter-from-ytd","value":1452000000},"costOfRevenue@FY2017":{"kind":"filed","concept":"CostOfRevenue","filing":37,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":5260000000},"costOfRevenue@2021Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":56,"unit":"USD","start":"2021-01-01","end":"2021-04-03","value":1881000000},"costOfRevenue@2021Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":57,"unit":"USD","start":"2021-04-04","end":"2021-07-03","value":2177000000},"costOfRevenue@2021Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":31,"unit":"USD","start":"2021-07-04","end":"2021-10-02","value":2076000000},"#223":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":32,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":8411000000},"#224":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":31,"unit":"USD","start":"2021-01-01","end":"2021-10-02","value":6134000000},"costOfRevenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#223"},{"ref":"#224","weight":-1}],"rule":"quarter-from-ytd","value":2277000000},"costOfRevenue@2018Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":50,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":1407000000},"costOfRevenue@2018Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":51,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":1575000000},"costOfRevenue@2018Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":23,"unit":"USD","start":"2018-07-01","end":"2018-09-29","value":1529000000},"#225":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":24,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":6033000000},"#226":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":23,"unit":"USD","start":"2018-01-01","end":"2018-09-29","value":4511000000},"costOfRevenue@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#225"},{"ref":"#226","weight":-1}],"rule":"quarter-from-ytd","value":1522000000},"costOfRevenue@FY2018":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":24,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":6033000000},"costOfRevenue@2019Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":24,"unit":"USD","start":"2019-01-01","end":"2019-03-30","value":1493000000},"costOfRevenue@2019Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":24,"unit":"USD","start":"2019-03-31","end":"2019-06-29","value":1676000000},"costOfRevenue@2019Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":24,"unit":"USD","start":"2019-06-30","end":"2019-09-28","value":1591000000},"costOfRevenue@2019Q4":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":24,"unit":"USD","start":"2019-09-29","end":"2019-12-31","value":1634000000},"costOfRevenue@FY2019":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":27,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":6394000000},"costOfRevenue@2020Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":54,"unit":"USD","start":"2020-01-01","end":"2020-03-28","value":1548000000},"costOfRevenue@2020Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":55,"unit":"USD","start":"2020-03-29","end":"2020-06-27","value":1719000000},"costOfRevenue@2020Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":28,"unit":"USD","start":"2020-06-28","end":"2020-09-26","value":1517000000},"costOfRevenue@2020Q4":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":24,"unit":"USD","start":"2020-09-27","end":"2020-12-31","value":1768000000},"costOfRevenue@FY2020":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":30,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":6552000000},"costOfRevenue@2022Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":58,"unit":"USD","start":"2022-01-01","end":"2022-04-02","value":2473000000},"costOfRevenue@2022Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":59,"unit":"USD","start":"2022-04-03","end":"2022-07-02","value":2692000000},"costOfRevenue@2022Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":33,"unit":"USD","start":"2022-07-03","end":"2022-10-01","value":2648000000},"#227":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":0,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":10213000000},"#228":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":33,"unit":"USD","start":"2022-01-01","end":"2022-10-01","value":7813000000},"costOfRevenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#227"},{"ref":"#228","weight":-1}],"rule":"quarter-from-ytd","value":2400000000},"costOfRevenue@FY2022":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":0,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":10213000000},"costOfRevenue@2023Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":1,"unit":"USD","start":"2023-01-01","end":"2023-04-01","value":2465000000},"costOfRevenue@2023Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":2,"unit":"USD","start":"2023-04-02","end":"2023-07-01","value":2297000000},"costOfRevenue@2023Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":3,"unit":"USD","start":"2023-07-02","end":"2023-09-30","value":2223000000},"#229":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":4,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":9246000000},"#230":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":3,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":6985000000},"costOfRevenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#229"},{"ref":"#230","weight":-1}],"rule":"quarter-from-ytd","value":2261000000},"costOfRevenue@FY2023":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":4,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":9246000000},"costOfRevenue@2024Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":5,"unit":"USD","start":"2024-01-01","end":"2024-03-30","value":2104000000},"costOfRevenue@2024Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":6,"unit":"USD","start":"2024-03-31","end":"2024-06-29","value":2080000000},"costOfRevenue@2024Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":7,"unit":"USD","start":"2024-06-30","end":"2024-09-28","value":2081000000},"#231":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":4,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":8524000000},"#232":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":7,"unit":"USD","start":"2024-01-01","end":"2024-09-28","value":6265000000},"costOfRevenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#231"},{"ref":"#232","weight":-1}],"rule":"quarter-from-ytd","value":2259000000},"costOfRevenue@FY2024":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":4,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":8524000000},"costOfRevenue@2025Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":9,"unit":"USD","start":"2025-01-01","end":"2025-03-29","value":2174000000},"costOfRevenue@2025Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":8,"unit":"USD","start":"2025-03-30","end":"2025-06-28","value":2318000000},"costOfRevenue@2025Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":7,"unit":"USD","start":"2025-06-29","end":"2025-09-27","value":2342000000},"#233":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":9053000000},"#234":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":7,"unit":"USD","start":"2025-01-01","end":"2025-09-27","value":6834000000},"costOfRevenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#233"},{"ref":"#234","weight":-1}],"rule":"quarter-from-ytd","value":2219000000},"costOfRevenue@FY2025":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":9053000000},"costOfRevenue@2026Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":9,"unit":"USD","start":"2026-01-01","end":"2026-04-04","value":2183000000},"costOfRevenue@2026Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":8,"unit":"USD","start":"2026-04-05","end":"2026-07-04","value":2701000000},"grossProfit@FY2009":{"kind":"filed","concept":"GrossProfit","filing":60,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":217613000},"grossProfit@2010Q2":{"kind":"filed","concept":"GrossProfit","filing":26,"unit":"USD","start":"2010-04-04","end":"2010-07-03","value":147065000},"grossProfit@2010Q3":{"kind":"filed","concept":"GrossProfit","filing":29,"unit":"USD","start":"2010-07-04","end":"2010-10-02","value":93974000},"#235":{"kind":"filed","concept":"GrossProfit","filing":10,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":525994000},"#236":{"kind":"filed","concept":"GrossProfit","filing":29,"unit":"USD","start":"2010-01-01","end":"2010-10-02","value":357055000},"grossProfit@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#235"},{"ref":"#236","weight":-1}],"rule":"quarter-from-ytd","value":168939000},"grossProfit@FY2010":{"kind":"filed","concept":"GrossProfit","filing":10,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":525994000},"grossProfit@2011Q1":{"kind":"filed","concept":"GrossProfit","filing":11,"unit":"USD","start":"2011-01-01","end":"2011-04-02","value":185106000},"grossProfit@2011Q2":{"kind":"filed","concept":"GrossProfit","filing":12,"unit":"USD","start":"2011-04-03","end":"2011-07-02","value":190424000},"grossProfit@2011Q3":{"kind":"filed","concept":"GrossProfit","filing":13,"unit":"USD","start":"2011-07-03","end":"2011-10-01","value":116465000},"#237":{"kind":"filed","concept":"GrossProfit","filing":14,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":627883000},"#238":{"kind":"filed","concept":"GrossProfit","filing":13,"unit":"USD","start":"2011-01-01","end":"2011-10-01","value":491995000},"grossProfit@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#237"},{"ref":"#238","weight":-1}],"rule":"quarter-from-ytd","value":135888000},"grossProfit@FY2011":{"kind":"filed","concept":"GrossProfit","filing":14,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":627883000},"grossProfit@2012Q1":{"kind":"filed","concept":"GrossProfit","filing":15,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":154594000},"grossProfit@2012Q2":{"kind":"filed","concept":"GrossProfit","filing":16,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":120566000},"grossProfit@2012Q3":{"kind":"filed","concept":"GrossProfit","filing":17,"unit":"USD","start":"2012-07-01","end":"2012-09-29","value":144463000},"#239":{"kind":"filed","concept":"GrossProfit","filing":18,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":561058000},"#240":{"kind":"filed","concept":"GrossProfit","filing":17,"unit":"USD","start":"2012-01-01","end":"2012-09-29","value":419623000},"grossProfit@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#239"},{"ref":"#240","weight":-1}],"rule":"quarter-from-ytd","value":141435000},"grossProfit@FY2012":{"kind":"filed","concept":"GrossProfit","filing":18,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":561058000},"grossProfit@2013Q1":{"kind":"filed","concept":"GrossProfit","filing":19,"unit":"USD","start":"2013-01-01","end":"2013-03-30","value":126906000},"grossProfit@2013Q2":{"kind":"filed","concept":"GrossProfit","filing":20,"unit":"USD","start":"2013-03-31","end":"2013-06-29","value":115410000},"grossProfit@2013Q3":{"kind":"filed","concept":"GrossProfit","filing":36,"unit":"USD","start":"2013-06-30","end":"2013-09-28","value":100953000},"#241":{"kind":"filed","concept":"GrossProfit","filing":34,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":468000000},"#242":{"kind":"filed","concept":"GrossProfit","filing":36,"unit":"USD","start":"2013-01-01","end":"2013-09-28","value":343269000},"grossProfit@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#241"},{"ref":"#242","weight":-1}],"rule":"quarter-from-ytd","value":124731000},"grossProfit@FY2013":{"kind":"filed","concept":"GrossProfit","filing":34,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":468000000},"grossProfit@2014Q1":{"kind":"filed","concept":"GrossProfit","filing":38,"unit":"USD","start":"2014-01-01","end":"2014-03-29","value":125588000},"grossProfit@2014Q2":{"kind":"filed","concept":"GrossProfit","filing":39,"unit":"USD","start":"2014-03-30","end":"2014-06-28","value":197427000},"grossProfit@2014Q3":{"kind":"filed","concept":"GrossProfit","filing":40,"unit":"USD","start":"2014-06-29","end":"2014-09-27","value":160943000},"#243":{"kind":"filed","concept":"GrossProfit","filing":35,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":678000000},"#244":{"kind":"filed","concept":"GrossProfit","filing":40,"unit":"USD","start":"2014-01-01","end":"2014-09-27","value":483958000},"grossProfit@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#243"},{"ref":"#244","weight":-1}],"rule":"quarter-from-ytd","value":194042000},"grossProfit@FY2014":{"kind":"filed","concept":"GrossProfit","filing":35,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":678000000},"grossProfit@2015Q1":{"kind":"filed","concept":"GrossProfit","filing":42,"unit":"USD","start":"2015-01-01","end":"2015-04-04","value":93000000},"grossProfit@2015Q2":{"kind":"filed","concept":"GrossProfit","filing":43,"unit":"USD","start":"2015-04-05","end":"2015-07-04","value":100000000},"grossProfit@2015Q3":{"kind":"filed","concept":"GrossProfit","filing":44,"unit":"USD","start":"2015-07-05","end":"2015-10-03","value":90000000},"#245":{"kind":"filed","concept":"GrossProfit","filing":37,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":396000000},"#246":{"kind":"filed","concept":"GrossProfit","filing":44,"unit":"USD","start":"2015-01-01","end":"2015-10-03","value":283000000},"grossProfit@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#245"},{"ref":"#246","weight":-1}],"rule":"quarter-from-ytd","value":113000000},"grossProfit@FY2015":{"kind":"filed","concept":"GrossProfit","filing":37,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":396000000},"grossProfit@2016Q1":{"kind":"filed","concept":"GrossProfit","filing":45,"unit":"USD","start":"2016-01-01","end":"2016-04-02","value":100000000},"grossProfit@2016Q2":{"kind":"filed","concept":"GrossProfit","filing":46,"unit":"USD","start":"2016-04-03","end":"2016-07-02","value":151000000},"grossProfit@2016Q3":{"kind":"filed","concept":"GrossProfit","filing":47,"unit":"USD","start":"2016-07-03","end":"2016-10-01","value":108000000},"#247":{"kind":"filed","concept":"GrossProfit","filing":41,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":497000000},"#248":{"kind":"filed","concept":"GrossProfit","filing":47,"unit":"USD","start":"2016-01-01","end":"2016-10-01","value":359000000},"grossProfit@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#247"},{"ref":"#248","weight":-1}],"rule":"quarter-from-ytd","value":138000000},"grossProfit@FY2016":{"kind":"filed","concept":"GrossProfit","filing":41,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":497000000},"grossProfit@2017Q1":{"kind":"filed","concept":"GrossProfit","filing":48,"unit":"USD","start":"2017-01-01","end":"2017-04-01","value":138000000},"grossProfit@2017Q2":{"kind":"filed","concept":"GrossProfit","filing":49,"unit":"USD","start":"2017-04-02","end":"2017-07-01","value":129000000},"grossProfit@2017Q3":{"kind":"filed","concept":"GrossProfit","filing":21,"unit":"USD","start":"2017-07-02","end":"2017-09-30","value":148000000},"#249":{"kind":"filed","concept":"GrossProfit","filing":22,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":549000000},"#250":{"kind":"filed","concept":"GrossProfit","filing":21,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":415000000},"grossProfit@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#249"},{"ref":"#250","weight":-1}],"rule":"quarter-from-ytd","value":134000000},"grossProfit@FY2017":{"kind":"filed","concept":"GrossProfit","filing":22,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":549000000},"grossProfit@2018Q1":{"kind":"filed","concept":"GrossProfit","filing":50,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":172000000},"grossProfit@2018Q2":{"kind":"filed","concept":"GrossProfit","filing":51,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":116000000},"grossProfit@2018Q3":{"kind":"filed","concept":"GrossProfit","filing":23,"unit":"USD","start":"2018-07-01","end":"2018-09-29","value":122000000},"#251":{"kind":"filed","concept":"GrossProfit","filing":24,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":550000000},"#252":{"kind":"filed","concept":"GrossProfit","filing":23,"unit":"USD","start":"2018-01-01","end":"2018-09-29","value":410000000},"grossProfit@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#251"},{"ref":"#252","weight":-1}],"rule":"quarter-from-ytd","value":140000000},"grossProfit@FY2018":{"kind":"filed","concept":"GrossProfit","filing":24,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":550000000},"grossProfit@2019Q1":{"kind":"filed","concept":"GrossProfit","filing":52,"unit":"USD","start":"2019-01-01","end":"2019-03-30","value":50000000},"grossProfit@2019Q2":{"kind":"filed","concept":"GrossProfit","filing":53,"unit":"USD","start":"2019-03-31","end":"2019-06-29","value":136000000},"grossProfit@2019Q3":{"kind":"filed","concept":"GrossProfit","filing":25,"unit":"USD","start":"2019-06-30","end":"2019-09-28","value":74000000},"#253":{"kind":"filed","concept":"GrossProfit","filing":27,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":446000000},"#254":{"kind":"filed","concept":"GrossProfit","filing":25,"unit":"USD","start":"2019-01-01","end":"2019-09-28","value":260000000},"grossProfit@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#253"},{"ref":"#254","weight":-1}],"rule":"quarter-from-ytd","value":186000000},"grossProfit@FY2019":{"kind":"filed","concept":"GrossProfit","filing":27,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":446000000},"grossProfit@2020Q1":{"kind":"filed","concept":"GrossProfit","filing":54,"unit":"USD","start":"2020-01-01","end":"2020-03-28","value":135000000},"grossProfit@2020Q2":{"kind":"filed","concept":"GrossProfit","filing":55,"unit":"USD","start":"2020-03-29","end":"2020-06-27","value":89000000},"grossProfit@2020Q3":{"kind":"filed","concept":"GrossProfit","filing":28,"unit":"USD","start":"2020-06-28","end":"2020-09-26","value":128000000},"#255":{"kind":"filed","concept":"GrossProfit","filing":30,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":574000000},"#256":{"kind":"filed","concept":"GrossProfit","filing":28,"unit":"USD","start":"2020-01-01","end":"2020-09-26","value":352000000},"grossProfit@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#255"},{"ref":"#256","weight":-1}],"rule":"quarter-from-ytd","value":222000000},"grossProfit@FY2020":{"kind":"filed","concept":"GrossProfit","filing":30,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":574000000},"grossProfit@2021Q1":{"kind":"filed","concept":"GrossProfit","filing":56,"unit":"USD","start":"2021-01-01","end":"2021-04-03","value":178000000},"grossProfit@2021Q2":{"kind":"filed","concept":"GrossProfit","filing":57,"unit":"USD","start":"2021-04-04","end":"2021-07-03","value":253000000},"grossProfit@2021Q3":{"kind":"filed","concept":"GrossProfit","filing":31,"unit":"USD","start":"2021-07-04","end":"2021-10-02","value":200000000},"#257":{"kind":"filed","concept":"GrossProfit","filing":32,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":818000000},"#258":{"kind":"filed","concept":"GrossProfit","filing":31,"unit":"USD","start":"2021-01-01","end":"2021-10-02","value":631000000},"grossProfit@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#257"},{"ref":"#258","weight":-1}],"rule":"quarter-from-ytd","value":187000000},"grossProfit@FY2021":{"kind":"filed","concept":"GrossProfit","filing":32,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":818000000},"grossProfit@2022Q1":{"kind":"filed","concept":"GrossProfit","filing":58,"unit":"USD","start":"2022-01-01","end":"2022-04-02","value":236000000},"grossProfit@2022Q2":{"kind":"filed","concept":"GrossProfit","filing":59,"unit":"USD","start":"2022-04-03","end":"2022-07-02","value":281000000},"grossProfit@2022Q3":{"kind":"filed","concept":"GrossProfit","filing":33,"unit":"USD","start":"2022-07-03","end":"2022-10-01","value":247000000},"#259":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1030000000},"#260":{"kind":"filed","concept":"GrossProfit","filing":33,"unit":"USD","start":"2022-01-01","end":"2022-10-01","value":764000000},"grossProfit@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#259"},{"ref":"#260","weight":-1}],"rule":"quarter-from-ytd","value":266000000},"grossProfit@FY2022":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1030000000},"grossProfit@2023Q1":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2023-01-01","end":"2023-04-01","value":34000000},"grossProfit@2023Q2":{"kind":"filed","concept":"GrossProfit","filing":2,"unit":"USD","start":"2023-04-02","end":"2023-07-01","value":96000000},"grossProfit@2023Q3":{"kind":"filed","concept":"GrossProfit","filing":3,"unit":"USD","start":"2023-07-02","end":"2023-09-30","value":165000000},"#261":{"kind":"filed","concept":"GrossProfit","filing":4,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":316000000},"#262":{"kind":"filed","concept":"GrossProfit","filing":3,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":295000000},"grossProfit@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#261"},{"ref":"#262","weight":-1}],"rule":"quarter-from-ytd","value":21000000},"grossProfit@FY2023":{"kind":"filed","concept":"GrossProfit","filing":4,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":316000000},"grossProfit@2024Q1":{"kind":"filed","concept":"GrossProfit","filing":5,"unit":"USD","start":"2024-01-01","end":"2024-03-30","value":87000000},"grossProfit@2024Q2":{"kind":"filed","concept":"GrossProfit","filing":6,"unit":"USD","start":"2024-03-31","end":"2024-06-29","value":129000000},"grossProfit@2024Q3":{"kind":"filed","concept":"GrossProfit","filing":7,"unit":"USD","start":"2024-06-30","end":"2024-09-28","value":137000000},"#263":{"kind":"filed","concept":"GrossProfit","filing":4,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":576000000},"#264":{"kind":"filed","concept":"GrossProfit","filing":7,"unit":"USD","start":"2024-01-01","end":"2024-09-28","value":353000000},"grossProfit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#263"},{"ref":"#264","weight":-1}],"rule":"quarter-from-ytd","value":223000000},"grossProfit@FY2024":{"kind":"filed","concept":"GrossProfit","filing":4,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":576000000},"grossProfit@2025Q1":{"kind":"filed","concept":"GrossProfit","filing":9,"unit":"USD","start":"2025-01-01","end":"2025-03-29","value":142000000},"grossProfit@2025Q2":{"kind":"filed","concept":"GrossProfit","filing":8,"unit":"USD","start":"2025-03-30","end":"2025-06-28","value":162000000},"grossProfit@2025Q3":{"kind":"filed","concept":"GrossProfit","filing":7,"unit":"USD","start":"2025-06-29","end":"2025-09-27","value":198000000},"#265":{"kind":"filed","concept":"GrossProfit","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":693000000},"#266":{"kind":"filed","concept":"GrossProfit","filing":7,"unit":"USD","start":"2025-01-01","end":"2025-09-27","value":502000000},"grossProfit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#265"},{"ref":"#266","weight":-1}],"rule":"quarter-from-ytd","value":191000000},"grossProfit@FY2025":{"kind":"filed","concept":"GrossProfit","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":693000000},"grossProfit@2026Q1":{"kind":"filed","concept":"GrossProfit","filing":9,"unit":"USD","start":"2026-01-01","end":"2026-04-04","value":217000000},"grossProfit@2026Q2":{"kind":"filed","concept":"GrossProfit","filing":8,"unit":"USD","start":"2026-04-05","end":"2026-07-04","value":221000000},"#267":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":60,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":193890000},"#268":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":60,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":1610000},"operatingExpenses@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"#267"},{"ref":"#268"}],"rule":"component-sum","value":195500000},"#269":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":26,"unit":"USD","start":"2010-04-04","end":"2010-07-03","value":45818000},"operatingExpenses@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#269"}],"rule":"component-sum","value":45818000},"#270":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":29,"unit":"USD","start":"2010-07-04","end":"2010-10-02","value":52332000},"operatingExpenses@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#270"}],"rule":"component-sum","value":52332000},"#271":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":10,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":204928000},"#272":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":29,"unit":"USD","start":"2010-01-01","end":"2010-10-02","value":146700000},"#273":{"kind":"computed","op":"sum","terms":[{"ref":"#271"},{"ref":"#272","weight":-1}],"rule":"quarter-from-ytd","value":58228000},"operatingExpenses@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#273"}],"rule":"component-sum","value":58228000},"#274":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":10,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":930000},"operatingExpenses@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#271"},{"ref":"#274"}],"rule":"component-sum","value":205858000},"#275":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":11,"unit":"USD","start":"2011-01-01","end":"2011-04-02","value":54830000},"operatingExpenses@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#275"}],"rule":"component-sum","value":54830000},"#276":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":12,"unit":"USD","start":"2011-04-03","end":"2011-07-02","value":53459000},"operatingExpenses@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#276"}],"rule":"component-sum","value":53459000},"#277":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":13,"unit":"USD","start":"2011-07-03","end":"2011-10-01","value":49476000},"operatingExpenses@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#277"}],"rule":"component-sum","value":49476000},"#278":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":14,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":220679000},"#279":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":13,"unit":"USD","start":"2011-01-01","end":"2011-10-01","value":157765000},"#280":{"kind":"computed","op":"sum","terms":[{"ref":"#278"},{"ref":"#279","weight":-1}],"rule":"quarter-from-ytd","value":62914000},"operatingExpenses@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#280"}],"rule":"component-sum","value":62914000},"#281":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":14,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":250000},"operatingExpenses@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#278"},{"ref":"#281"}],"rule":"component-sum","value":220929000},"operatingIncome@2017Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":49,"unit":"USD","start":"2017-04-02","end":"2017-07-01","value":55000000},"#282":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":15,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":61238000},"operatingExpenses@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#282"}],"rule":"component-sum","value":61238000},"#283":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":16,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":59843000},"operatingExpenses@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#283"}],"rule":"component-sum","value":59843000},"#284":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":17,"unit":"USD","start":"2012-07-01","end":"2012-09-29","value":59406000},"operatingExpenses@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#284"}],"rule":"component-sum","value":59406000},"#285":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":18,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":251397000},"#286":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":17,"unit":"USD","start":"2012-01-01","end":"2012-09-29","value":180487000},"#287":{"kind":"computed","op":"sum","terms":[{"ref":"#285"},{"ref":"#286","weight":-1}],"rule":"quarter-from-ytd","value":70910000},"operatingExpenses@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#287"}],"rule":"component-sum","value":70910000},"#288":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":14,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":1095000},"operatingExpenses@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#285"},{"ref":"#288"}],"rule":"component-sum","value":252492000},"#289":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":19,"unit":"USD","start":"2013-01-01","end":"2013-03-30","value":63448000},"operatingExpenses@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#289"}],"rule":"component-sum","value":63448000},"#290":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":20,"unit":"USD","start":"2013-03-31","end":"2013-06-29","value":61861000},"operatingExpenses@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#290"}],"rule":"component-sum","value":61861000},"#291":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":36,"unit":"USD","start":"2013-06-30","end":"2013-09-28","value":67183000},"operatingExpenses@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#291"}],"rule":"component-sum","value":67183000},"#292":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":43,"unit":"USD","start":"2015-04-05","end":"2015-07-04","value":68000000},"operatingExpenses@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#292"}],"rule":"component-sum","value":68000000},"#293":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":44,"unit":"USD","start":"2015-07-05","end":"2015-10-03","value":67000000},"operatingExpenses@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#293"}],"rule":"component-sum","value":67000000},"#294":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":34,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":264000000},"#295":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":36,"unit":"USD","start":"2013-01-01","end":"2013-09-28","value":192492000},"#296":{"kind":"computed","op":"sum","terms":[{"ref":"#294"},{"ref":"#295","weight":-1}],"rule":"quarter-from-ytd","value":71508000},"operatingExpenses@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#296"}],"rule":"component-sum","value":71508000},"#297":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":14,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":1181000},"operatingExpenses@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#294"},{"ref":"#297"}],"rule":"component-sum","value":265181000},"#298":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":38,"unit":"USD","start":"2014-01-01","end":"2014-03-29","value":60385000},"operatingExpenses@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#298"}],"rule":"component-sum","value":60385000},"#299":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":39,"unit":"USD","start":"2014-03-30","end":"2014-06-28","value":63088000},"operatingExpenses@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#299"}],"rule":"component-sum","value":63088000},"#300":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":40,"unit":"USD","start":"2014-06-29","end":"2014-09-27","value":64857000},"operatingExpenses@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#300"}],"rule":"component-sum","value":64857000},"#301":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":35,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":254000000},"#302":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":40,"unit":"USD","start":"2014-01-01","end":"2014-09-27","value":188330000},"#303":{"kind":"computed","op":"sum","terms":[{"ref":"#301"},{"ref":"#302","weight":-1}],"rule":"quarter-from-ytd","value":65670000},"operatingExpenses@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#303"}],"rule":"component-sum","value":65670000},"operatingExpenses@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#301"}],"rule":"component-sum","value":254000000},"#304":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":42,"unit":"USD","start":"2015-01-01","end":"2015-04-04","value":65000000},"operatingExpenses@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#304"}],"rule":"component-sum","value":65000000},"operatingIncome@2017Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":21,"unit":"USD","start":"2017-07-02","end":"2017-09-30","value":73000000},"#305":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":37,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":270000000},"#306":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":44,"unit":"USD","start":"2015-01-01","end":"2015-10-03","value":200000000},"#307":{"kind":"computed","op":"sum","terms":[{"ref":"#305"},{"ref":"#306","weight":-1}],"rule":"quarter-from-ytd","value":70000000},"operatingExpenses@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#307"}],"rule":"component-sum","value":70000000},"operatingExpenses@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#305"}],"rule":"component-sum","value":270000000},"#308":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":45,"unit":"USD","start":"2016-01-01","end":"2016-04-02","value":64000000},"operatingExpenses@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#308"}],"rule":"component-sum","value":64000000},"#309":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":46,"unit":"USD","start":"2016-04-03","end":"2016-07-02","value":75000000},"operatingExpenses@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#309"}],"rule":"component-sum","value":75000000},"#310":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":47,"unit":"USD","start":"2016-07-03","end":"2016-10-01","value":66000000},"operatingExpenses@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#310"}],"rule":"component-sum","value":66000000},"#311":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":41,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":267000000},"#312":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":47,"unit":"USD","start":"2016-01-01","end":"2016-10-01","value":205000000},"#313":{"kind":"computed","op":"sum","terms":[{"ref":"#311"},{"ref":"#312","weight":-1}],"rule":"quarter-from-ytd","value":62000000},"operatingExpenses@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#313"}],"rule":"component-sum","value":62000000},"operatingExpenses@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#311"}],"rule":"component-sum","value":267000000},"#314":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":48,"unit":"USD","start":"2017-01-01","end":"2017-04-01","value":70000000},"operatingExpenses@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#314"}],"rule":"component-sum","value":70000000},"#315":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":49,"unit":"USD","start":"2017-04-02","end":"2017-07-01","value":74000000},"operatingExpenses@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#315"}],"rule":"component-sum","value":74000000},"#316":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":21,"unit":"USD","start":"2017-07-02","end":"2017-09-30","value":75000000},"operatingExpenses@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#316"}],"rule":"component-sum","value":75000000},"#317":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":22,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":309000000},"#318":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":21,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":219000000},"#319":{"kind":"computed","op":"sum","terms":[{"ref":"#317"},{"ref":"#318","weight":-1}],"rule":"quarter-from-ytd","value":90000000},"operatingExpenses@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#319"}],"rule":"component-sum","value":90000000},"operatingExpenses@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#317"}],"rule":"component-sum","value":309000000},"#320":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":50,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":75000000},"operatingExpenses@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#320"}],"rule":"component-sum","value":75000000},"#321":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":51,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":84000000},"operatingExpenses@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#321"}],"rule":"component-sum","value":84000000},"#322":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":23,"unit":"USD","start":"2018-07-01","end":"2018-09-29","value":85000000},"operatingExpenses@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#322"}],"rule":"component-sum","value":85000000},"#323":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":24,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":314000000},"#324":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":23,"unit":"USD","start":"2018-01-01","end":"2018-09-29","value":244000000},"#325":{"kind":"computed","op":"sum","terms":[{"ref":"#323"},{"ref":"#324","weight":-1}],"rule":"quarter-from-ytd","value":70000000},"operatingExpenses@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#325"}],"rule":"component-sum","value":70000000},"#326":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":24,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":77000000},"#327":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":22,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":6000000},"operatingExpenses@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#323"},{"ref":"#326"},{"ref":"#327"}],"rule":"component-sum","value":397000000},"#328":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":52,"unit":"USD","start":"2019-01-01","end":"2019-03-30","value":84000000},"operatingExpenses@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#328"}],"rule":"component-sum","value":84000000},"#329":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":53,"unit":"USD","start":"2019-03-31","end":"2019-06-29","value":83000000},"operatingExpenses@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#329"}],"rule":"component-sum","value":83000000},"#330":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":25,"unit":"USD","start":"2019-06-30","end":"2019-09-28","value":80000000},"operatingExpenses@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#330"}],"rule":"component-sum","value":80000000},"#331":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":27,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":336000000},"#332":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":25,"unit":"USD","start":"2019-01-01","end":"2019-09-28","value":247000000},"#333":{"kind":"computed","op":"sum","terms":[{"ref":"#331"},{"ref":"#332","weight":-1}],"rule":"quarter-from-ytd","value":89000000},"operatingExpenses@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#333"}],"rule":"component-sum","value":89000000},"#334":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":27,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":143000000},"#335":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":24,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":8000000},"operatingExpenses@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#331"},{"ref":"#334"},{"ref":"#335"}],"rule":"component-sum","value":487000000},"#336":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":54,"unit":"USD","start":"2020-01-01","end":"2020-03-28","value":72000000},"operatingExpenses@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#336"}],"rule":"component-sum","value":72000000},"#337":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":55,"unit":"USD","start":"2020-03-29","end":"2020-06-27","value":80000000},"#338":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":53,"unit":"USD","start":"2020-03-29","end":"2020-06-27","value":2000000},"operatingExpenses@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#337"},{"ref":"#338"}],"rule":"component-sum","value":82000000},"#339":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":28,"unit":"USD","start":"2020-06-28","end":"2020-09-26","value":89000000},"operatingExpenses@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#339"}],"rule":"component-sum","value":89000000},"operatingIncome@2025Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":7,"unit":"USD","start":"2025-06-29","end":"2025-09-27","value":84000000},"#340":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":30,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":329000000},"#341":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":28,"unit":"USD","start":"2020-01-01","end":"2020-09-26","value":241000000},"#342":{"kind":"computed","op":"sum","terms":[{"ref":"#340"},{"ref":"#341","weight":-1}],"rule":"quarter-from-ytd","value":88000000},"operatingExpenses@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#342"}],"rule":"component-sum","value":88000000},"#343":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":30,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":134000000},"#344":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":30,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":8000000},"operatingExpenses@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#340"},{"ref":"#343"},{"ref":"#344"}],"rule":"component-sum","value":471000000},"#345":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":56,"unit":"USD","start":"2021-01-01","end":"2021-04-03","value":86000000},"operatingExpenses@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#345"}],"rule":"component-sum","value":86000000},"#346":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":57,"unit":"USD","start":"2021-04-04","end":"2021-07-03","value":88000000},"operatingExpenses@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#346"}],"rule":"component-sum","value":88000000},"#347":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":31,"unit":"USD","start":"2021-07-04","end":"2021-10-02","value":88000000},"operatingExpenses@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#347"}],"rule":"component-sum","value":88000000},"#348":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":32,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":360000000},"#349":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":31,"unit":"USD","start":"2021-01-01","end":"2021-10-02","value":262000000},"#350":{"kind":"computed","op":"sum","terms":[{"ref":"#348"},{"ref":"#349","weight":-1}],"rule":"quarter-from-ytd","value":98000000},"operatingExpenses@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#350"}],"rule":"component-sum","value":98000000},"#351":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":3,"unit":"USD","start":"2023-07-02","end":"2023-09-30","value":98000000},"operatingExpenses@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#351"}],"rule":"component-sum","value":98000000},"pretaxIncome@FY2011":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":14,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":442608000},"#352":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":32,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":191000000},"#353":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":32,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":9000000},"operatingExpenses@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#348"},{"ref":"#352"},{"ref":"#353"}],"rule":"component-sum","value":560000000},"#354":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":58,"unit":"USD","start":"2022-01-01","end":"2022-04-02","value":90000000},"operatingExpenses@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#354"}],"rule":"component-sum","value":90000000},"#355":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":59,"unit":"USD","start":"2022-04-03","end":"2022-07-02","value":89000000},"operatingExpenses@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#355"}],"rule":"component-sum","value":89000000},"#356":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":33,"unit":"USD","start":"2022-07-03","end":"2022-10-01","value":92000000},"operatingExpenses@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#356"}],"rule":"component-sum","value":92000000},"#357":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":0,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":373000000},"#358":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":33,"unit":"USD","start":"2022-01-01","end":"2022-10-01","value":271000000},"#359":{"kind":"computed","op":"sum","terms":[{"ref":"#357"},{"ref":"#358","weight":-1}],"rule":"quarter-from-ytd","value":102000000},"operatingExpenses@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#359"}],"rule":"component-sum","value":102000000},"#360":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":0,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":210000000},"#361":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":0,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":8000000},"operatingExpenses@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#357"},{"ref":"#360"},{"ref":"#361"}],"rule":"component-sum","value":591000000},"#362":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":1,"unit":"USD","start":"2023-01-01","end":"2023-04-01","value":97000000},"operatingExpenses@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#362"}],"rule":"component-sum","value":97000000},"#363":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":2,"unit":"USD","start":"2023-04-02","end":"2023-07-01","value":100000000},"operatingExpenses@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#363"}],"rule":"component-sum","value":100000000},"#364":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":4,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":403000000},"#365":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":3,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":295000000},"#366":{"kind":"computed","op":"sum","terms":[{"ref":"#364"},{"ref":"#365","weight":-1}],"rule":"quarter-from-ytd","value":108000000},"operatingExpenses@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#366"}],"rule":"component-sum","value":108000000},"#367":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":4,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":361000000},"#368":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":8000000},"operatingExpenses@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#364"},{"ref":"#367"},{"ref":"#368"}],"rule":"component-sum","value":772000000},"#369":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":5,"unit":"USD","start":"2024-01-01","end":"2024-03-30","value":107000000},"operatingExpenses@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#369"}],"rule":"component-sum","value":107000000},"#370":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":6,"unit":"USD","start":"2024-03-31","end":"2024-06-29","value":99000000},"operatingExpenses@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#370"}],"rule":"component-sum","value":99000000},"#371":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":7,"unit":"USD","start":"2024-06-30","end":"2024-09-28","value":105000000},"operatingExpenses@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#371"}],"rule":"component-sum","value":105000000},"#372":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":4,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":420000000},"#373":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":7,"unit":"USD","start":"2024-01-01","end":"2024-09-28","value":311000000},"#374":{"kind":"computed","op":"sum","terms":[{"ref":"#372"},{"ref":"#373","weight":-1}],"rule":"quarter-from-ytd","value":109000000},"operatingExpenses@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#374"}],"rule":"component-sum","value":109000000},"operatingIncome@2010Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":26,"unit":"USD","start":"2010-04-04","end":"2010-07-03","value":101247000},"operatingIncome@2010Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":29,"unit":"USD","start":"2010-07-04","end":"2010-10-02","value":41642000},"pretaxIncome@2012Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":15,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":116626000},"#375":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":4,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":113000000},"#376":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":8000000},"operatingExpenses@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#372"},{"ref":"#375"},{"ref":"#376"}],"rule":"component-sum","value":541000000},"#377":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":9,"unit":"USD","start":"2025-01-01","end":"2025-03-29","value":104000000},"operatingExpenses@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#377"}],"rule":"component-sum","value":104000000},"#378":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":8,"unit":"USD","start":"2025-03-30","end":"2025-06-28","value":110000000},"operatingExpenses@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#378"}],"rule":"component-sum","value":110000000},"#379":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":7,"unit":"USD","start":"2025-06-29","end":"2025-09-27","value":114000000},"operatingExpenses@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#379"}],"rule":"component-sum","value":114000000},"#380":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":454000000},"#381":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":7,"unit":"USD","start":"2025-01-01","end":"2025-09-27","value":328000000},"#382":{"kind":"computed","op":"sum","terms":[{"ref":"#380"},{"ref":"#381","weight":-1}],"rule":"quarter-from-ytd","value":126000000},"operatingExpenses@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#382"}],"rule":"component-sum","value":126000000},"#383":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":64000000},"operatingExpenses@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#380"},{"ref":"#383"}],"rule":"component-sum","value":518000000},"#384":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":9,"unit":"USD","start":"2026-01-01","end":"2026-04-04","value":121000000},"operatingExpenses@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#384"}],"rule":"component-sum","value":121000000},"#385":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":8,"unit":"USD","start":"2026-04-05","end":"2026-07-04","value":121000000},"operatingExpenses@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#385"}],"rule":"component-sum","value":121000000},"operatingIncome@FY2009":{"kind":"filed","concept":"OperatingIncomeLoss","filing":60,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":23723000},"#386":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":321066000},"#387":{"kind":"filed","concept":"OperatingIncomeLoss","filing":29,"unit":"USD","start":"2010-01-01","end":"2010-10-02","value":210355000},"operatingIncome@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#386"},{"ref":"#387","weight":-1}],"rule":"quarter-from-ytd","value":110711000},"operatingIncome@FY2010":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":321066000},"operatingIncome@2011Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2011-01-01","end":"2011-04-02","value":130276000},"operatingIncome@2011Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":12,"unit":"USD","start":"2011-04-03","end":"2011-07-02","value":136965000},"operatingIncome@2011Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":13,"unit":"USD","start":"2011-07-03","end":"2011-10-01","value":66989000},"#388":{"kind":"filed","concept":"OperatingIncomeLoss","filing":14,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":407204000},"#389":{"kind":"filed","concept":"OperatingIncomeLoss","filing":13,"unit":"USD","start":"2011-01-01","end":"2011-10-01","value":334230000},"operatingIncome@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#388"},{"ref":"#389","weight":-1}],"rule":"quarter-from-ytd","value":72974000},"operatingIncome@FY2011":{"kind":"filed","concept":"OperatingIncomeLoss","filing":14,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":407204000},"operatingIncome@2012Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":93356000},"operatingIncome@2012Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":60723000},"operatingIncome@2012Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":17,"unit":"USD","start":"2012-07-01","end":"2012-09-29","value":85057000},"#390":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":309661000},"#391":{"kind":"filed","concept":"OperatingIncomeLoss","filing":17,"unit":"USD","start":"2012-01-01","end":"2012-09-29","value":239136000},"operatingIncome@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#390"},{"ref":"#391","weight":-1}],"rule":"quarter-from-ytd","value":70525000},"operatingIncome@FY2012":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":309661000},"operatingIncome@2013Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2013-01-01","end":"2013-03-30","value":63458000},"operatingIncome@2013Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2013-03-31","end":"2013-06-29","value":53549000},"operatingIncome@2013Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":36,"unit":"USD","start":"2013-06-30","end":"2013-09-28","value":33770000},"operatingIncome@FY2016":{"kind":"filed","concept":"OperatingIncomeLoss","filing":41,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":230000000},"operatingIncome@2017Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":48,"unit":"USD","start":"2017-01-01","end":"2017-04-01","value":68000000},"#392":{"kind":"filed","concept":"OperatingIncomeLoss","filing":34,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":204000000},"#393":{"kind":"filed","concept":"OperatingIncomeLoss","filing":36,"unit":"USD","start":"2013-01-01","end":"2013-09-28","value":150777000},"operatingIncome@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#392"},{"ref":"#393","weight":-1}],"rule":"quarter-from-ytd","value":53223000},"operatingIncome@FY2013":{"kind":"filed","concept":"OperatingIncomeLoss","filing":34,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":204000000},"operatingIncome@2014Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":38,"unit":"USD","start":"2014-01-01","end":"2014-03-29","value":65203000},"operatingIncome@2014Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":39,"unit":"USD","start":"2014-03-30","end":"2014-06-28","value":134339000},"operatingIncome@2014Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":40,"unit":"USD","start":"2014-06-29","end":"2014-09-27","value":96086000},"#394":{"kind":"filed","concept":"OperatingIncomeLoss","filing":35,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":424000000},"#395":{"kind":"filed","concept":"OperatingIncomeLoss","filing":40,"unit":"USD","start":"2014-01-01","end":"2014-09-27","value":295628000},"operatingIncome@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#394"},{"ref":"#395","weight":-1}],"rule":"quarter-from-ytd","value":128372000},"operatingIncome@FY2014":{"kind":"filed","concept":"OperatingIncomeLoss","filing":35,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":424000000},"operatingIncome@2015Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":42,"unit":"USD","start":"2015-01-01","end":"2015-04-04","value":28000000},"operatingIncome@2015Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":43,"unit":"USD","start":"2015-04-05","end":"2015-07-04","value":32000000},"operatingIncome@2015Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":44,"unit":"USD","start":"2015-07-05","end":"2015-10-03","value":23000000},"#396":{"kind":"filed","concept":"OperatingIncomeLoss","filing":37,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":126000000},"#397":{"kind":"filed","concept":"OperatingIncomeLoss","filing":44,"unit":"USD","start":"2015-01-01","end":"2015-10-03","value":83000000},"operatingIncome@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#396"},{"ref":"#397","weight":-1}],"rule":"quarter-from-ytd","value":43000000},"operatingIncome@FY2015":{"kind":"filed","concept":"OperatingIncomeLoss","filing":37,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":126000000},"operatingIncome@2016Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":45,"unit":"USD","start":"2016-01-01","end":"2016-04-02","value":36000000},"operatingIncome@2016Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":46,"unit":"USD","start":"2016-04-03","end":"2016-07-02","value":76000000},"operatingIncome@2016Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":47,"unit":"USD","start":"2016-07-03","end":"2016-10-01","value":42000000},"#398":{"kind":"filed","concept":"OperatingIncomeLoss","filing":41,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":230000000},"#399":{"kind":"filed","concept":"OperatingIncomeLoss","filing":47,"unit":"USD","start":"2016-01-01","end":"2016-10-01","value":154000000},"operatingIncome@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#398"},{"ref":"#399","weight":-1}],"rule":"quarter-from-ytd","value":76000000},"#400":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":240000000},"#401":{"kind":"filed","concept":"OperatingIncomeLoss","filing":21,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":196000000},"operatingIncome@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#400"},{"ref":"#401","weight":-1}],"rule":"quarter-from-ytd","value":44000000},"operatingIncome@FY2017":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":240000000},"operatingIncome@2018Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":97000000},"operatingIncome@2018Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":32000000},"operatingIncome@2018Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2018-07-01","end":"2018-09-29","value":37000000},"operatingIncome@2018Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2018-09-30","end":"2018-12-31","value":43000000},"operatingIncome@FY2018":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":236000000},"operatingIncome@2019Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2019-01-01","end":"2019-03-30","value":-34000000},"operatingIncome@2019Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2019-03-31","end":"2019-06-29","value":63000000},"operatingIncome@2019Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2019-06-30","end":"2019-09-28","value":-8000000},"operatingIncome@2019Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2019-09-29","end":"2019-12-31","value":89000000},"operatingIncome@FY2019":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":110000000},"operatingIncome@2020Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":54,"unit":"USD","start":"2020-01-01","end":"2020-03-28","value":63000000},"operatingIncome@2020Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":55,"unit":"USD","start":"2020-03-29","end":"2020-06-27","value":9000000},"operatingIncome@2020Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":28,"unit":"USD","start":"2020-06-28","end":"2020-09-26","value":39000000},"operatingIncome@2020Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2020-09-27","end":"2020-12-31","value":134000000},"operatingIncome@FY2020":{"kind":"filed","concept":"OperatingIncomeLoss","filing":30,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":245000000},"operatingIncome@2021Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":56,"unit":"USD","start":"2021-01-01","end":"2021-04-03","value":92000000},"operatingIncome@2021Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":57,"unit":"USD","start":"2021-04-04","end":"2021-07-03","value":165000000},"operatingIncome@2021Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":31,"unit":"USD","start":"2021-07-04","end":"2021-10-02","value":112000000},"pretaxIncome@2012Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":16,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":66562000},"interestExpense@FY2024":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":4,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":72000000},"#402":{"kind":"filed","concept":"OperatingIncomeLoss","filing":32,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":458000000},"#403":{"kind":"filed","concept":"OperatingIncomeLoss","filing":31,"unit":"USD","start":"2021-01-01","end":"2021-10-02","value":369000000},"operatingIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#402"},{"ref":"#403","weight":-1}],"rule":"quarter-from-ytd","value":89000000},"operatingIncome@FY2021":{"kind":"filed","concept":"OperatingIncomeLoss","filing":32,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":458000000},"operatingIncome@2022Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":58,"unit":"USD","start":"2022-01-01","end":"2022-04-02","value":146000000},"operatingIncome@2022Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":59,"unit":"USD","start":"2022-04-03","end":"2022-07-02","value":192000000},"operatingIncome@2022Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":33,"unit":"USD","start":"2022-07-03","end":"2022-10-01","value":155000000},"#404":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":657000000},"#405":{"kind":"filed","concept":"OperatingIncomeLoss","filing":33,"unit":"USD","start":"2022-01-01","end":"2022-10-01","value":493000000},"operatingIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#404"},{"ref":"#405","weight":-1}],"rule":"quarter-from-ytd","value":164000000},"operatingIncome@FY2022":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":657000000},"operatingIncome@2023Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2023-01-01","end":"2023-04-01","value":-63000000},"operatingIncome@2023Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2023-04-02","end":"2023-07-01","value":-4000000},"operatingIncome@2023Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2023-07-02","end":"2023-09-30","value":67000000},"operatingIncome@FY2023":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":-87000000},"operatingIncome@2024Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2024-01-01","end":"2024-03-30","value":-20000000},"operatingIncome@2024Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2024-03-31","end":"2024-06-29","value":30000000},"operatingIncome@2024Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":7,"unit":"USD","start":"2024-06-30","end":"2024-09-28","value":32000000},"#406":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":156000000},"#407":{"kind":"filed","concept":"OperatingIncomeLoss","filing":7,"unit":"USD","start":"2024-01-01","end":"2024-09-28","value":42000000},"operatingIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#406"},{"ref":"#407","weight":-1}],"rule":"quarter-from-ytd","value":114000000},"operatingIncome@FY2024":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":156000000},"operatingIncome@2025Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":9,"unit":"USD","start":"2025-01-01","end":"2025-03-29","value":38000000},"operatingIncome@2025Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2025-03-30","end":"2025-06-28","value":52000000},"#408":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":239000000},"#409":{"kind":"filed","concept":"OperatingIncomeLoss","filing":7,"unit":"USD","start":"2025-01-01","end":"2025-09-27","value":174000000},"operatingIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#408"},{"ref":"#409","weight":-1}],"rule":"quarter-from-ytd","value":65000000},"operatingIncome@FY2025":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":239000000},"operatingIncome@2026Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":9,"unit":"USD","start":"2026-01-01","end":"2026-04-04","value":96000000},"operatingIncome@2026Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2026-04-05","end":"2026-07-04","value":100000000},"pretaxIncome@FY2009":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":60,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":89241000},"pretaxIncome@2010Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":26,"unit":"USD","start":"2010-04-04","end":"2010-07-03","value":102089000},"pretaxIncome@2010Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":29,"unit":"USD","start":"2010-07-04","end":"2010-10-02","value":57235000},"#410":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":10,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":364045000},"#411":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":29,"unit":"USD","start":"2010-01-01","end":"2010-10-02","value":236094000},"pretaxIncome@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#410"},{"ref":"#411","weight":-1}],"rule":"quarter-from-ytd","value":127951000},"pretaxIncome@FY2010":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":10,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":364045000},"pretaxIncome@2011Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":11,"unit":"USD","start":"2011-01-01","end":"2011-04-02","value":148944000},"pretaxIncome@2011Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":12,"unit":"USD","start":"2011-04-03","end":"2011-07-02","value":146600000},"pretaxIncome@2011Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":13,"unit":"USD","start":"2011-07-03","end":"2011-10-01","value":50943000},"#412":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":14,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":442608000},"#413":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":13,"unit":"USD","start":"2011-01-01","end":"2011-10-01","value":346487000},"pretaxIncome@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#412"},{"ref":"#413","weight":-1}],"rule":"quarter-from-ytd","value":96121000},"interestExpense@2025Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":9,"unit":"USD","start":"2025-01-01","end":"2025-03-29","value":10000000},"pretaxIncome@2012Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":17,"unit":"USD","start":"2012-07-01","end":"2012-09-29","value":94502000},"#414":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":18,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":366778000},"#415":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":17,"unit":"USD","start":"2012-01-01","end":"2012-09-29","value":277690000},"pretaxIncome@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#414"},{"ref":"#415","weight":-1}],"rule":"quarter-from-ytd","value":89088000},"pretaxIncome@FY2012":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":18,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":366778000},"pretaxIncome@2013Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2013-01-01","end":"2013-03-30","value":70323000},"pretaxIncome@2013Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":20,"unit":"USD","start":"2013-03-31","end":"2013-06-29","value":58074000},"pretaxIncome@2013Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":36,"unit":"USD","start":"2013-06-30","end":"2013-09-28","value":36759000},"#416":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":34,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":246000000},"#417":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":36,"unit":"USD","start":"2013-01-01","end":"2013-09-28","value":165156000},"pretaxIncome@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#416"},{"ref":"#417","weight":-1}],"rule":"quarter-from-ytd","value":80844000},"pretaxIncome@FY2013":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":34,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":246000000},"pretaxIncome@2014Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":38,"unit":"USD","start":"2014-01-01","end":"2014-03-29","value":75483000},"pretaxIncome@2014Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":39,"unit":"USD","start":"2014-03-30","end":"2014-06-28","value":144607000},"pretaxIncome@2014Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":40,"unit":"USD","start":"2014-06-29","end":"2014-09-27","value":168216000},"#418":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":35,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":536000000},"#419":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":40,"unit":"USD","start":"2014-01-01","end":"2014-09-27","value":388943000},"pretaxIncome@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#418"},{"ref":"#419","weight":-1}],"rule":"quarter-from-ytd","value":147057000},"pretaxIncome@FY2014":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":35,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":536000000},"pretaxIncome@2015Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":42,"unit":"USD","start":"2015-01-01","end":"2015-04-04","value":48000000},"pretaxIncome@2015Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":43,"unit":"USD","start":"2015-04-05","end":"2015-07-04","value":51000000},"pretaxIncome@2015Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":44,"unit":"USD","start":"2015-07-05","end":"2015-10-03","value":13000000},"#420":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":37,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":241000000},"#421":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":44,"unit":"USD","start":"2015-01-01","end":"2015-10-03","value":112000000},"pretaxIncome@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#420"},{"ref":"#421","weight":-1}],"rule":"quarter-from-ytd","value":129000000},"pretaxIncome@FY2015":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":37,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":241000000},"pretaxIncome@2016Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":45,"unit":"USD","start":"2016-01-01","end":"2016-04-02","value":69000000},"pretaxIncome@2016Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":46,"unit":"USD","start":"2016-04-03","end":"2016-07-02","value":96000000},"pretaxIncome@2016Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":47,"unit":"USD","start":"2016-07-03","end":"2016-10-01","value":100000000},"#422":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":41,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":384000000},"#423":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":47,"unit":"USD","start":"2016-01-01","end":"2016-10-01","value":265000000},"pretaxIncome@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#422"},{"ref":"#423","weight":-1}],"rule":"quarter-from-ytd","value":119000000},"pretaxIncome@FY2016":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":41,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":384000000},"pretaxIncome@2017Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":48,"unit":"USD","start":"2017-01-01","end":"2017-04-01","value":112000000},"pretaxIncome@2017Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":49,"unit":"USD","start":"2017-04-02","end":"2017-07-01","value":84000000},"pretaxIncome@2017Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":21,"unit":"USD","start":"2017-07-02","end":"2017-09-30","value":124000000},"interestExpense@2025Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":8,"unit":"USD","start":"2025-03-30","end":"2025-06-28","value":18000000},"#424":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":22,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":427000000},"#425":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":21,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":320000000},"pretaxIncome@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#424"},{"ref":"#425","weight":-1}],"rule":"quarter-from-ytd","value":107000000},"pretaxIncome@FY2017":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":22,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":427000000},"pretaxIncome@2018Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":50,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":54000000},"pretaxIncome@2018Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":51,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":11000000},"pretaxIncome@2018Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":23,"unit":"USD","start":"2018-07-01","end":"2018-09-29","value":60000000},"#426":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":24,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":11000000},"#427":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":23,"unit":"USD","start":"2018-01-01","end":"2018-09-29","value":125000000},"pretaxIncome@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#426"},{"ref":"#427","weight":-1}],"rule":"quarter-from-ytd","value":-114000000},"pretaxIncome@FY2018":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":24,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":11000000},"pretaxIncome@2019Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":52,"unit":"USD","start":"2019-01-01","end":"2019-03-30","value":65000000},"pretaxIncome@2019Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":53,"unit":"USD","start":"2019-03-31","end":"2019-06-29","value":69000000},"pretaxIncome@2019Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":25,"unit":"USD","start":"2019-06-30","end":"2019-09-28","value":-18000000},"#428":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":27,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":290000000},"#429":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":25,"unit":"USD","start":"2019-01-01","end":"2019-09-28","value":116000000},"pretaxIncome@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#428"},{"ref":"#429","weight":-1}],"rule":"quarter-from-ytd","value":174000000},"pretaxIncome@FY2019":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":27,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":290000000},"pretaxIncome@2020Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":54,"unit":"USD","start":"2020-01-01","end":"2020-03-28","value":-174000000},"pretaxIncome@2020Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":55,"unit":"USD","start":"2020-03-29","end":"2020-06-27","value":114000000},"pretaxIncome@2020Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":28,"unit":"USD","start":"2020-06-28","end":"2020-09-26","value":85000000},"#430":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":30,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":286000000},"#431":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":28,"unit":"USD","start":"2020-01-01","end":"2020-09-26","value":25000000},"pretaxIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#430"},{"ref":"#431","weight":-1}],"rule":"quarter-from-ytd","value":261000000},"pretaxIncome@FY2020":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":30,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":286000000},"pretaxIncome@2021Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":56,"unit":"USD","start":"2021-01-01","end":"2021-04-03","value":199000000},"pretaxIncome@2021Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":57,"unit":"USD","start":"2021-04-04","end":"2021-07-03","value":200000000},"pretaxIncome@2021Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":31,"unit":"USD","start":"2021-07-04","end":"2021-10-02","value":104000000},"#432":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":32,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":636000000},"#433":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":31,"unit":"USD","start":"2021-01-01","end":"2021-10-02","value":503000000},"pretaxIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#432"},{"ref":"#433","weight":-1}],"rule":"quarter-from-ytd","value":133000000},"pretaxIncome@FY2021":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":32,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":636000000},"pretaxIncome@2022Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":58,"unit":"USD","start":"2022-01-01","end":"2022-04-02","value":119000000},"pretaxIncome@2022Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":59,"unit":"USD","start":"2022-04-03","end":"2022-07-02","value":62000000},"pretaxIncome@2022Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":33,"unit":"USD","start":"2022-07-03","end":"2022-10-01","value":145000000},"pretaxIncome@2025Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":9,"unit":"USD","start":"2025-01-01","end":"2025-03-29","value":40000000},"interestExpense@2025Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":7,"unit":"USD","start":"2025-06-29","end":"2025-09-27","value":21000000},"#434":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":579000000},"#435":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":33,"unit":"USD","start":"2022-01-01","end":"2022-10-01","value":326000000},"pretaxIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#434"},{"ref":"#435","weight":-1}],"rule":"quarter-from-ytd","value":253000000},"pretaxIncome@FY2022":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":579000000},"pretaxIncome@2023Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":1,"unit":"USD","start":"2023-01-01","end":"2023-04-01","value":-13000000},"pretaxIncome@2023Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":2,"unit":"USD","start":"2023-04-02","end":"2023-07-01","value":48000000},"pretaxIncome@2023Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":3,"unit":"USD","start":"2023-07-02","end":"2023-09-30","value":93000000},"#436":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":4,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":107000000},"#437":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":3,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":128000000},"pretaxIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#436"},{"ref":"#437","weight":-1}],"rule":"quarter-from-ytd","value":-21000000},"pretaxIncome@FY2023":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":4,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":107000000},"pretaxIncome@2024Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":5,"unit":"USD","start":"2024-01-01","end":"2024-03-30","value":23000000},"pretaxIncome@2024Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":6,"unit":"USD","start":"2024-03-31","end":"2024-06-29","value":46000000},"pretaxIncome@2024Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":7,"unit":"USD","start":"2024-06-30","end":"2024-09-28","value":41000000},"#438":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":4,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":246000000},"#439":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":7,"unit":"USD","start":"2024-01-01","end":"2024-09-28","value":110000000},"pretaxIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#438"},{"ref":"#439","weight":-1}],"rule":"quarter-from-ytd","value":136000000},"pretaxIncome@FY2024":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":4,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":246000000},"pretaxIncome@2025Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":8,"unit":"USD","start":"2025-03-30","end":"2025-06-28","value":112000000},"pretaxIncome@2025Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":7,"unit":"USD","start":"2025-06-29","end":"2025-09-27","value":125000000},"#440":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":410000000},"#441":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":7,"unit":"USD","start":"2025-01-01","end":"2025-09-27","value":277000000},"pretaxIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#440"},{"ref":"#441","weight":-1}],"rule":"quarter-from-ytd","value":133000000},"pretaxIncome@FY2025":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":410000000},"pretaxIncome@2026Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":9,"unit":"USD","start":"2026-01-01","end":"2026-04-04","value":143000000},"pretaxIncome@2026Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":8,"unit":"USD","start":"2026-04-05","end":"2026-07-04","value":206000000},"interestExpense@FY2022":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":0,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":40000000},"interestExpense@2023Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":2,"unit":"USD","start":"2023-04-02","end":"2023-07-01","value":20000000},"interestExpense@2023Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":3,"unit":"USD","start":"2023-07-02","end":"2023-09-30","value":9000000},"#442":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":4,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":58000000},"#443":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":3,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":41000000},"interestExpense@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#442"},{"ref":"#443","weight":-1}],"rule":"quarter-from-ytd","value":17000000},"interestExpense@FY2023":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":4,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":58000000},"interestExpense@2024Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":5,"unit":"USD","start":"2024-01-01","end":"2024-03-30","value":12000000},"interestExpense@2024Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":6,"unit":"USD","start":"2024-03-31","end":"2024-06-29","value":17000000},"interestExpense@2024Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":7,"unit":"USD","start":"2024-06-30","end":"2024-09-28","value":21000000},"#444":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":4,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":72000000},"#445":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":7,"unit":"USD","start":"2024-01-01","end":"2024-09-28","value":50000000},"interestExpense@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#444"},{"ref":"#445","weight":-1}],"rule":"quarter-from-ytd","value":22000000},"#446":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":70000000},"#447":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":7,"unit":"USD","start":"2025-01-01","end":"2025-09-27","value":49000000},"interestExpense@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#446"},{"ref":"#447","weight":-1}],"rule":"quarter-from-ytd","value":21000000},"interestExpense@FY2025":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":70000000},"interestExpense@2026Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":9,"unit":"USD","start":"2026-01-01","end":"2026-04-04","value":10000000},"interestExpense@2026Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":8,"unit":"USD","start":"2026-04-05","end":"2026-07-04","value":20000000},"interestExpense@FY2009":{"kind":"filed","concept":"InterestExpense","filing":60,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":13158000},"interestExpense@2010Q2":{"kind":"filed","concept":"InterestExpense","filing":26,"unit":"USD","start":"2010-04-04","end":"2010-07-03","value":1600000},"interestExpense@2010Q3":{"kind":"filed","concept":"InterestExpense","filing":29,"unit":"USD","start":"2010-07-04","end":"2010-10-02","value":1731000},"#448":{"kind":"filed","concept":"InterestExpense","filing":10,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":5632000},"#449":{"kind":"filed","concept":"InterestExpense","filing":29,"unit":"USD","start":"2010-01-01","end":"2010-10-02","value":5647000},"interestExpense@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#448"},{"ref":"#449","weight":-1}],"rule":"quarter-from-ytd","value":-15000},"interestExpense@FY2010":{"kind":"filed","concept":"InterestExpense","filing":10,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":5632000},"interestExpense@2011Q1":{"kind":"filed","concept":"InterestExpense","filing":11,"unit":"USD","start":"2011-01-01","end":"2011-04-02","value":1516000},"interestExpense@2011Q2":{"kind":"filed","concept":"InterestExpense","filing":12,"unit":"USD","start":"2011-04-03","end":"2011-07-02","value":1506000},"interestExpense@2011Q3":{"kind":"filed","concept":"InterestExpense","filing":13,"unit":"USD","start":"2011-07-03","end":"2011-10-01","value":1067000},"#450":{"kind":"filed","concept":"InterestExpense","filing":14,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":6868000},"#451":{"kind":"filed","concept":"InterestExpense","filing":13,"unit":"USD","start":"2011-01-01","end":"2011-10-01","value":4089000},"interestExpense@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#450"},{"ref":"#451","weight":-1}],"rule":"quarter-from-ytd","value":2779000},"interestExpense@FY2011":{"kind":"filed","concept":"InterestExpense","filing":14,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":6868000},"interestExpense@2012Q1":{"kind":"filed","concept":"InterestExpense","filing":15,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":1707000},"interestExpense@2012Q2":{"kind":"filed","concept":"InterestExpense","filing":16,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":3231000},"interestExpense@2012Q3":{"kind":"filed","concept":"InterestExpense","filing":17,"unit":"USD","start":"2012-07-01","end":"2012-09-29","value":3888000},"interestExpense@FY2015":{"kind":"filed","concept":"InterestExpense","filing":37,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":18000000},"#452":{"kind":"filed","concept":"InterestExpense","filing":18,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":11049000},"#453":{"kind":"filed","concept":"InterestExpense","filing":17,"unit":"USD","start":"2012-01-01","end":"2012-09-29","value":8826000},"interestExpense@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#452"},{"ref":"#453","weight":-1}],"rule":"quarter-from-ytd","value":2223000},"interestExpense@FY2012":{"kind":"filed","concept":"InterestExpense","filing":18,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":11049000},"interestExpense@2013Q1":{"kind":"filed","concept":"InterestExpense","filing":19,"unit":"USD","start":"2013-01-01","end":"2013-03-30","value":2392000},"interestExpense@2013Q2":{"kind":"filed","concept":"InterestExpense","filing":20,"unit":"USD","start":"2013-03-31","end":"2013-06-29","value":2370000},"interestExpense@2013Q3":{"kind":"filed","concept":"InterestExpense","filing":36,"unit":"USD","start":"2013-06-30","end":"2013-09-28","value":2568000},"#454":{"kind":"filed","concept":"InterestExpense","filing":34,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":11000000},"#455":{"kind":"filed","concept":"InterestExpense","filing":36,"unit":"USD","start":"2013-01-01","end":"2013-09-28","value":7330000},"interestExpense@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#454"},{"ref":"#455","weight":-1}],"rule":"quarter-from-ytd","value":3670000},"interestExpense@FY2013":{"kind":"filed","concept":"InterestExpense","filing":34,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":11000000},"interestExpense@2014Q1":{"kind":"filed","concept":"InterestExpense","filing":38,"unit":"USD","start":"2014-01-01","end":"2014-03-29","value":4820000},"interestExpense@2014Q2":{"kind":"filed","concept":"InterestExpense","filing":39,"unit":"USD","start":"2014-03-30","end":"2014-06-28","value":3856000},"interestExpense@2014Q3":{"kind":"filed","concept":"InterestExpense","filing":40,"unit":"USD","start":"2014-06-29","end":"2014-09-27","value":8408000},"#456":{"kind":"filed","concept":"InterestExpense","filing":35,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":20000000},"#457":{"kind":"filed","concept":"InterestExpense","filing":40,"unit":"USD","start":"2014-01-01","end":"2014-09-27","value":17084000},"interestExpense@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#456"},{"ref":"#457","weight":-1}],"rule":"quarter-from-ytd","value":2916000},"interestExpense@FY2014":{"kind":"filed","concept":"InterestExpense","filing":35,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":20000000},"interestExpense@2015Q1":{"kind":"filed","concept":"InterestExpense","filing":42,"unit":"USD","start":"2015-01-01","end":"2015-04-04","value":5000000},"interestExpense@2015Q2":{"kind":"filed","concept":"InterestExpense","filing":43,"unit":"USD","start":"2015-04-05","end":"2015-07-04","value":3000000},"interestExpense@2015Q3":{"kind":"filed","concept":"InterestExpense","filing":44,"unit":"USD","start":"2015-07-05","end":"2015-10-03","value":4000000},"#458":{"kind":"filed","concept":"InterestExpense","filing":37,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":18000000},"#459":{"kind":"filed","concept":"InterestExpense","filing":44,"unit":"USD","start":"2015-01-01","end":"2015-10-03","value":12000000},"interestExpense@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#458"},{"ref":"#459","weight":-1}],"rule":"quarter-from-ytd","value":6000000},"interestExpense@2016Q1":{"kind":"filed","concept":"InterestExpense","filing":45,"unit":"USD","start":"2016-01-01","end":"2016-04-02","value":8000000},"interestExpense@2016Q2":{"kind":"filed","concept":"InterestExpense","filing":46,"unit":"USD","start":"2016-04-03","end":"2016-07-02","value":8000000},"interestExpense@2016Q3":{"kind":"filed","concept":"InterestExpense","filing":47,"unit":"USD","start":"2016-07-03","end":"2016-10-01","value":7000000},"#460":{"kind":"filed","concept":"InterestExpense","filing":41,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":29000000},"#461":{"kind":"filed","concept":"InterestExpense","filing":47,"unit":"USD","start":"2016-01-01","end":"2016-10-01","value":23000000},"interestExpense@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#460"},{"ref":"#461","weight":-1}],"rule":"quarter-from-ytd","value":6000000},"interestExpense@FY2016":{"kind":"filed","concept":"InterestExpense","filing":41,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":29000000},"interestExpense@2017Q1":{"kind":"filed","concept":"InterestExpense","filing":48,"unit":"USD","start":"2017-01-01","end":"2017-04-01","value":3000000},"interestExpense@2017Q2":{"kind":"filed","concept":"InterestExpense","filing":49,"unit":"USD","start":"2017-04-02","end":"2017-07-01","value":7000000},"interestExpense@2017Q3":{"kind":"filed","concept":"InterestExpense","filing":21,"unit":"USD","start":"2017-07-02","end":"2017-09-30","value":9000000},"#462":{"kind":"filed","concept":"InterestExpense","filing":22,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":29000000},"#463":{"kind":"filed","concept":"InterestExpense","filing":21,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":19000000},"interestExpense@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#462"},{"ref":"#463","weight":-1}],"rule":"quarter-from-ytd","value":10000000},"interestExpense@FY2017":{"kind":"filed","concept":"InterestExpense","filing":22,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":29000000},"interestExpense@2018Q1":{"kind":"filed","concept":"InterestExpense","filing":50,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":8000000},"interestExpense@2018Q2":{"kind":"filed","concept":"InterestExpense","filing":51,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":11000000},"interestExpense@2018Q3":{"kind":"filed","concept":"InterestExpense","filing":23,"unit":"USD","start":"2018-07-01","end":"2018-09-29","value":12000000},"#464":{"kind":"filed","concept":"InterestExpense","filing":24,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":44000000},"#465":{"kind":"filed","concept":"InterestExpense","filing":23,"unit":"USD","start":"2018-01-01","end":"2018-09-29","value":31000000},"interestExpense@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#464"},{"ref":"#465","weight":-1}],"rule":"quarter-from-ytd","value":13000000},"interestExpense@FY2018":{"kind":"filed","concept":"InterestExpense","filing":24,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":44000000},"interestExpense@2019Q1":{"kind":"filed","concept":"InterestExpense","filing":52,"unit":"USD","start":"2019-01-01","end":"2019-03-30","value":6000000},"interestExpense@2019Q2":{"kind":"filed","concept":"InterestExpense","filing":53,"unit":"USD","start":"2019-03-31","end":"2019-06-29","value":12000000},"interestExpense@2019Q3":{"kind":"filed","concept":"InterestExpense","filing":25,"unit":"USD","start":"2019-06-30","end":"2019-09-28","value":9000000},"#466":{"kind":"filed","concept":"InterestExpense","filing":27,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":36000000},"#467":{"kind":"filed","concept":"InterestExpense","filing":25,"unit":"USD","start":"2019-01-01","end":"2019-09-28","value":27000000},"interestExpense@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#466"},{"ref":"#467","weight":-1}],"rule":"quarter-from-ytd","value":9000000},"interestExpense@FY2019":{"kind":"filed","concept":"InterestExpense","filing":27,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":36000000},"interestExpense@2020Q1":{"kind":"filed","concept":"InterestExpense","filing":52,"unit":"USD","start":"2020-01-01","end":"2020-03-28","value":5000000},"interestExpense@2020Q2":{"kind":"filed","concept":"InterestExpense","filing":55,"unit":"USD","start":"2020-03-29","end":"2020-06-27","value":6000000},"interestExpense@2020Q3":{"kind":"filed","concept":"InterestExpense","filing":28,"unit":"USD","start":"2020-06-28","end":"2020-09-26","value":6000000},"#468":{"kind":"filed","concept":"InterestExpense","filing":30,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":19000000},"#469":{"kind":"filed","concept":"InterestExpense","filing":28,"unit":"USD","start":"2020-01-01","end":"2020-09-26","value":17000000},"interestExpense@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#468"},{"ref":"#469","weight":-1}],"rule":"quarter-from-ytd","value":2000000},"interestExpense@FY2020":{"kind":"filed","concept":"InterestExpense","filing":30,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":19000000},"interestExpense@2021Q2":{"kind":"filed","concept":"InterestExpense","filing":57,"unit":"USD","start":"2021-04-04","end":"2021-07-03","value":6000000},"interestExpense@2021Q3":{"kind":"filed","concept":"InterestExpense","filing":31,"unit":"USD","start":"2021-07-04","end":"2021-10-02","value":11000000},"#470":{"kind":"filed","concept":"InterestExpense","filing":32,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":13000000},"#471":{"kind":"filed","concept":"InterestExpense","filing":31,"unit":"USD","start":"2021-01-01","end":"2021-10-02","value":7000000},"interestExpense@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#470"},{"ref":"#471","weight":-1}],"rule":"quarter-from-ytd","value":6000000},"interestExpense@FY2021":{"kind":"filed","concept":"InterestExpense","filing":32,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":13000000},"interestExpense@2022Q2":{"kind":"filed","concept":"InterestExpense","filing":59,"unit":"USD","start":"2022-04-03","end":"2022-07-02","value":12000000},"interestExpense@2022Q3":{"kind":"filed","concept":"InterestExpense","filing":33,"unit":"USD","start":"2022-07-03","end":"2022-10-01","value":13000000},"#472":{"kind":"filed","concept":"InterestExpense","filing":32,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":40000000},"#473":{"kind":"filed","concept":"InterestExpense","filing":33,"unit":"USD","start":"2022-01-01","end":"2022-10-01","value":23000000},"interestExpense@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#472"},{"ref":"#473","weight":-1}],"rule":"quarter-from-ytd","value":17000000},"interestExpense@2023Q1":{"kind":"filed","concept":"InterestExpense","filing":1,"unit":"USD","start":"2023-01-01","end":"2023-04-01","value":12000000},"netIncome@2010Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":26,"unit":"USD","start":"2010-04-04","end":"2010-07-03","value":77604000},"netIncome@2011Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":26,"unit":"USD","start":"2011-04-03","end":"2011-07-02","value":113486000},"netIncome@2010Q3":{"kind":"filed","concept":"ProfitLoss","filing":29,"unit":"USD","start":"2010-07-04","end":"2010-10-02","value":39483000},"#474":{"kind":"filed","concept":"ProfitLoss","filing":10,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":283012000},"#475":{"kind":"filed","concept":"ProfitLoss","filing":29,"unit":"USD","start":"2010-01-01","end":"2010-10-02","value":179503000},"netIncome@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#474"},{"ref":"#475","weight":-1}],"rule":"quarter-from-ytd","value":103509000},"netIncome@FY2010":{"kind":"filed","concept":"ProfitLoss","filing":10,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":283012000},"netIncome@FY2009":{"kind":"filed","concept":"ProfitLoss","filing":60,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":91517000},"netIncome@2011Q1":{"kind":"filed","concept":"ProfitLoss","filing":11,"unit":"USD","start":"2011-01-01","end":"2011-04-02","value":116693000},"netIncome@2011Q3":{"kind":"filed","concept":"ProfitLoss","filing":13,"unit":"USD","start":"2011-07-03","end":"2011-10-01","value":35089000},"#476":{"kind":"filed","concept":"ProfitLoss","filing":14,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":343557000},"#477":{"kind":"filed","concept":"ProfitLoss","filing":13,"unit":"USD","start":"2011-01-01","end":"2011-10-01","value":265146000},"netIncome@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#476"},{"ref":"#477","weight":-1}],"rule":"quarter-from-ytd","value":78411000},"netIncome@FY2011":{"kind":"filed","concept":"ProfitLoss","filing":14,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":343557000},"netIncome@2012Q1":{"kind":"filed","concept":"ProfitLoss","filing":15,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":82000000},"netIncome@2012Q2":{"kind":"filed","concept":"ProfitLoss","filing":16,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":49692000},"netIncome@2012Q3":{"kind":"filed","concept":"ProfitLoss","filing":17,"unit":"USD","start":"2012-07-01","end":"2012-09-29","value":74633000},"#478":{"kind":"filed","concept":"ProfitLoss","filing":18,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":282588000},"#479":{"kind":"filed","concept":"ProfitLoss","filing":17,"unit":"USD","start":"2012-01-01","end":"2012-09-29","value":206325000},"netIncome@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#478"},{"ref":"#479","weight":-1}],"rule":"quarter-from-ytd","value":76263000},"netIncome@FY2012":{"kind":"filed","concept":"ProfitLoss","filing":18,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":282588000},"netIncome@2013Q1":{"kind":"filed","concept":"ProfitLoss","filing":19,"unit":"USD","start":"2013-01-01","end":"2013-03-30","value":57757000},"netIncome@2013Q2":{"kind":"filed","concept":"ProfitLoss","filing":20,"unit":"USD","start":"2013-03-31","end":"2013-06-29","value":40026000},"netIncome@2013Q3":{"kind":"filed","concept":"ProfitLoss","filing":36,"unit":"USD","start":"2013-06-30","end":"2013-09-28","value":31365000},"netIncome@2017Q1":{"kind":"filed","concept":"ProfitLoss","filing":48,"unit":"USD","start":"2017-01-01","end":"2017-04-01","value":84000000},"netIncome@2017Q2":{"kind":"filed","concept":"ProfitLoss","filing":49,"unit":"USD","start":"2017-04-02","end":"2017-07-01","value":59000000},"#480":{"kind":"filed","concept":"ProfitLoss","filing":34,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":214000000},"#481":{"kind":"filed","concept":"ProfitLoss","filing":36,"unit":"USD","start":"2013-01-01","end":"2013-09-28","value":129148000},"netIncome@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#480"},{"ref":"#481","weight":-1}],"rule":"quarter-from-ytd","value":84852000},"netIncome@FY2013":{"kind":"filed","concept":"ProfitLoss","filing":34,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":214000000},"netIncome@2014Q1":{"kind":"filed","concept":"ProfitLoss","filing":38,"unit":"USD","start":"2014-01-01","end":"2014-03-29","value":48449000},"netIncome@2014Q2":{"kind":"filed","concept":"ProfitLoss","filing":39,"unit":"USD","start":"2014-03-30","end":"2014-06-28","value":94756000},"netIncome@2014Q3":{"kind":"filed","concept":"ProfitLoss","filing":40,"unit":"USD","start":"2014-06-29","end":"2014-09-27","value":104680000},"#482":{"kind":"filed","concept":"ProfitLoss","filing":35,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":368000000},"#483":{"kind":"filed","concept":"ProfitLoss","filing":40,"unit":"USD","start":"2014-01-01","end":"2014-09-27","value":248522000},"netIncome@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#482"},{"ref":"#483","weight":-1}],"rule":"quarter-from-ytd","value":119478000},"netIncome@FY2014":{"kind":"filed","concept":"ProfitLoss","filing":35,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":368000000},"netIncome@2015Q1":{"kind":"filed","concept":"ProfitLoss","filing":42,"unit":"USD","start":"2015-01-01","end":"2015-04-04","value":33000000},"netIncome@2015Q2":{"kind":"filed","concept":"ProfitLoss","filing":43,"unit":"USD","start":"2015-04-05","end":"2015-07-04","value":32000000},"netIncome@2015Q3":{"kind":"filed","concept":"ProfitLoss","filing":44,"unit":"USD","start":"2015-07-05","end":"2015-10-03","value":3000000},"#484":{"kind":"filed","concept":"ProfitLoss","filing":37,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":172000000},"#485":{"kind":"filed","concept":"ProfitLoss","filing":44,"unit":"USD","start":"2015-01-01","end":"2015-10-03","value":68000000},"netIncome@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#484"},{"ref":"#485","weight":-1}],"rule":"quarter-from-ytd","value":104000000},"netIncome@FY2015":{"kind":"filed","concept":"ProfitLoss","filing":37,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":172000000},"netIncome@2016Q1":{"kind":"filed","concept":"ProfitLoss","filing":45,"unit":"USD","start":"2016-01-01","end":"2016-04-02","value":55000000},"netIncome@2016Q2":{"kind":"filed","concept":"ProfitLoss","filing":46,"unit":"USD","start":"2016-04-03","end":"2016-07-02","value":80000000},"netIncome@2016Q3":{"kind":"filed","concept":"ProfitLoss","filing":47,"unit":"USD","start":"2016-07-03","end":"2016-10-01","value":75000000},"#486":{"kind":"filed","concept":"ProfitLoss","filing":41,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":314000000},"#487":{"kind":"filed","concept":"ProfitLoss","filing":47,"unit":"USD","start":"2016-01-01","end":"2016-10-01","value":210000000},"netIncome@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#486"},{"ref":"#487","weight":-1}],"rule":"quarter-from-ytd","value":104000000},"netIncome@FY2016":{"kind":"filed","concept":"ProfitLoss","filing":41,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":314000000},"#488":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":47,"unit":"USD","start":"2016-01-01","end":"2016-10-01","value":299000000},"#489":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":46,"unit":"USD","start":"2016-01-01","end":"2016-07-02","value":246000000},"operatingCashFlow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#488"},{"ref":"#489","weight":-1}],"rule":"quarter-from-ytd","value":53000000},"#490":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":41,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":427000000},"operatingCashFlow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#490"},{"ref":"#488","weight":-1}],"rule":"quarter-from-ytd","value":128000000},"operatingCashFlow@FY2016":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":41,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":427000000},"operatingCashFlow@2017Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":48,"unit":"USD","start":"2017-01-01","end":"2017-04-01","value":-6000000},"#491":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":49,"unit":"USD","start":"2017-01-01","end":"2017-07-01","value":177000000},"#492":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":48,"unit":"USD","start":"2017-01-01","end":"2017-04-01","value":-6000000},"operatingCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#491"},{"ref":"#492","weight":-1}],"rule":"quarter-from-ytd","value":183000000},"#493":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":21,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":198000000},"operatingCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#493"},{"ref":"#491","weight":-1}],"rule":"quarter-from-ytd","value":21000000},"#494":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":245000000},"operatingCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#494"},{"ref":"#493","weight":-1}],"rule":"quarter-from-ytd","value":47000000},"operatingCashFlow@FY2017":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":245000000},"operatingCashFlow@2018Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":50,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":8000000},"operatingCashFlow@2020Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":54,"unit":"USD","start":"2020-01-01","end":"2020-03-28","value":-106000000},"depreciationAndAmortization@2023Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2023-01-01","end":"2023-04-01","value":71000000},"#495":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":51,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":64000000},"#496":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":50,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":8000000},"operatingCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#495"},{"ref":"#496","weight":-1}],"rule":"quarter-from-ytd","value":56000000},"#497":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2018-01-01","end":"2018-09-29","value":166000000},"operatingCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#497"},{"ref":"#495","weight":-1}],"rule":"quarter-from-ytd","value":102000000},"#498":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":238000000},"operatingCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#498"},{"ref":"#497","weight":-1}],"rule":"quarter-from-ytd","value":72000000},"operatingCashFlow@FY2018":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":238000000},"operatingCashFlow@2019Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":52,"unit":"USD","start":"2019-01-01","end":"2019-03-30","value":-107000000},"#499":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":53,"unit":"USD","start":"2019-01-01","end":"2019-06-29","value":39000000},"#500":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":52,"unit":"USD","start":"2019-01-01","end":"2019-03-30","value":-107000000},"operatingCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#499"},{"ref":"#500","weight":-1}],"rule":"quarter-from-ytd","value":146000000},"#501":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2019-01-01","end":"2019-09-28","value":70000000},"operatingCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#501"},{"ref":"#499","weight":-1}],"rule":"quarter-from-ytd","value":31000000},"#502":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":171000000},"operatingCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#502"},{"ref":"#501","weight":-1}],"rule":"quarter-from-ytd","value":101000000},"operatingCashFlow@FY2019":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":171000000},"#503":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":30,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":291000000},"#504":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":28,"unit":"USD","start":"2020-01-01","end":"2020-09-26","value":34000000},"operatingCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#503"},{"ref":"#504","weight":-1}],"rule":"quarter-from-ytd","value":257000000},"operatingCashFlow@FY2020":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":30,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":291000000},"operatingCashFlow@2021Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":56,"unit":"USD","start":"2021-01-01","end":"2021-04-03","value":-150000000},"#505":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":57,"unit":"USD","start":"2021-01-01","end":"2021-07-03","value":-68000000},"#506":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":56,"unit":"USD","start":"2021-01-01","end":"2021-04-03","value":-150000000},"operatingCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#505"},{"ref":"#506","weight":-1}],"rule":"quarter-from-ytd","value":82000000},"#507":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":31,"unit":"USD","start":"2021-01-01","end":"2021-10-02","value":96000000},"operatingCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#507"},{"ref":"#505","weight":-1}],"rule":"quarter-from-ytd","value":164000000},"#508":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":32,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":92000000},"operatingCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#508"},{"ref":"#507","weight":-1}],"rule":"quarter-from-ytd","value":-4000000},"operatingCashFlow@FY2021":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":32,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":92000000},"operatingCashFlow@2022Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":58,"unit":"USD","start":"2022-01-01","end":"2022-04-02","value":106000000},"#509":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":59,"unit":"USD","start":"2022-01-01","end":"2022-07-02","value":117000000},"#510":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":58,"unit":"USD","start":"2022-01-01","end":"2022-04-02","value":106000000},"operatingCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#509"},{"ref":"#510","weight":-1}],"rule":"quarter-from-ytd","value":11000000},"operatingCashFlow@2026Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2026-01-01","end":"2026-04-04","value":-54000000},"dilutedShares@2025Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":8,"unit":"shares","start":"2025-03-30","end":"2025-06-28","value":969427},"#511":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":33,"unit":"USD","start":"2022-01-01","end":"2022-10-01","value":377000000},"operatingCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#511"},{"ref":"#509","weight":-1}],"rule":"quarter-from-ytd","value":260000000},"#512":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":676000000},"operatingCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#512"},{"ref":"#511","weight":-1}],"rule":"quarter-from-ytd","value":299000000},"operatingCashFlow@FY2022":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":676000000},"operatingCashFlow@2023Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2023-01-01","end":"2023-04-01","value":93000000},"#513":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2023-01-01","end":"2023-07-01","value":204000000},"#514":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2023-01-01","end":"2023-04-01","value":93000000},"operatingCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#513"},{"ref":"#514","weight":-1}],"rule":"quarter-from-ytd","value":111000000},"#515":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":581000000},"operatingCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#515"},{"ref":"#513","weight":-1}],"rule":"quarter-from-ytd","value":377000000},"#516":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":710000000},"operatingCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#516"},{"ref":"#515","weight":-1}],"rule":"quarter-from-ytd","value":129000000},"operatingCashFlow@FY2023":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":710000000},"operatingCashFlow@2024Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2024-01-01","end":"2024-03-30","value":19000000},"operatingCashFlow@2012Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":15,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":26862000},"dilutedShares@2025Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":7,"unit":"shares","start":"2025-06-29","end":"2025-09-27","value":958618},"#517":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2024-01-01","end":"2024-06-29","value":25000000},"#518":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2024-01-01","end":"2024-03-30","value":19000000},"operatingCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#517"},{"ref":"#518","weight":-1}],"rule":"quarter-from-ytd","value":6000000},"#519":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2024-01-01","end":"2024-09-28","value":219000000},"operatingCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#519"},{"ref":"#517","weight":-1}],"rule":"quarter-from-ytd","value":194000000},"#520":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":519000000},"operatingCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#520"},{"ref":"#519","weight":-1}],"rule":"quarter-from-ytd","value":300000000},"operatingCashFlow@FY2024":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":519000000},"operatingCashFlow@2025Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2025-01-01","end":"2025-03-29","value":-20000000},"#521":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":8,"unit":"USD","start":"2025-01-01","end":"2025-06-28","value":61000000},"#522":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2025-01-01","end":"2025-03-29","value":-20000000},"operatingCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#521"},{"ref":"#522","weight":-1}],"rule":"quarter-from-ytd","value":81000000},"#523":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2025-01-01","end":"2025-09-27","value":380000000},"operatingCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#523"},{"ref":"#521","weight":-1}],"rule":"quarter-from-ytd","value":319000000},"#524":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":568000000},"operatingCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#524"},{"ref":"#523","weight":-1}],"rule":"quarter-from-ytd","value":188000000},"operatingCashFlow@FY2025":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":568000000},"#525":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":8,"unit":"USD","start":"2026-01-01","end":"2026-07-04","value":-30000000},"#526":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2026-01-01","end":"2026-04-04","value":-54000000},"operatingCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#525"},{"ref":"#526","weight":-1}],"rule":"quarter-from-ytd","value":24000000},"operatingCashFlow@FY2009":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":60,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":246357000},"#527":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":10,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":339812000},"#528":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":29,"unit":"USD","start":"2010-01-01","end":"2010-10-02","value":251985000},"operatingCashFlow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#527"},{"ref":"#528","weight":-1}],"rule":"quarter-from-ytd","value":87827000},"operatingCashFlow@FY2010":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":10,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":339812000},"operatingCashFlow@2011Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":11,"unit":"USD","start":"2011-01-01","end":"2011-04-02","value":-54885000},"#529":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":12,"unit":"USD","start":"2011-01-01","end":"2011-07-02","value":3459000},"#530":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":11,"unit":"USD","start":"2011-01-01","end":"2011-04-02","value":-54885000},"operatingCashFlow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#529"},{"ref":"#530","weight":-1}],"rule":"quarter-from-ytd","value":58344000},"#531":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":13,"unit":"USD","start":"2011-01-01","end":"2011-10-01","value":31735000},"operatingCashFlow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#531"},{"ref":"#529","weight":-1}],"rule":"quarter-from-ytd","value":28276000},"#532":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":14,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":219996000},"operatingCashFlow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#532"},{"ref":"#531","weight":-1}],"rule":"quarter-from-ytd","value":188261000},"operatingCashFlow@FY2011":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":14,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":219996000},"sharesOutstanding@2014Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":20,"unit":"shares","end":"2014-06-28","value":1170550},"#533":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":16,"unit":"USD","start":"2012-01-01","end":"2012-06-30","value":143253000},"#534":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":15,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":26862000},"operatingCashFlow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#533"},{"ref":"#534","weight":-1}],"rule":"quarter-from-ytd","value":116391000},"#535":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":17,"unit":"USD","start":"2012-01-01","end":"2012-09-29","value":132960000},"operatingCashFlow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#535"},{"ref":"#533","weight":-1}],"rule":"quarter-from-ytd","value":-10293000},"#536":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":18,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":261703000},"operatingCashFlow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#536"},{"ref":"#535","weight":-1}],"rule":"quarter-from-ytd","value":128743000},"operatingCashFlow@FY2012":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":18,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":261703000},"operatingCashFlow@2013Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":19,"unit":"USD","start":"2013-01-01","end":"2013-03-30","value":-21059000},"#537":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":20,"unit":"USD","start":"2013-01-01","end":"2013-06-29","value":46414000},"#538":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":19,"unit":"USD","start":"2013-01-01","end":"2013-03-30","value":-21059000},"operatingCashFlow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#537"},{"ref":"#538","weight":-1}],"rule":"quarter-from-ytd","value":67473000},"#539":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":36,"unit":"USD","start":"2013-01-01","end":"2013-09-28","value":5032000},"operatingCashFlow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#539"},{"ref":"#537","weight":-1}],"rule":"quarter-from-ytd","value":-41382000},"#540":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":14,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":183748000},"capex@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#540"}],"rule":"component-sum","value":183748000},"#541":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":34,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":125000000},"operatingCashFlow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#541"},{"ref":"#539","weight":-1}],"rule":"quarter-from-ytd","value":119968000},"operatingCashFlow@FY2013":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":34,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":125000000},"operatingCashFlow@2014Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":38,"unit":"USD","start":"2014-01-01","end":"2014-03-29","value":143970000},"#542":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":39,"unit":"USD","start":"2014-01-01","end":"2014-06-28","value":202913000},"#543":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":38,"unit":"USD","start":"2014-01-01","end":"2014-03-29","value":143970000},"operatingCashFlow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#542"},{"ref":"#543","weight":-1}],"rule":"quarter-from-ytd","value":58943000},"#544":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":40,"unit":"USD","start":"2014-01-01","end":"2014-09-27","value":283266000},"operatingCashFlow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#544"},{"ref":"#542","weight":-1}],"rule":"quarter-from-ytd","value":80353000},"#545":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":35,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":374000000},"operatingCashFlow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#545"},{"ref":"#544","weight":-1}],"rule":"quarter-from-ytd","value":90734000},"operatingCashFlow@FY2014":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":35,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":374000000},"operatingCashFlow@2015Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":42,"unit":"USD","start":"2015-01-01","end":"2015-04-04","value":123000000},"#546":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":43,"unit":"USD","start":"2015-01-01","end":"2015-07-04","value":264000000},"#547":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":42,"unit":"USD","start":"2015-01-01","end":"2015-04-04","value":123000000},"operatingCashFlow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#546"},{"ref":"#547","weight":-1}],"rule":"quarter-from-ytd","value":141000000},"#548":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":44,"unit":"USD","start":"2015-01-01","end":"2015-10-03","value":366000000},"operatingCashFlow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#548"},{"ref":"#546","weight":-1}],"rule":"quarter-from-ytd","value":102000000},"#549":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":35,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":416000000},"operatingCashFlow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#549"},{"ref":"#548","weight":-1}],"rule":"quarter-from-ytd","value":50000000},"operatingCashFlow@2016Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":45,"unit":"USD","start":"2016-01-01","end":"2016-04-02","value":117000000},"#550":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":43,"unit":"USD","start":"2016-01-01","end":"2016-07-02","value":246000000},"#551":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":45,"unit":"USD","start":"2016-01-01","end":"2016-04-02","value":117000000},"operatingCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#550"},{"ref":"#551","weight":-1}],"rule":"quarter-from-ytd","value":129000000},"#552":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":60,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":54276000},"capex@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"#552"}],"rule":"component-sum","value":54276000},"#553":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":29,"unit":"USD","start":"2010-01-01","end":"2010-10-02","value":77897000},"#554":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":26,"unit":"USD","start":"2010-01-01","end":"2010-07-03","value":39048000},"#555":{"kind":"computed","op":"sum","terms":[{"ref":"#553"},{"ref":"#554","weight":-1}],"rule":"quarter-from-ytd","value":38849000},"capex@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#555"}],"rule":"component-sum","value":38849000},"#556":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":15,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":28969000},"capex@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#556"}],"rule":"component-sum","value":28969000},"#557":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":37,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":139000000},"capex@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#557"}],"rule":"component-sum","value":139000000},"#558":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":10,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":103336000},"#559":{"kind":"computed","op":"sum","terms":[{"ref":"#558"},{"ref":"#553","weight":-1}],"rule":"quarter-from-ytd","value":25439000},"capex@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#559"}],"rule":"component-sum","value":25439000},"capex@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#558"}],"rule":"component-sum","value":103336000},"#560":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":11,"unit":"USD","start":"2011-01-01","end":"2011-04-02","value":39029000},"capex@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#560"}],"rule":"component-sum","value":39029000},"#561":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":12,"unit":"USD","start":"2011-01-01","end":"2011-07-02","value":76489000},"#562":{"kind":"computed","op":"sum","terms":[{"ref":"#561"},{"ref":"#560","weight":-1}],"rule":"quarter-from-ytd","value":37460000},"capex@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#562"}],"rule":"component-sum","value":37460000},"#563":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":13,"unit":"USD","start":"2011-01-01","end":"2011-10-01","value":150263000},"#564":{"kind":"computed","op":"sum","terms":[{"ref":"#563"},{"ref":"#561","weight":-1}],"rule":"quarter-from-ytd","value":73774000},"capex@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#564"}],"rule":"component-sum","value":73774000},"#565":{"kind":"computed","op":"sum","terms":[{"ref":"#540"},{"ref":"#563","weight":-1}],"rule":"quarter-from-ytd","value":33485000},"capex@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#565"}],"rule":"component-sum","value":33485000},"#566":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":16,"unit":"USD","start":"2012-01-01","end":"2012-06-30","value":68056000},"#567":{"kind":"computed","op":"sum","terms":[{"ref":"#566"},{"ref":"#556","weight":-1}],"rule":"quarter-from-ytd","value":39087000},"capex@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#567"}],"rule":"component-sum","value":39087000},"#568":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":17,"unit":"USD","start":"2012-01-01","end":"2012-09-29","value":112218000},"#569":{"kind":"computed","op":"sum","terms":[{"ref":"#568"},{"ref":"#566","weight":-1}],"rule":"quarter-from-ytd","value":44162000},"capex@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#569"}],"rule":"component-sum","value":44162000},"#570":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":18,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":158755000},"#571":{"kind":"computed","op":"sum","terms":[{"ref":"#570"},{"ref":"#568","weight":-1}],"rule":"quarter-from-ytd","value":46537000},"capex@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#571"}],"rule":"component-sum","value":46537000},"capex@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#570"}],"rule":"component-sum","value":158755000},"#572":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":19,"unit":"USD","start":"2013-01-01","end":"2013-03-30","value":34888000},"capex@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#572"}],"rule":"component-sum","value":34888000},"#573":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":20,"unit":"USD","start":"2013-01-01","end":"2013-06-29","value":82136000},"#574":{"kind":"computed","op":"sum","terms":[{"ref":"#573"},{"ref":"#572","weight":-1}],"rule":"quarter-from-ytd","value":47248000},"capex@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#574"}],"rule":"component-sum","value":47248000},"#575":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":36,"unit":"USD","start":"2013-01-01","end":"2013-09-28","value":110943000},"#576":{"kind":"computed","op":"sum","terms":[{"ref":"#575"},{"ref":"#573","weight":-1}],"rule":"quarter-from-ytd","value":28807000},"capex@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#576"}],"rule":"component-sum","value":28807000},"#577":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":34,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":150000000},"#578":{"kind":"computed","op":"sum","terms":[{"ref":"#577"},{"ref":"#575","weight":-1}],"rule":"quarter-from-ytd","value":39057000},"capex@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#578"}],"rule":"component-sum","value":39057000},"capex@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#577"}],"rule":"component-sum","value":150000000},"#579":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":38,"unit":"USD","start":"2014-01-01","end":"2014-03-29","value":38030000},"capex@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#579"}],"rule":"component-sum","value":38030000},"#580":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":39,"unit":"USD","start":"2014-01-01","end":"2014-06-28","value":68213000},"#581":{"kind":"computed","op":"sum","terms":[{"ref":"#580"},{"ref":"#579","weight":-1}],"rule":"quarter-from-ytd","value":30183000},"capex@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#581"}],"rule":"component-sum","value":30183000},"#582":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":40,"unit":"USD","start":"2014-01-01","end":"2014-09-27","value":94665000},"#583":{"kind":"computed","op":"sum","terms":[{"ref":"#582"},{"ref":"#580","weight":-1}],"rule":"quarter-from-ytd","value":26452000},"capex@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#583"}],"rule":"component-sum","value":26452000},"#584":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":35,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":121000000},"#585":{"kind":"computed","op":"sum","terms":[{"ref":"#584"},{"ref":"#582","weight":-1}],"rule":"quarter-from-ytd","value":26335000},"capex@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#585"}],"rule":"component-sum","value":26335000},"capex@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#584"}],"rule":"component-sum","value":121000000},"#586":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":42,"unit":"USD","start":"2015-01-01","end":"2015-04-04","value":28000000},"capex@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#586"}],"rule":"component-sum","value":28000000},"#587":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":43,"unit":"USD","start":"2015-01-01","end":"2015-07-04","value":68000000},"#588":{"kind":"computed","op":"sum","terms":[{"ref":"#587"},{"ref":"#586","weight":-1}],"rule":"quarter-from-ytd","value":40000000},"capex@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#588"}],"rule":"component-sum","value":40000000},"#589":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":44,"unit":"USD","start":"2015-01-01","end":"2015-10-03","value":96000000},"#590":{"kind":"computed","op":"sum","terms":[{"ref":"#589"},{"ref":"#587","weight":-1}],"rule":"quarter-from-ytd","value":28000000},"capex@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#590"}],"rule":"component-sum","value":28000000},"#591":{"kind":"computed","op":"sum","terms":[{"ref":"#557"},{"ref":"#589","weight":-1}],"rule":"quarter-from-ytd","value":43000000},"capex@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#591"}],"rule":"component-sum","value":43000000},"#592":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":45,"unit":"USD","start":"2016-01-01","end":"2016-04-02","value":63000000},"capex@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#592"}],"rule":"component-sum","value":63000000},"#593":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":46,"unit":"USD","start":"2016-01-01","end":"2016-07-02","value":96000000},"#594":{"kind":"computed","op":"sum","terms":[{"ref":"#593"},{"ref":"#592","weight":-1}],"rule":"quarter-from-ytd","value":33000000},"capex@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#594"}],"rule":"component-sum","value":33000000},"#595":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":47,"unit":"USD","start":"2016-01-01","end":"2016-10-01","value":128000000},"#596":{"kind":"computed","op":"sum","terms":[{"ref":"#595"},{"ref":"#593","weight":-1}],"rule":"quarter-from-ytd","value":32000000},"capex@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#596"}],"rule":"component-sum","value":32000000},"#597":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":41,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":158000000},"#598":{"kind":"computed","op":"sum","terms":[{"ref":"#597"},{"ref":"#595","weight":-1}],"rule":"quarter-from-ytd","value":30000000},"capex@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#598"}],"rule":"component-sum","value":30000000},"capex@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#597"}],"rule":"component-sum","value":158000000},"#599":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":48,"unit":"USD","start":"2017-01-01","end":"2017-04-01","value":36000000},"capex@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#599"}],"rule":"component-sum","value":36000000},"#600":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":30,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":259000000},"capex@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#600"}],"rule":"component-sum","value":259000000},"sharesOutstanding@2014Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":36,"unit":"shares","end":"2014-09-27","value":1170550},"#601":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":49,"unit":"USD","start":"2017-01-01","end":"2017-07-01","value":78000000},"#602":{"kind":"computed","op":"sum","terms":[{"ref":"#601"},{"ref":"#599","weight":-1}],"rule":"quarter-from-ytd","value":42000000},"capex@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#602"}],"rule":"component-sum","value":42000000},"#603":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":21,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":118000000},"#604":{"kind":"computed","op":"sum","terms":[{"ref":"#603"},{"ref":"#601","weight":-1}],"rule":"quarter-from-ytd","value":40000000},"capex@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#604"}],"rule":"component-sum","value":40000000},"#605":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":22,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":173000000},"#606":{"kind":"computed","op":"sum","terms":[{"ref":"#605"},{"ref":"#603","weight":-1}],"rule":"quarter-from-ytd","value":55000000},"capex@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#606"}],"rule":"component-sum","value":55000000},"capex@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#605"}],"rule":"component-sum","value":173000000},"#607":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":50,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":36000000},"capex@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#607"}],"rule":"component-sum","value":36000000},"#608":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":51,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":58000000},"#609":{"kind":"computed","op":"sum","terms":[{"ref":"#608"},{"ref":"#607","weight":-1}],"rule":"quarter-from-ytd","value":22000000},"capex@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#609"}],"rule":"component-sum","value":22000000},"#610":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":23,"unit":"USD","start":"2018-01-01","end":"2018-09-29","value":95000000},"#611":{"kind":"computed","op":"sum","terms":[{"ref":"#610"},{"ref":"#608","weight":-1}],"rule":"quarter-from-ytd","value":37000000},"capex@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#611"}],"rule":"component-sum","value":37000000},"#612":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":24,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":162000000},"#613":{"kind":"computed","op":"sum","terms":[{"ref":"#612"},{"ref":"#610","weight":-1}],"rule":"quarter-from-ytd","value":67000000},"capex@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#613"}],"rule":"component-sum","value":67000000},"capex@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#612"}],"rule":"component-sum","value":162000000},"#614":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":52,"unit":"USD","start":"2019-01-01","end":"2019-03-30","value":83000000},"capex@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#614"}],"rule":"component-sum","value":83000000},"#615":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":53,"unit":"USD","start":"2019-01-01","end":"2019-06-29","value":156000000},"#616":{"kind":"computed","op":"sum","terms":[{"ref":"#615"},{"ref":"#614","weight":-1}],"rule":"quarter-from-ytd","value":73000000},"capex@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#616"}],"rule":"component-sum","value":73000000},"#617":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":25,"unit":"USD","start":"2019-01-01","end":"2019-09-28","value":261000000},"#618":{"kind":"computed","op":"sum","terms":[{"ref":"#617"},{"ref":"#615","weight":-1}],"rule":"quarter-from-ytd","value":105000000},"capex@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#618"}],"rule":"component-sum","value":105000000},"#619":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":27,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":349000000},"#620":{"kind":"computed","op":"sum","terms":[{"ref":"#619"},{"ref":"#617","weight":-1}],"rule":"quarter-from-ytd","value":88000000},"capex@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#620"}],"rule":"component-sum","value":88000000},"capex@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#619"}],"rule":"component-sum","value":349000000},"#621":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":54,"unit":"USD","start":"2020-01-01","end":"2020-03-28","value":55000000},"capex@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#621"}],"rule":"component-sum","value":55000000},"#622":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":55,"unit":"USD","start":"2020-01-01","end":"2020-06-27","value":108000000},"#623":{"kind":"computed","op":"sum","terms":[{"ref":"#622"},{"ref":"#621","weight":-1}],"rule":"quarter-from-ytd","value":53000000},"capex@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#623"}],"rule":"component-sum","value":53000000},"#624":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":28,"unit":"USD","start":"2020-01-01","end":"2020-09-26","value":160000000},"#625":{"kind":"computed","op":"sum","terms":[{"ref":"#624"},{"ref":"#622","weight":-1}],"rule":"quarter-from-ytd","value":52000000},"capex@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#625"}],"rule":"component-sum","value":52000000},"#626":{"kind":"computed","op":"sum","terms":[{"ref":"#600"},{"ref":"#624","weight":-1}],"rule":"quarter-from-ytd","value":99000000},"capex@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#626"}],"rule":"component-sum","value":99000000},"#627":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":56,"unit":"USD","start":"2021-01-01","end":"2021-04-03","value":96000000},"capex@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#627"}],"rule":"component-sum","value":96000000},"#628":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":57,"unit":"USD","start":"2021-01-01","end":"2021-07-03","value":223000000},"#629":{"kind":"computed","op":"sum","terms":[{"ref":"#628"},{"ref":"#627","weight":-1}],"rule":"quarter-from-ytd","value":127000000},"capex@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#629"}],"rule":"component-sum","value":127000000},"#630":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":31,"unit":"USD","start":"2021-01-01","end":"2021-10-02","value":324000000},"#631":{"kind":"computed","op":"sum","terms":[{"ref":"#630"},{"ref":"#628","weight":-1}],"rule":"quarter-from-ytd","value":101000000},"capex@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#631"}],"rule":"component-sum","value":101000000},"#632":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":32,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":460000000},"#633":{"kind":"computed","op":"sum","terms":[{"ref":"#632"},{"ref":"#630","weight":-1}],"rule":"quarter-from-ytd","value":136000000},"capex@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#633"}],"rule":"component-sum","value":136000000},"capex@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#632"}],"rule":"component-sum","value":460000000},"#634":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":58,"unit":"USD","start":"2022-01-01","end":"2022-04-02","value":161000000},"capex@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#634"}],"rule":"component-sum","value":161000000},"#635":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":562000000},"capex@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#635"}],"rule":"component-sum","value":562000000},"sharesOutstanding@2014Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":34,"unit":"shares","end":"2014-12-31","value":1170550},"#636":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":59,"unit":"USD","start":"2022-01-01","end":"2022-07-02","value":273000000},"#637":{"kind":"computed","op":"sum","terms":[{"ref":"#636"},{"ref":"#634","weight":-1}],"rule":"quarter-from-ytd","value":112000000},"capex@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#637"}],"rule":"component-sum","value":112000000},"#638":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":33,"unit":"USD","start":"2022-01-01","end":"2022-10-01","value":367000000},"#639":{"kind":"computed","op":"sum","terms":[{"ref":"#638"},{"ref":"#636","weight":-1}],"rule":"quarter-from-ytd","value":94000000},"capex@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#639"}],"rule":"component-sum","value":94000000},"#640":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":0,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":474000000},"#641":{"kind":"computed","op":"sum","terms":[{"ref":"#640"},{"ref":"#638","weight":-1}],"rule":"quarter-from-ytd","value":107000000},"capex@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#641"}],"rule":"component-sum","value":107000000},"capex@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#640"}],"rule":"component-sum","value":474000000},"#642":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":1,"unit":"USD","start":"2023-01-01","end":"2023-04-01","value":111000000},"capex@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#642"}],"rule":"component-sum","value":111000000},"#643":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":2,"unit":"USD","start":"2023-01-01","end":"2023-07-01","value":219000000},"#644":{"kind":"computed","op":"sum","terms":[{"ref":"#643"},{"ref":"#642","weight":-1}],"rule":"quarter-from-ytd","value":108000000},"capex@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#644"}],"rule":"component-sum","value":108000000},"#645":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":3,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":344000000},"#646":{"kind":"computed","op":"sum","terms":[{"ref":"#645"},{"ref":"#643","weight":-1}],"rule":"quarter-from-ytd","value":125000000},"capex@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#646"}],"rule":"component-sum","value":125000000},"#647":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":4,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":506000000},"#648":{"kind":"computed","op":"sum","terms":[{"ref":"#647"},{"ref":"#645","weight":-1}],"rule":"quarter-from-ytd","value":162000000},"capex@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#648"}],"rule":"component-sum","value":162000000},"capex@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#647"}],"rule":"component-sum","value":506000000},"#649":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":5,"unit":"USD","start":"2024-01-01","end":"2024-03-30","value":104000000},"capex@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#649"}],"rule":"component-sum","value":104000000},"#650":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":6,"unit":"USD","start":"2024-01-01","end":"2024-06-29","value":237000000},"#651":{"kind":"computed","op":"sum","terms":[{"ref":"#650"},{"ref":"#649","weight":-1}],"rule":"quarter-from-ytd","value":133000000},"capex@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#651"}],"rule":"component-sum","value":133000000},"#652":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":7,"unit":"USD","start":"2024-01-01","end":"2024-09-28","value":373000000},"#653":{"kind":"computed","op":"sum","terms":[{"ref":"#652"},{"ref":"#650","weight":-1}],"rule":"quarter-from-ytd","value":136000000},"capex@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#653"}],"rule":"component-sum","value":136000000},"#654":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":4,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":511000000},"#655":{"kind":"computed","op":"sum","terms":[{"ref":"#654"},{"ref":"#652","weight":-1}],"rule":"quarter-from-ytd","value":138000000},"capex@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#655"}],"rule":"component-sum","value":138000000},"capex@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#654"}],"rule":"component-sum","value":511000000},"#656":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":9,"unit":"USD","start":"2025-01-01","end":"2025-03-29","value":109000000},"capex@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#656"}],"rule":"component-sum","value":109000000},"#657":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":8,"unit":"USD","start":"2025-01-01","end":"2025-06-28","value":260000000},"#658":{"kind":"computed","op":"sum","terms":[{"ref":"#657"},{"ref":"#656","weight":-1}],"rule":"quarter-from-ytd","value":151000000},"capex@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#658"}],"rule":"component-sum","value":151000000},"#659":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":7,"unit":"USD","start":"2025-01-01","end":"2025-09-27","value":427000000},"#660":{"kind":"computed","op":"sum","terms":[{"ref":"#659"},{"ref":"#657","weight":-1}],"rule":"quarter-from-ytd","value":167000000},"capex@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#660"}],"rule":"component-sum","value":167000000},"#661":{"kind":"computed","op":"sum","terms":[{"ref":"#635"},{"ref":"#659","weight":-1}],"rule":"quarter-from-ytd","value":135000000},"capex@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#661"}],"rule":"component-sum","value":135000000},"#662":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":9,"unit":"USD","start":"2026-01-01","end":"2026-04-04","value":96000000},"capex@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#662"}],"rule":"component-sum","value":96000000},"#663":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":8,"unit":"USD","start":"2026-01-01","end":"2026-07-04","value":198000000},"#664":{"kind":"computed","op":"sum","terms":[{"ref":"#663"},{"ref":"#662","weight":-1}],"rule":"quarter-from-ytd","value":102000000},"capex@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#664"}],"rule":"component-sum","value":102000000},"depreciationAndAmortization@FY2009":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":60,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":91841000},"#665":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":29,"unit":"USD","start":"2010-01-01","end":"2010-10-02","value":65648000},"#666":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":26,"unit":"USD","start":"2010-01-01","end":"2010-07-03","value":43938000},"depreciationAndAmortization@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#665"},{"ref":"#666","weight":-1}],"rule":"quarter-from-ytd","value":21710000},"#667":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":10,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":86802000},"depreciationAndAmortization@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#667"},{"ref":"#665","weight":-1}],"rule":"quarter-from-ytd","value":21154000},"depreciationAndAmortization@FY2010":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":10,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":86802000},"depreciationAndAmortization@2011Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":11,"unit":"USD","start":"2011-01-01","end":"2011-04-02","value":20274000},"#668":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":12,"unit":"USD","start":"2011-01-01","end":"2011-07-02","value":40417000},"#669":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":11,"unit":"USD","start":"2011-01-01","end":"2011-04-02","value":20274000},"depreciationAndAmortization@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#668"},{"ref":"#669","weight":-1}],"rule":"quarter-from-ytd","value":20143000},"#670":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":13,"unit":"USD","start":"2011-01-01","end":"2011-10-01","value":60111000},"depreciationAndAmortization@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#670"},{"ref":"#668","weight":-1}],"rule":"quarter-from-ytd","value":19694000},"#671":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":14,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":81223000},"depreciationAndAmortization@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#671"},{"ref":"#670","weight":-1}],"rule":"quarter-from-ytd","value":21112000},"depreciationAndAmortization@FY2011":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":14,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":81223000},"depreciationAndAmortization@2012Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":15,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":21136000},"#672":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":16,"unit":"USD","start":"2012-01-01","end":"2012-06-30","value":44333000},"#673":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":15,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":21136000},"depreciationAndAmortization@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#672"},{"ref":"#673","weight":-1}],"rule":"quarter-from-ytd","value":23197000},"#674":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":17,"unit":"USD","start":"2012-01-01","end":"2012-09-29","value":67518000},"depreciationAndAmortization@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#674"},{"ref":"#672","weight":-1}],"rule":"quarter-from-ytd","value":23185000},"#675":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":18,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":90216000},"depreciationAndAmortization@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#675"},{"ref":"#674","weight":-1}],"rule":"quarter-from-ytd","value":22698000},"depreciationAndAmortization@FY2012":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":18,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":90216000},"depreciationAndAmortization@2013Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":19,"unit":"USD","start":"2013-01-01","end":"2013-03-30","value":23071000},"#676":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":20,"unit":"USD","start":"2013-01-01","end":"2013-06-29","value":46513000},"#677":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":19,"unit":"USD","start":"2013-01-01","end":"2013-03-30","value":23071000},"depreciationAndAmortization@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#676"},{"ref":"#677","weight":-1}],"rule":"quarter-from-ytd","value":23442000},"depreciationAndAmortization@2019Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":52,"unit":"USD","start":"2019-01-01","end":"2019-03-30","value":34000000},"sharesOutstanding@FY2014":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":34,"unit":"shares","end":"2014-12-31","value":1170550},"sharesOutstanding@2015Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":38,"unit":"shares","end":"2015-04-04","value":1170550},"#678":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":36,"unit":"USD","start":"2013-01-01","end":"2013-09-28","value":70182000},"depreciationAndAmortization@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#678"},{"ref":"#676","weight":-1}],"rule":"quarter-from-ytd","value":23669000},"#679":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":34,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":93000000},"depreciationAndAmortization@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#679"},{"ref":"#678","weight":-1}],"rule":"quarter-from-ytd","value":22818000},"depreciationAndAmortization@FY2013":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":34,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":93000000},"depreciationAndAmortization@2014Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":38,"unit":"USD","start":"2014-01-01","end":"2014-03-29","value":22963000},"#680":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":39,"unit":"USD","start":"2014-01-01","end":"2014-06-28","value":46057000},"#681":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":38,"unit":"USD","start":"2014-01-01","end":"2014-03-29","value":22963000},"depreciationAndAmortization@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#680"},{"ref":"#681","weight":-1}],"rule":"quarter-from-ytd","value":23094000},"#682":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":40,"unit":"USD","start":"2014-01-01","end":"2014-09-27","value":69322000},"depreciationAndAmortization@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#682"},{"ref":"#680","weight":-1}],"rule":"quarter-from-ytd","value":23265000},"#683":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":35,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":92000000},"depreciationAndAmortization@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#683"},{"ref":"#682","weight":-1}],"rule":"quarter-from-ytd","value":22678000},"depreciationAndAmortization@FY2014":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":35,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":92000000},"depreciationAndAmortization@2015Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":42,"unit":"USD","start":"2015-01-01","end":"2015-04-04","value":24000000},"depreciationAndAmortization@2021Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":56,"unit":"USD","start":"2021-01-01","end":"2021-04-03","value":42000000},"sharesOutstanding@2015Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":39,"unit":"shares","end":"2015-07-04","value":1170550},"sharesOutstanding@2015Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":40,"unit":"shares","end":"2015-10-03","value":1170550},"#684":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":43,"unit":"USD","start":"2015-01-01","end":"2015-07-04","value":46000000},"#685":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":42,"unit":"USD","start":"2015-01-01","end":"2015-04-04","value":24000000},"depreciationAndAmortization@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#684"},{"ref":"#685","weight":-1}],"rule":"quarter-from-ytd","value":22000000},"#686":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":44,"unit":"USD","start":"2015-01-01","end":"2015-10-03","value":69000000},"depreciationAndAmortization@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#686"},{"ref":"#684","weight":-1}],"rule":"quarter-from-ytd","value":23000000},"#687":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":37,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":91000000},"depreciationAndAmortization@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#687"},{"ref":"#686","weight":-1}],"rule":"quarter-from-ytd","value":22000000},"depreciationAndAmortization@FY2015":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":37,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":91000000},"depreciationAndAmortization@2016Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":45,"unit":"USD","start":"2016-01-01","end":"2016-04-02","value":23000000},"#688":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":46,"unit":"USD","start":"2016-01-01","end":"2016-07-02","value":49000000},"#689":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":45,"unit":"USD","start":"2016-01-01","end":"2016-04-02","value":23000000},"depreciationAndAmortization@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#688"},{"ref":"#689","weight":-1}],"rule":"quarter-from-ytd","value":26000000},"#690":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":47,"unit":"USD","start":"2016-01-01","end":"2016-10-01","value":74000000},"depreciationAndAmortization@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#690"},{"ref":"#688","weight":-1}],"rule":"quarter-from-ytd","value":25000000},"#691":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":41,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":102000000},"depreciationAndAmortization@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#691"},{"ref":"#690","weight":-1}],"rule":"quarter-from-ytd","value":28000000},"depreciationAndAmortization@FY2016":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":41,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":102000000},"depreciationAndAmortization@2017Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":48,"unit":"USD","start":"2017-01-01","end":"2017-04-01","value":27000000},"#692":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":49,"unit":"USD","start":"2017-01-01","end":"2017-07-01","value":56000000},"#693":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":48,"unit":"USD","start":"2017-01-01","end":"2017-04-01","value":27000000},"depreciationAndAmortization@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#692"},{"ref":"#693","weight":-1}],"rule":"quarter-from-ytd","value":29000000},"#694":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":21,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":88000000},"depreciationAndAmortization@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#694"},{"ref":"#692","weight":-1}],"rule":"quarter-from-ytd","value":32000000},"#695":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":22,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":118000000},"depreciationAndAmortization@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#695"},{"ref":"#694","weight":-1}],"rule":"quarter-from-ytd","value":30000000},"depreciationAndAmortization@FY2017":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":22,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":118000000},"depreciationAndAmortization@2018Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":50,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":32000000},"#696":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":51,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":67000000},"#697":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":50,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":32000000},"depreciationAndAmortization@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#696"},{"ref":"#697","weight":-1}],"rule":"quarter-from-ytd","value":35000000},"#698":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":23,"unit":"USD","start":"2018-01-01","end":"2018-09-29","value":101000000},"depreciationAndAmortization@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#698"},{"ref":"#696","weight":-1}],"rule":"quarter-from-ytd","value":34000000},"#699":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":24,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":134000000},"depreciationAndAmortization@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#699"},{"ref":"#698","weight":-1}],"rule":"quarter-from-ytd","value":33000000},"depreciationAndAmortization@FY2018":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":24,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":134000000},"sharesOutstanding@2015Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":35,"unit":"shares","end":"2015-12-31","value":1170550},"#700":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":53,"unit":"USD","start":"2019-01-01","end":"2019-06-29","value":68000000},"#701":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":52,"unit":"USD","start":"2019-01-01","end":"2019-03-30","value":34000000},"depreciationAndAmortization@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#700"},{"ref":"#701","weight":-1}],"rule":"quarter-from-ytd","value":34000000},"#702":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":25,"unit":"USD","start":"2019-01-01","end":"2019-09-28","value":103000000},"depreciationAndAmortization@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#702"},{"ref":"#700","weight":-1}],"rule":"quarter-from-ytd","value":35000000},"#703":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":27,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":138000000},"depreciationAndAmortization@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#703"},{"ref":"#702","weight":-1}],"rule":"quarter-from-ytd","value":35000000},"depreciationAndAmortization@FY2019":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":27,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":138000000},"depreciationAndAmortization@2020Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":54,"unit":"USD","start":"2020-01-01","end":"2020-03-28","value":36000000},"#704":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":55,"unit":"USD","start":"2020-01-01","end":"2020-06-27","value":72000000},"#705":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":54,"unit":"USD","start":"2020-01-01","end":"2020-03-28","value":36000000},"depreciationAndAmortization@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#704"},{"ref":"#705","weight":-1}],"rule":"quarter-from-ytd","value":36000000},"#706":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":28,"unit":"USD","start":"2020-01-01","end":"2020-09-26","value":109000000},"depreciationAndAmortization@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#706"},{"ref":"#704","weight":-1}],"rule":"quarter-from-ytd","value":37000000},"#707":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":30,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":172000000},"depreciationAndAmortization@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#707"},{"ref":"#706","weight":-1}],"rule":"quarter-from-ytd","value":63000000},"depreciationAndAmortization@FY2020":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":30,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":172000000},"#708":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":57,"unit":"USD","start":"2021-01-01","end":"2021-07-03","value":87000000},"#709":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":56,"unit":"USD","start":"2021-01-01","end":"2021-04-03","value":42000000},"depreciationAndAmortization@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#708"},{"ref":"#709","weight":-1}],"rule":"quarter-from-ytd","value":45000000},"#710":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":31,"unit":"USD","start":"2021-01-01","end":"2021-10-02","value":131000000},"depreciationAndAmortization@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#710"},{"ref":"#708","weight":-1}],"rule":"quarter-from-ytd","value":44000000},"#711":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":32,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":178000000},"depreciationAndAmortization@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#711"},{"ref":"#710","weight":-1}],"rule":"quarter-from-ytd","value":47000000},"depreciationAndAmortization@FY2021":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":32,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":178000000},"depreciationAndAmortization@2022Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":58,"unit":"USD","start":"2022-01-01","end":"2022-04-02","value":50000000},"#712":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":59,"unit":"USD","start":"2022-01-01","end":"2022-07-02","value":102000000},"#713":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":58,"unit":"USD","start":"2022-01-01","end":"2022-04-02","value":50000000},"depreciationAndAmortization@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#712"},{"ref":"#713","weight":-1}],"rule":"quarter-from-ytd","value":52000000},"#714":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":33,"unit":"USD","start":"2022-01-01","end":"2022-10-01","value":163000000},"depreciationAndAmortization@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#714"},{"ref":"#712","weight":-1}],"rule":"quarter-from-ytd","value":61000000},"#715":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":235000000},"depreciationAndAmortization@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#715"},{"ref":"#714","weight":-1}],"rule":"quarter-from-ytd","value":72000000},"depreciationAndAmortization@FY2022":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":235000000},"#716":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2023-01-01","end":"2023-07-01","value":142000000},"#717":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2023-01-01","end":"2023-04-01","value":71000000},"depreciationAndAmortization@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#716"},{"ref":"#717","weight":-1}],"rule":"quarter-from-ytd","value":71000000},"#718":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":3,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":214000000},"depreciationAndAmortization@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#718"},{"ref":"#716","weight":-1}],"rule":"quarter-from-ytd","value":72000000},"#719":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":283000000},"depreciationAndAmortization@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#719"},{"ref":"#718","weight":-1}],"rule":"quarter-from-ytd","value":69000000},"depreciationAndAmortization@FY2023":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":283000000},"depreciationAndAmortization@2024Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":5,"unit":"USD","start":"2024-01-01","end":"2024-03-30","value":69000000},"depreciationAndAmortization@2024Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":6,"unit":"USD","start":"2024-03-31","end":"2024-06-29","value":73000000},"depreciationAndAmortization@2024Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":7,"unit":"USD","start":"2024-06-30","end":"2024-09-28","value":73000000},"#720":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":311000000},"#721":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":7,"unit":"USD","start":"2024-01-01","end":"2024-09-28","value":215000000},"depreciationAndAmortization@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#720"},{"ref":"#721","weight":-1}],"rule":"quarter-from-ytd","value":96000000},"depreciationAndAmortization@FY2024":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":311000000},"depreciationAndAmortization@2025Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":9,"unit":"USD","start":"2025-01-01","end":"2025-03-29","value":78000000},"depreciationAndAmortization@2025Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":8,"unit":"USD","start":"2025-03-30","end":"2025-06-28","value":80000000},"depreciationAndAmortization@2025Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":7,"unit":"USD","start":"2025-06-29","end":"2025-09-27","value":78000000},"sharesOutstanding@FY2015":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":35,"unit":"shares","end":"2015-12-31","value":1170550},"sharesOutstanding@2016Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":42,"unit":"shares","end":"2016-04-02","value":1170550},"#722":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":318000000},"#723":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":7,"unit":"USD","start":"2025-01-01","end":"2025-09-27","value":236000000},"depreciationAndAmortization@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#722"},{"ref":"#723","weight":-1}],"rule":"quarter-from-ytd","value":82000000},"depreciationAndAmortization@FY2025":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":318000000},"depreciationAndAmortization@2026Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":9,"unit":"USD","start":"2026-01-01","end":"2026-04-04","value":83000000},"depreciationAndAmortization@2026Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":8,"unit":"USD","start":"2026-04-05","end":"2026-07-04","value":83000000},"dilutedShares@FY2022":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":1160779},"dilutedShares@2023Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2023-04-02","end":"2023-07-01","value":1160779},"dilutedShares@2023Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":3,"unit":"shares","start":"2023-07-02","end":"2023-09-30","value":1160779},"dilutedShares@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#52","weight":4},{"ref":"#55","weight":-3}],"rule":"unaverage-quarter","value":988207},"dilutedShares@FY2023":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":1117636},"dilutedShares@2024Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":5,"unit":"shares","start":"2024-01-01","end":"2024-03-30","value":971055},"dilutedShares@2024Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":6,"unit":"shares","start":"2024-03-31","end":"2024-06-29","value":971055},"dilutedShares@2024Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":7,"unit":"shares","start":"2024-06-30","end":"2024-09-28","value":971055},"dilutedShares@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#60","weight":4},{"ref":"#63","weight":-3}],"rule":"unaverage-quarter","value":971055},"dilutedShares@FY2024":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":971055},"dilutedShares@2025Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":9,"unit":"shares","start":"2025-01-01","end":"2025-03-29","value":971055},"dilutedShares@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#68","weight":4},{"ref":"#71","weight":-3}],"rule":"unaverage-quarter","value":957507},"dilutedShares@FY2025":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":964113},"dilutedShares@2026Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":9,"unit":"shares","start":"2026-01-01","end":"2026-04-04","value":957794},"dilutedShares@2026Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":8,"unit":"shares","start":"2026-04-05","end":"2026-07-04","value":957794},"sharesOutstanding@2010Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":60,"unit":"shares","end":"2010-12-31","value":1215879},"sharesOutstanding@FY2010":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":60,"unit":"shares","end":"2010-12-31","value":1215879},"sharesOutstanding@2011Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":26,"unit":"shares","end":"2011-07-02","value":1215879},"sharesOutstanding@2011Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":29,"unit":"shares","end":"2011-10-01","value":1215279},"sharesOutstanding@2011Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":10,"unit":"shares","end":"2011-12-31","value":1210597},"sharesOutstanding@FY2011":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":10,"unit":"shares","end":"2011-12-31","value":1210597},"sharesOutstanding@2012Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":11,"unit":"shares","end":"2012-03-31","value":1207347},"sharesOutstanding@2012Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":12,"unit":"shares","end":"2012-06-30","value":1202472},"sharesOutstanding@2012Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":13,"unit":"shares","end":"2012-09-29","value":1201422},"sharesOutstanding@2012Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":14,"unit":"shares","end":"2012-12-31","value":1197660},"sharesOutstanding@FY2012":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":14,"unit":"shares","end":"2012-12-31","value":1197660},"sharesOutstanding@2013Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":15,"unit":"shares","end":"2013-03-30","value":1197513},"sharesOutstanding@2013Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":16,"unit":"shares","end":"2013-06-29","value":1192568},"sharesOutstanding@2013Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":17,"unit":"shares","end":"2013-09-28","value":1191230},"sharesOutstanding@2013Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":18,"unit":"shares","end":"2013-12-31","value":1188955},"sharesOutstanding@FY2013":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":18,"unit":"shares","end":"2013-12-31","value":1188955},"sharesOutstanding@2014Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":19,"unit":"shares","end":"2014-03-29","value":1187288},"sharesOutstanding@2016Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":43,"unit":"shares","end":"2016-07-02","value":1170550},"sharesOutstanding@2016Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":44,"unit":"shares","end":"2016-10-01","value":1170550},"sharesOutstanding@2016Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":37,"unit":"shares","end":"2016-12-31","value":1170550},"sharesOutstanding@FY2016":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":37,"unit":"shares","end":"2016-12-31","value":1170550},"sharesOutstanding@2017Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":45,"unit":"shares","end":"2017-04-01","value":1170550},"sharesOutstanding@2017Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":46,"unit":"shares","end":"2017-07-01","value":1170550},"sharesOutstanding@2017Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":47,"unit":"shares","end":"2017-09-30","value":1170550},"sharesOutstanding@2017Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":41,"unit":"shares","end":"2017-12-31","value":1170550},"sharesOutstanding@FY2017":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":41,"unit":"shares","end":"2017-12-31","value":1170550},"sharesOutstanding@2018Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":48,"unit":"shares","end":"2018-03-31","value":1170550},"sharesOutstanding@2018Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":51,"unit":"shares","end":"2018-06-30","value":1169217},"sharesOutstanding@2018Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":21,"unit":"shares","end":"2018-09-29","value":1170550},"sharesOutstanding@2018Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":22,"unit":"shares","end":"2018-12-31","value":1169217},"sharesOutstanding@FY2018":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":22,"unit":"shares","end":"2018-12-31","value":1169217},"sharesOutstanding@2019Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":50,"unit":"shares","end":"2019-03-30","value":1165821},"sharesOutstanding@2019Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":51,"unit":"shares","end":"2019-06-29","value":1165407},"sharesOutstanding@2019Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":23,"unit":"shares","end":"2019-09-28","value":1164848},"sharesOutstanding@2019Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":24,"unit":"shares","end":"2019-12-31","value":1164848},"sharesOutstanding@FY2019":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":24,"unit":"shares","end":"2019-12-31","value":1164848},"sharesOutstanding@2020Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":52,"unit":"shares","end":"2020-03-28","value":1160779},"sharesOutstanding@2020Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":53,"unit":"shares","end":"2020-06-27","value":1160779},"sharesOutstanding@2020Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":25,"unit":"shares","end":"2020-09-26","value":1160779},"sharesOutstanding@2020Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":27,"unit":"shares","end":"2020-12-31","value":1160779},"sharesOutstanding@FY2020":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":27,"unit":"shares","end":"2020-12-31","value":1160779},"sharesOutstanding@2021Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":54,"unit":"shares","end":"2021-04-03","value":1160779},"sharesOutstanding@2021Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":55,"unit":"shares","end":"2021-07-03","value":1160779},"sharesOutstanding@2021Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":28,"unit":"shares","end":"2021-10-02","value":1160779},"sharesOutstanding@2021Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":30,"unit":"shares","end":"2021-12-31","value":1160779},"sharesOutstanding@FY2021":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":30,"unit":"shares","end":"2021-12-31","value":1160779},"sharesOutstanding@2022Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":56,"unit":"shares","end":"2022-04-02","value":1160779},"sharesOutstanding@2022Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":57,"unit":"shares","end":"2022-07-02","value":1160779},"sharesOutstanding@2022Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":31,"unit":"shares","end":"2022-10-01","value":1160779},"sharesOutstanding@2022Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":32,"unit":"shares","end":"2022-12-31","value":1160779},"sharesOutstanding@FY2022":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":32,"unit":"shares","end":"2022-12-31","value":1160779},"sharesOutstanding@2023Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":58,"unit":"shares","end":"2023-04-01","value":1160779},"sharesOutstanding@2023Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":59,"unit":"shares","end":"2023-07-01","value":1160779},"sharesOutstanding@2023Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":33,"unit":"shares","end":"2023-09-30","value":1160779},"sharesOutstanding@2023Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":0,"unit":"shares","end":"2023-12-31","value":971055},"sharesOutstanding@FY2023":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":0,"unit":"shares","end":"2023-12-31","value":971055},"sharesOutstanding@2024Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":1,"unit":"shares","end":"2024-03-30","value":971055},"sharesOutstanding@2024Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":2,"unit":"shares","end":"2024-06-29","value":971055},"sharesOutstanding@2024Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":3,"unit":"shares","end":"2024-09-28","value":971055},"sharesOutstanding@2024Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":4,"unit":"shares","end":"2024-12-31","value":971055},"sharesOutstanding@FY2024":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":4,"unit":"shares","end":"2024-12-31","value":971055},"sharesOutstanding@2025Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":5,"unit":"shares","end":"2025-03-29","value":971055},"sharesOutstanding@2025Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":6,"unit":"shares","end":"2025-06-28","value":962476},"sharesOutstanding@2025Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":7,"unit":"shares","end":"2025-09-27","value":957951},"sharesOutstanding@2025Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":8,"unit":"shares","end":"2025-12-31","value":957794},"sharesOutstanding@FY2025":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":8,"unit":"shares","end":"2025-12-31","value":957794},"sharesOutstanding@2026Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":9,"unit":"shares","end":"2026-04-04","value":957794},"sharesOutstanding@2026Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":8,"unit":"shares","end":"2026-07-04","value":957794},"#724":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":56,"unit":"USD","start":"2021-01-01","end":"2021-04-03","value":1881000000},"totalCosts@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#724"},{"ref":"#345"}],"rule":"component-sum","value":1967000000},"#725":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":57,"unit":"USD","start":"2021-04-04","end":"2021-07-03","value":2177000000},"totalCosts@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#725"},{"ref":"#346"}],"rule":"component-sum","value":2265000000},"#726":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":31,"unit":"USD","start":"2021-07-04","end":"2021-10-02","value":2076000000},"totalCosts@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#726"},{"ref":"#347"}],"rule":"component-sum","value":2164000000},"#727":{"kind":"computed","op":"sum","terms":[{"ref":"#223"},{"ref":"#224","weight":-1}],"rule":"quarter-from-ytd","value":2277000000},"totalCosts@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#727"},{"ref":"#350"}],"rule":"component-sum","value":2375000000},"totalCosts@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#223"},{"ref":"#348"}],"rule":"component-sum","value":8771000000},"#728":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":41,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":4882000000},"totalCosts@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#728"},{"ref":"#311"}],"rule":"component-sum","value":5149000000},"#729":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":48,"unit":"USD","start":"2017-01-01","end":"2017-04-01","value":1261000000},"totalCosts@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#729"},{"ref":"#314"}],"rule":"component-sum","value":1331000000},"#730":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":49,"unit":"USD","start":"2017-04-02","end":"2017-07-01","value":1293000000},"totalCosts@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#730"},{"ref":"#315"}],"rule":"component-sum","value":1367000000},"#731":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":21,"unit":"USD","start":"2017-07-02","end":"2017-09-30","value":1254000000},"totalCosts@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#731"},{"ref":"#316"}],"rule":"component-sum","value":1329000000},"#732":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":22,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":5260000000},"#733":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":21,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":3808000000},"#734":{"kind":"computed","op":"sum","terms":[{"ref":"#732"},{"ref":"#733","weight":-1}],"rule":"quarter-from-ytd","value":1452000000},"totalCosts@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#734"},{"ref":"#319"}],"rule":"component-sum","value":1542000000},"totalCosts@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#732"},{"ref":"#317"}],"rule":"component-sum","value":5569000000},"#735":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":50,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":1407000000},"totalCosts@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#735"},{"ref":"#320"}],"rule":"component-sum","value":1482000000},"#736":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":51,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":1575000000},"totalCosts@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#736"},{"ref":"#321"}],"rule":"component-sum","value":1659000000},"#737":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":23,"unit":"USD","start":"2018-07-01","end":"2018-09-29","value":1529000000},"totalCosts@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#737"},{"ref":"#322"}],"rule":"component-sum","value":1614000000},"#738":{"kind":"computed","op":"sum","terms":[{"ref":"#225"},{"ref":"#226","weight":-1}],"rule":"quarter-from-ytd","value":1522000000},"totalCosts@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#738"},{"ref":"#325"}],"rule":"component-sum","value":1592000000},"totalCosts@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#225"},{"ref":"#323"}],"rule":"component-sum","value":6347000000},"#739":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":24,"unit":"USD","start":"2019-01-01","end":"2019-03-30","value":1493000000},"totalCosts@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#739"},{"ref":"#328"}],"rule":"component-sum","value":1577000000},"#740":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":24,"unit":"USD","start":"2019-03-31","end":"2019-06-29","value":1676000000},"totalCosts@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#740"},{"ref":"#329"}],"rule":"component-sum","value":1759000000},"#741":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":24,"unit":"USD","start":"2019-06-30","end":"2019-09-28","value":1591000000},"totalCosts@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#741"},{"ref":"#330"}],"rule":"component-sum","value":1671000000},"#742":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":24,"unit":"USD","start":"2019-09-29","end":"2019-12-31","value":1634000000},"totalCosts@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#742"},{"ref":"#333"}],"rule":"component-sum","value":1723000000},"#743":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":27,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":6394000000},"totalCosts@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#743"},{"ref":"#331"}],"rule":"component-sum","value":6730000000},"#744":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":54,"unit":"USD","start":"2020-01-01","end":"2020-03-28","value":1548000000},"totalCosts@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#744"},{"ref":"#336"}],"rule":"component-sum","value":1620000000},"#745":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":55,"unit":"USD","start":"2020-03-29","end":"2020-06-27","value":1719000000},"totalCosts@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#745"},{"ref":"#337"}],"rule":"component-sum","value":1799000000},"#746":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":28,"unit":"USD","start":"2020-06-28","end":"2020-09-26","value":1517000000},"totalCosts@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#746"},{"ref":"#339"}],"rule":"component-sum","value":1606000000},"#747":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":24,"unit":"USD","start":"2020-09-27","end":"2020-12-31","value":1768000000},"totalCosts@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#747"},{"ref":"#342"}],"rule":"component-sum","value":1856000000},"#748":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":30,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":6552000000},"totalCosts@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#748"},{"ref":"#340"}],"rule":"component-sum","value":6881000000},"#749":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":58,"unit":"USD","start":"2022-01-01","end":"2022-04-02","value":2473000000},"totalCosts@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#749"},{"ref":"#354"}],"rule":"component-sum","value":2563000000},"#750":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":59,"unit":"USD","start":"2022-04-03","end":"2022-07-02","value":2692000000},"totalCosts@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#750"},{"ref":"#355"}],"rule":"component-sum","value":2781000000},"#751":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":33,"unit":"USD","start":"2022-07-03","end":"2022-10-01","value":2648000000},"totalCosts@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#751"},{"ref":"#356"}],"rule":"component-sum","value":2740000000},"#752":{"kind":"computed","op":"sum","terms":[{"ref":"#227"},{"ref":"#228","weight":-1}],"rule":"quarter-from-ytd","value":2400000000},"totalCosts@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#752"},{"ref":"#359"}],"rule":"component-sum","value":2502000000},"totalCosts@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#227"},{"ref":"#357"}],"rule":"component-sum","value":10586000000},"#753":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":1,"unit":"USD","start":"2023-01-01","end":"2023-04-01","value":2465000000},"totalCosts@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#753"},{"ref":"#362"}],"rule":"component-sum","value":2562000000},"#754":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":2,"unit":"USD","start":"2023-04-02","end":"2023-07-01","value":2297000000},"totalCosts@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#754"},{"ref":"#363"}],"rule":"component-sum","value":2397000000},"#755":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":3,"unit":"USD","start":"2023-07-02","end":"2023-09-30","value":2223000000},"totalCosts@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#755"},{"ref":"#351"}],"rule":"component-sum","value":2321000000},"#756":{"kind":"computed","op":"sum","terms":[{"ref":"#229"},{"ref":"#230","weight":-1}],"rule":"quarter-from-ytd","value":2261000000},"totalCosts@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#756"},{"ref":"#366"}],"rule":"component-sum","value":2369000000},"totalCosts@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#229"},{"ref":"#364"}],"rule":"component-sum","value":9649000000},"#757":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":5,"unit":"USD","start":"2024-01-01","end":"2024-03-30","value":2104000000},"totalCosts@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#757"},{"ref":"#369"}],"rule":"component-sum","value":2211000000},"#758":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":6,"unit":"USD","start":"2024-03-31","end":"2024-06-29","value":2080000000},"totalCosts@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#758"},{"ref":"#370"}],"rule":"component-sum","value":2179000000},"#759":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":7,"unit":"USD","start":"2024-06-30","end":"2024-09-28","value":2081000000},"totalCosts@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#759"},{"ref":"#371"}],"rule":"component-sum","value":2186000000},"#760":{"kind":"computed","op":"sum","terms":[{"ref":"#231"},{"ref":"#232","weight":-1}],"rule":"quarter-from-ytd","value":2259000000},"totalCosts@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#760"},{"ref":"#374"}],"rule":"component-sum","value":2368000000},"totalCosts@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#231"},{"ref":"#372"}],"rule":"component-sum","value":8944000000},"#761":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":9,"unit":"USD","start":"2025-01-01","end":"2025-03-29","value":2174000000},"totalCosts@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#761"},{"ref":"#377"}],"rule":"component-sum","value":2278000000},"#762":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":8,"unit":"USD","start":"2025-03-30","end":"2025-06-28","value":2318000000},"totalCosts@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#762"},{"ref":"#378"}],"rule":"component-sum","value":2428000000},"#763":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":7,"unit":"USD","start":"2025-06-29","end":"2025-09-27","value":2342000000},"totalCosts@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#763"},{"ref":"#379"}],"rule":"component-sum","value":2456000000},"#764":{"kind":"computed","op":"sum","terms":[{"ref":"#233"},{"ref":"#234","weight":-1}],"rule":"quarter-from-ytd","value":2219000000},"totalCosts@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#764"},{"ref":"#382"}],"rule":"component-sum","value":2345000000},"totalCosts@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#233"},{"ref":"#380"}],"rule":"component-sum","value":9507000000},"#765":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":9,"unit":"USD","start":"2026-01-01","end":"2026-04-04","value":2183000000},"totalCosts@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#765"},{"ref":"#384"}],"rule":"component-sum","value":2304000000},"#766":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":8,"unit":"USD","start":"2026-04-05","end":"2026-07-04","value":2701000000},"totalCosts@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#766"},{"ref":"#385"}],"rule":"component-sum","value":2822000000},"operatingMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":-0.9128251939753538},"netMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":1.004107713372889},"currentRatio@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q1"},{"ref":"currentLiabilities@2024Q1"}],"value":2.5389805097451275},"netDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"cash@2024Q1","weight":-1}],"value":916000000},"ebit@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q1"},{"ref":"interestExpense@2024Q1"}],"value":35000000},"freeCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q2"},{"ref":"capex@2024Q2","weight":-1}],"value":-127000000},"capexOutflow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q2","weight":-1}],"value":-133000000},"grossMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":5.83974649162517},"operatingMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":1.3580805794477138},"netMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":2.761430511543685},"currentRatio@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q2"},{"ref":"currentLiabilities@2024Q2"}],"value":2.4540995094604066},"netDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"cash@2024Q2","weight":-1}],"value":913000000},"ebit@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q2"},{"ref":"interestExpense@2024Q2"}],"value":63000000},"freeCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q3"},{"ref":"capex@2024Q3","weight":-1}],"value":58000000},"capexOutflow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q3","weight":-1}],"value":-136000000},"grossMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":6.176735798016231},"operatingMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":1.4427412082957618},"netMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":-6.7177637511271415},"currentRatio@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q3"},{"ref":"currentLiabilities@2024Q3"}],"value":2.4446764091858038},"netDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"cash@2024Q3","weight":-1}],"value":886000000},"ebit@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q3"},{"ref":"interestExpense@2024Q3"}],"value":62000000},"freeCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q4"},{"ref":"capex@2024Q4","weight":-1}],"value":162000000},"capexOutflow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q4","weight":-1}],"value":-138000000},"grossMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":8.984689766317485},"operatingMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":4.593070104754231},"netMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":6.285253827558421},"currentRatio@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q4"},{"ref":"currentLiabilities@2024Q4"}],"value":2.5003553660270077},"netDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"cash@2024Q4","weight":-1}],"value":889000000},"ebit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q4"},{"ref":"interestExpense@2024Q4"}],"value":158000000},"freeCashFlow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2024"},{"ref":"capex@FY2024","weight":-1}],"value":8000000},"capexOutflow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2024","weight":-1}],"value":-511000000},"grossMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":6.329670329670329},"operatingMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":1.7142857142857144},"netMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":0.9890109890109889},"currentRatio@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2024"},{"ref":"currentLiabilities@FY2024"}],"value":2.5003553660270077},"netDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"cash@FY2024","weight":-1}],"value":889000000},"ebit@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2024"},{"ref":"interestExpense@FY2024"}],"value":318000000},"freeCashFlow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q1"},{"ref":"capex@2025Q1","weight":-1}],"value":-129000000},"capexOutflow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q1","weight":-1}],"value":-109000000},"grossMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":6.13126079447323},"operatingMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":1.6407599309153715},"netMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":1.381692573402418},"currentRatio@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q1"},{"ref":"currentLiabilities@2025Q1"}],"value":2.5209537572254335},"netDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"cash@2025Q1","weight":-1}],"value":900000000},"ebit@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q1"},{"ref":"interestExpense@2025Q1"}],"value":50000000},"freeCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q2"},{"ref":"capex@2025Q2","weight":-1}],"value":-70000000},"capexOutflow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q2","weight":-1}],"value":-151000000},"grossMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":6.532258064516129},"operatingMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":2.0967741935483875},"netMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":4.193548387096775},"currentRatio@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q2"},{"ref":"currentLiabilities@2025Q2"}],"value":2.4042695130086726},"netDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"cash@2025Q2","weight":-1}],"value":867000000},"ebit@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q2"},{"ref":"interestExpense@2025Q2"}],"value":130000000},"freeCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q3"},{"ref":"capex@2025Q3","weight":-1}],"value":152000000},"capexOutflow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q3","weight":-1}],"value":-167000000},"grossMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":7.7952755905511815},"operatingMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":3.3070866141732282},"netMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":4.330708661417323},"currentRatio@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q3"},{"ref":"currentLiabilities@2025Q3"}],"value":2.441317776252574},"netDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"cash@2025Q3","weight":-1}],"value":777000000},"ebit@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q3"},{"ref":"interestExpense@2025Q3"}],"value":146000000},"freeCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q4"},{"ref":"capex@2025Q4","weight":-1}],"value":53000000},"capexOutflow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q4","weight":-1}],"value":-135000000},"grossMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":7.9253112033195015},"operatingMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":2.6970954356846475},"netMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":10.58091286307054},"currentRatio@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q4"},{"ref":"currentLiabilities@2025Q4"}],"value":2.403973509933775},"netDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"cash@2025Q4","weight":-1}],"value":799000000},"ebit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q4"},{"ref":"interestExpense@2025Q4"}],"value":154000000},"freeCashFlow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2025"},{"ref":"capex@FY2025","weight":-1}],"value":6000000},"capexOutflow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2025","weight":-1}],"value":-562000000},"grossMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":7.1106094808126405},"operatingMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":2.4522881182023393},"netMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":5.140570490457623},"currentRatio@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2025"},{"ref":"currentLiabilities@FY2025"}],"value":2.403973509933775},"netDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"cash@FY2025","weight":-1}],"value":799000000},"ebit@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2025"},{"ref":"interestExpense@FY2025"}],"value":480000000},"freeCashFlow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q1"},{"ref":"capex@2026Q1","weight":-1}],"value":-150000000},"capexOutflow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q1","weight":-1}],"value":-96000000},"grossMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":9.041666666666668},"operatingMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":4},"netMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":5},"currentRatio@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q1"},{"ref":"currentLiabilities@2026Q1"}],"value":2.375631313131313},"netDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"cash@2026Q1","weight":-1}],"value":863000000},"ebit@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q1"},{"ref":"interestExpense@2026Q1"}],"value":153000000},"freeCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q2"},{"ref":"capex@2026Q2","weight":-1}],"value":-78000000},"capexOutflow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q2","weight":-1}],"value":-102000000},"grossMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":7.56331279945243},"operatingMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":3.4223134839151266},"netMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":5.2703627652292955},"currentRatio@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q2"},{"ref":"currentLiabilities@2026Q2"}],"value":2.4029673590504452},"netDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"cash@2026Q2","weight":-1}],"value":827000000},"ebit@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q2"},{"ref":"interestExpense@2026Q2"}],"value":226000000},"freeCashFlow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q4"},{"ref":"capex@2011Q4","weight":-1}],"value":154776000},"totalCosts@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q4"},{"ref":"operatingIncome@2011Q4","weight":-1}],"value":1330444000},"capexOutflow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q4","weight":-1}],"value":-33485000},"grossMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":9.682646225144612},"operatingMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":5.199733792783048},"netMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":5.587145098609252},"currentRatio@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q4"},{"ref":"currentLiabilities@2011Q4"}],"value":2.9070463779526157},"netDebt@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"cash@2011Q4","weight":-1}],"value":85742000},"ebit@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q4"},{"ref":"interestExpense@2011Q4"}],"value":98900000},"freeCashFlow@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2011"},{"ref":"capex@FY2011","weight":-1}],"value":36248000},"totalCosts@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2011"},{"ref":"operatingIncome@FY2011","weight":-1}],"value":5339698000},"capexOutflow@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2011","weight":-1}],"value":-183748000},"grossMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":10.925590866174506},"operatingMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":7.0856263078785755},"netMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":5.978125257747566},"currentRatio@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2011"},{"ref":"currentLiabilities@FY2011"}],"value":2.9070463779526157},"netDebt@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2011"},{"ref":"cash@FY2011","weight":-1}],"value":85742000},"ebit@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2011"},{"ref":"interestExpense@FY2011"}],"value":449476000},"freeCashFlow@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q1"},{"ref":"capex@2012Q1","weight":-1}],"value":-2107000},"totalCosts@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q1"},{"ref":"operatingIncome@2012Q1","weight":-1}],"value":1377757000},"capexOutflow@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q1","weight":-1}],"value":-28969000},"grossMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":10.508642096154407},"operatingMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":6.345943513516637},"netMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":5.574010969925492},"currentRatio@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q1"},{"ref":"currentLiabilities@2012Q1"}],"value":2.9788504521287185},"netDebt@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q1"},{"ref":"cash@2012Q1","weight":-1}],"value":109559000},"ebit@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q1"},{"ref":"interestExpense@2012Q1"}],"value":118333000},"freeCashFlow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q2"},{"ref":"capex@2012Q2","weight":-1}],"value":77304000},"totalCosts@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q2"},{"ref":"operatingIncome@2012Q2","weight":-1}],"value":1449870000},"capexOutflow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q2","weight":-1}],"value":-39087000},"grossMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":7.981368906118326},"operatingMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":4.0198120870413145},"netMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":3.289569063275151},"currentRatio@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q2"},{"ref":"currentLiabilities@2012Q2"}],"value":3.170870864673292},"netDebt@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q2"},{"ref":"cash@2012Q2","weight":-1}],"value":135871000},"ebit@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q2"},{"ref":"interestExpense@2012Q2"}],"value":69793000},"freeCashFlow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q3"},{"ref":"capex@2012Q3","weight":-1}],"value":-54455000},"totalCosts@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q3"},{"ref":"operatingIncome@2012Q3","weight":-1}],"value":1394359000},"capexOutflow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q3","weight":-1}],"value":-44162000},"grossMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":9.764866677121242},"operatingMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":5.749363262260243},"netMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":5.044760905654664},"currentRatio@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q3"},{"ref":"currentLiabilities@2012Q3"}],"value":2.7153879046691283},"netDebt@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"cash@2012Q3","weight":-1}],"value":129363000},"ebit@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q3"},{"ref":"interestExpense@2012Q3"}],"value":98390000},"freeCashFlow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q4"},{"ref":"capex@2012Q4","weight":-1}],"value":82206000},"totalCosts@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q4"},{"ref":"operatingIncome@2012Q4","weight":-1}],"value":1657486000},"capexOutflow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q4","weight":-1}],"value":-46537000},"grossMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":8.184843730740141},"operatingMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":4.081281889987968},"netMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":4.41333996137756},"currentRatio@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q4"},{"ref":"currentLiabilities@2012Q4"}],"value":2.6349820788530467},"netDebt@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"cash@2012Q4","weight":-1}],"value":97963000},"ebit@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q4"},{"ref":"interestExpense@2012Q4"}],"value":91311000},"freeCashFlow@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2012"},{"ref":"capex@FY2012","weight":-1}],"value":102948000},"totalCosts@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2012"},{"ref":"operatingIncome@FY2012","weight":-1}],"value":5879472000},"capexOutflow@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2012","weight":-1}],"value":-158755000},"grossMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":9.065211557095315},"operatingMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":5.0033017548661505},"netMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":4.565873766164017},"currentRatio@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2012"},{"ref":"currentLiabilities@FY2012"}],"value":2.6349820788530467},"netDebt@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2012"},{"ref":"cash@FY2012","weight":-1}],"value":97963000},"ebit@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2012"},{"ref":"interestExpense@FY2012"}],"value":377827000},"freeCashFlow@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q1"},{"ref":"capex@2013Q1","weight":-1}],"value":-55947000},"totalCosts@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q1"},{"ref":"operatingIncome@2013Q1","weight":-1}],"value":1518838000},"capexOutflow@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q1","weight":-1}],"value":-34888000},"grossMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":8.020370398458947},"operatingMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":4.010501195730761},"netMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":3.6502019849636227},"currentRatio@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q1"},{"ref":"currentLiabilities@2013Q1"}],"value":2.8560018846130464},"netDebt@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"cash@2013Q1","weight":-1}],"value":89540000},"ebit@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q1"},{"ref":"interestExpense@2013Q1"}],"value":72715000},"freeCashFlow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q2"},{"ref":"capex@2013Q2","weight":-1}],"value":20225000},"totalCosts@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q2"},{"ref":"operatingIncome@2013Q2","weight":-1}],"value":1630490000},"capexOutflow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q2","weight":-1}],"value":-47248000},"grossMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":6.853166702196327},"operatingMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":3.179795717320086},"netMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":2.3767858107799165},"currentRatio@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q2"},{"ref":"currentLiabilities@2013Q2"}],"value":2.9371251692783904},"netDebt@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"cash@2013Q2","weight":-1}],"value":77170000},"ebit@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q2"},{"ref":"interestExpense@2013Q2"}],"value":60444000},"freeCashFlow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q3"},{"ref":"capex@2013Q3","weight":-1}],"value":-70189000},"totalCosts@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q3"},{"ref":"operatingIncome@2013Q3","weight":-1}],"value":1614335000},"capexOutflow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q3","weight":-1}],"value":-28807000},"grossMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":6.125398563805097},"operatingMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":2.0490199350162763},"netMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":1.9030947664135476},"currentRatio@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q3"},{"ref":"currentLiabilities@2013Q3"}],"value":3.0503903405010893},"netDebt@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"cash@2013Q3","weight":-1}],"value":84275000},"ebit@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q3"},{"ref":"interestExpense@2013Q3"}],"value":39327000},"freeCashFlow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q4"},{"ref":"capex@2013Q4","weight":-1}],"value":80911000},"totalCosts@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q4"},{"ref":"operatingIncome@2013Q4","weight":-1}],"value":1702337000},"capexOutflow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q4","weight":-1}],"value":-39057000},"grossMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":7.104912392626854},"operatingMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":3.031682198272916},"netDebt@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"cash@2017Q1","weight":-1}],"value":474000000},"ebit@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q1"},{"ref":"interestExpense@2017Q1"}],"value":115000000},"netDebt@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"cash@2018Q3","weight":-1}],"value":673000000},"ebit@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q3"},{"ref":"interestExpense@2018Q3"}],"value":72000000},"netDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"cash@FY2019","weight":-1}],"value":667000000},"ebit@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2019"},{"ref":"interestExpense@FY2019"}],"value":326000000},"capexOutflow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q3","weight":-1}],"value":-101000000},"capexOutflow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2022","weight":-1}],"value":-474000000},"ebitda@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q1"},{"ref":"depreciationAndAmortization@2024Q1"}],"value":104000000},"ebitda@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q2"},{"ref":"depreciationAndAmortization@2024Q2"}],"value":136000000},"ebitda@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q3"},{"ref":"depreciationAndAmortization@2024Q3"}],"value":135000000},"ebitda@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q4"},{"ref":"depreciationAndAmortization@2024Q4"}],"value":254000000},"ebitda@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2024"},{"ref":"depreciationAndAmortization@FY2024"}],"value":629000000},"ebitda@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q1"},{"ref":"depreciationAndAmortization@2025Q1"}],"value":128000000},"ebitda@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q2"},{"ref":"depreciationAndAmortization@2025Q2"}],"value":210000000},"ebitda@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q3"},{"ref":"depreciationAndAmortization@2025Q3"}],"value":224000000},"ebitda@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q4"},{"ref":"depreciationAndAmortization@2025Q4"}],"value":236000000},"ebitda@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2025"},{"ref":"depreciationAndAmortization@FY2025"}],"value":798000000},"ebitda@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2026Q1"},{"ref":"depreciationAndAmortization@2026Q1"}],"value":236000000},"ebitda@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2026Q2"},{"ref":"depreciationAndAmortization@2026Q2"}],"value":309000000},"ebitda@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q4"},{"ref":"depreciationAndAmortization@2011Q4"}],"value":120012000},"ebitda@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2011"},{"ref":"depreciationAndAmortization@FY2011"}],"value":530699000},"ebitda@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q1"},{"ref":"depreciationAndAmortization@2012Q1"}],"value":139469000},"ebitda@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q2"},{"ref":"depreciationAndAmortization@2012Q2"}],"value":92990000},"ebitda@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q3"},{"ref":"depreciationAndAmortization@2012Q3"}],"value":121575000},"ebitda@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q4"},{"ref":"depreciationAndAmortization@2012Q4"}],"value":114009000},"ebitda@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2012"},{"ref":"depreciationAndAmortization@FY2012"}],"value":468043000},"ebitda@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q1"},{"ref":"depreciationAndAmortization@2013Q1"}],"value":95786000},"ebitda@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q2"},{"ref":"depreciationAndAmortization@2013Q2"}],"value":83886000},"ebitda@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q3"},{"ref":"depreciationAndAmortization@2013Q3"}],"value":62996000},"ebitda@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q4"},{"ref":"depreciationAndAmortization@2013Q4"}],"value":107332000},"ebitda@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2013"},{"ref":"depreciationAndAmortization@FY2013"}],"value":350000000},"ebitda@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q1"},{"ref":"depreciationAndAmortization@2014Q1"}],"value":103266000},"ebitda@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q2"},{"ref":"depreciationAndAmortization@2014Q2"}],"value":171557000},"ebitda@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2010Q4"},{"ref":"depreciationAndAmortization@2010Q4"}],"value":149090000},"ebitda@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2010"},{"ref":"depreciationAndAmortization@FY2010"}],"value":456479000},"ebitda@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q2"},{"ref":"depreciationAndAmortization@2011Q2"}],"value":168249000},"ebitda@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q3"},{"ref":"depreciationAndAmortization@2011Q3"}],"value":71704000},"ebitda@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q4"},{"ref":"depreciationAndAmortization@2015Q4"}],"value":157000000},"ebitda@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2015"},{"ref":"depreciationAndAmortization@FY2015"}],"value":350000000},"ebitda@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q1"},{"ref":"depreciationAndAmortization@2016Q1"}],"value":100000000},"ebitda@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q2"},{"ref":"depreciationAndAmortization@2016Q2"}],"value":130000000},"ebitda@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q3"},{"ref":"depreciationAndAmortization@2016Q3"}],"value":132000000},"ebitda@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q4"},{"ref":"depreciationAndAmortization@2016Q4"}],"value":153000000},"ebitda@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2016"},{"ref":"depreciationAndAmortization@FY2016"}],"value":515000000},"ebitda@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q1"},{"ref":"depreciationAndAmortization@2017Q1"}],"value":142000000},"ebitda@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q2"},{"ref":"depreciationAndAmortization@2017Q2"}],"value":120000000},"ebitda@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q3"},{"ref":"depreciationAndAmortization@2017Q3"}],"value":165000000},"ebitda@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q4"},{"ref":"depreciationAndAmortization@2017Q4"}],"value":147000000},"ebitda@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2017"},{"ref":"depreciationAndAmortization@FY2017"}],"value":574000000},"ebitda@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q1"},{"ref":"depreciationAndAmortization@2018Q1"}],"value":94000000},"ebitda@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q2"},{"ref":"depreciationAndAmortization@2018Q2"}],"value":57000000},"ebitda@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q3"},{"ref":"depreciationAndAmortization@2018Q3"}],"value":106000000},"ebitda@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q4"},{"ref":"depreciationAndAmortization@2018Q4"}],"value":-68000000},"ebitda@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2018"},{"ref":"depreciationAndAmortization@FY2018"}],"value":189000000},"ebitda@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q1"},{"ref":"depreciationAndAmortization@2019Q1"}],"value":105000000},"ebitda@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q2"},{"ref":"depreciationAndAmortization@2019Q2"}],"value":115000000},"ebitda@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q3"},{"ref":"depreciationAndAmortization@2019Q3"}],"value":26000000},"ebitda@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q4"},{"ref":"depreciationAndAmortization@2019Q4"}],"value":218000000},"ebitda@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2019"},{"ref":"depreciationAndAmortization@FY2019"}],"value":464000000},"ebitda@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q1"},{"ref":"depreciationAndAmortization@2020Q1"}],"value":-133000000},"ebitda@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q2"},{"ref":"depreciationAndAmortization@2020Q2"}],"value":156000000},"ebitda@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q3"},{"ref":"depreciationAndAmortization@2020Q3"}],"value":128000000},"ebitda@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q4"},{"ref":"depreciationAndAmortization@2020Q4"}],"value":326000000},"ebitda@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2020"},{"ref":"depreciationAndAmortization@FY2020"}],"value":477000000},"ebitda@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q2"},{"ref":"depreciationAndAmortization@2021Q2"}],"value":251000000},"ebitda@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q3"},{"ref":"depreciationAndAmortization@2021Q3"}],"value":159000000},"ebitda@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q4"},{"ref":"depreciationAndAmortization@2021Q4"}],"value":186000000},"ebitda@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2021"},{"ref":"depreciationAndAmortization@FY2021"}],"value":827000000},"ebitda@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q2"},{"ref":"depreciationAndAmortization@2022Q2"}],"value":126000000},"ebitda@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q3"},{"ref":"depreciationAndAmortization@2022Q3"}],"value":219000000},"ebitda@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q4"},{"ref":"depreciationAndAmortization@2022Q4"}],"value":342000000},"ebitda@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2022"},{"ref":"depreciationAndAmortization@FY2022"}],"value":854000000},"ebitda@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q1"},{"ref":"depreciationAndAmortization@2023Q1"}],"value":70000000},"ebitda@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q2"},{"ref":"depreciationAndAmortization@2023Q2"}],"value":139000000},"ebitda@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q3"},{"ref":"depreciationAndAmortization@2023Q3"}],"value":174000000},"ebitda@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2009"},{"ref":"depreciationAndAmortization@FY2009"}],"value":194240000},"ebitda@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q3"},{"ref":"depreciationAndAmortization@2014Q3"}],"value":199889000},"ebitda@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q4"},{"ref":"depreciationAndAmortization@2014Q4"}],"value":172651000},"ebitda@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2014"},{"ref":"depreciationAndAmortization@FY2014"}],"value":648000000},"ebitda@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q1"},{"ref":"depreciationAndAmortization@2015Q1"}],"value":77000000},"ebitda@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q2"},{"ref":"depreciationAndAmortization@2015Q2"}],"value":76000000},"ebitda@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q3"},{"ref":"depreciationAndAmortization@2015Q3"}],"value":40000000},"ebitda@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2010Q3"},{"ref":"depreciationAndAmortization@2010Q3"}],"value":80676000},"ebitda@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q1"},{"ref":"depreciationAndAmortization@2011Q1"}],"value":170734000},"freeCashFlow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2023"},{"ref":"capex@FY2023","weight":-1}],"value":204000000},"capexOutflow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2023","weight":-1}],"value":-506000000},"grossMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":3.3047479606776826},"operatingMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":-0.9098514955030328},"netMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":2.3739803388412466},"currentRatio@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2023"},{"ref":"currentLiabilities@FY2023"}],"value":2.5191011235955054},"netDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"cash@FY2023","weight":-1}],"value":941000000},"ebit@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2023"},{"ref":"interestExpense@FY2023"}],"value":165000000},"freeCashFlow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q1"},{"ref":"capex@2024Q1","weight":-1}],"value":-85000000},"capexOutflow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q1","weight":-1}],"value":-104000000},"grossMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":3.9707895937927886},"netDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"cash@2023Q4","weight":-1}],"value":941000000},"ebit@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q4"},{"ref":"interestExpense@2023Q4"}],"value":-4000000},"freeCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q4"},{"ref":"capex@2023Q4","weight":-1}],"value":-33000000},"capexOutflow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q4","weight":-1}],"value":-162000000},"grossMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":0.9202453987730062},"netMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":2.848378615249781},"currentRatio@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q4"},{"ref":"currentLiabilities@2023Q4"}],"value":2.5191011235955054},"netMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":4.833329535874593},"currentRatio@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q4"},{"ref":"currentLiabilities@2013Q4"}],"value":3.012949212370008},"netDebt@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"cash@2013Q4","weight":-1}],"value":37177000},"ebit@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q4"},{"ref":"interestExpense@2013Q4"}],"value":84514000},"freeCashFlow@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2013"},{"ref":"capex@FY2013","weight":-1}],"value":-25000000},"totalCosts@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2013"},{"ref":"operatingIncome@FY2013","weight":-1}],"value":6466000000},"capexOutflow@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2013","weight":-1}],"value":-150000000},"grossMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":7.016491754122939},"operatingMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":3.058470764617691},"netMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":3.2083958020989503},"currentRatio@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2013"},{"ref":"currentLiabilities@FY2013"}],"value":3.012949212370008},"netDebt@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2013"},{"ref":"cash@FY2013","weight":-1}],"value":37177000},"ebit@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2013"},{"ref":"interestExpense@FY2013"}],"value":257000000},"freeCashFlow@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q1"},{"ref":"capex@2014Q1","weight":-1}],"value":105940000},"totalCosts@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q1"},{"ref":"operatingIncome@2014Q1","weight":-1}],"value":1414433000},"capexOutflow@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q1","weight":-1}],"value":-38030000},"grossMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":8.487763206626495},"operatingMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":4.406691916119911},"netMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":3.2743864031423944},"currentRatio@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q1"},{"ref":"currentLiabilities@2014Q1"}],"value":3.4042376433970825},"netDebt@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"cash@2014Q1","weight":-1}],"value":53033000},"ebit@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q1"},{"ref":"interestExpense@2014Q1"}],"value":80303000},"freeCashFlow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q2"},{"ref":"capex@2014Q2","weight":-1}],"value":28760000},"totalCosts@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q2"},{"ref":"operatingIncome@2014Q2","weight":-1}],"value":1560252000},"capexOutflow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q2","weight":-1}],"value":-30183000},"grossMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":11.650421842202633},"operatingMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":7.927517613394619},"netMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":5.591673743103793},"currentRatio@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q2"},{"ref":"currentLiabilities@2014Q2"}],"value":2.8942142552123755},"netDebt@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"cash@2014Q2","weight":-1}],"value":12474000},"ebit@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q2"},{"ref":"interestExpense@2014Q2"}],"value":148463000},"freeCashFlow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q4"},{"ref":"capex@2010Q4","weight":-1}],"value":62388000},"totalCosts@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q4"},{"ref":"operatingIncome@2010Q4","weight":-1}],"value":1094439000},"capexOutflow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q4","weight":-1}],"value":-25439000},"grossMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":14.018089034560013},"operatingMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":9.186491308135917},"netMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":8.58888934987346},"currentRatio@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2010Q4"},{"ref":"currentLiabilities@2010Q4"}],"value":2.3275205854010137},"netDebt@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"cash@2010Q4","weight":-1}],"value":51980000},"ebit@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q4"},{"ref":"interestExpense@2010Q4"}],"value":127936000},"freeCashFlow@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2010"},{"ref":"capex@FY2010","weight":-1}],"value":236476000},"totalCosts@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2010"},{"ref":"operatingIncome@FY2010","weight":-1}],"value":4064636000},"capexOutflow@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2010","weight":-1}],"value":-103336000},"grossMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":11.993382131298478},"operatingMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":7.320743634656436},"netMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":6.453060422253952},"currentRatio@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2010"},{"ref":"currentLiabilities@FY2010"}],"value":2.3275205854010137},"netDebt@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2010"},{"ref":"cash@FY2010","weight":-1}],"value":51980000},"ebit@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2010"},{"ref":"interestExpense@FY2010"}],"value":369677000},"freeCashFlow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q2"},{"ref":"capex@2011Q2","weight":-1}],"value":20884000},"totalCosts@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q2"},{"ref":"operatingIncome@2011Q2","weight":-1}],"value":1261622000},"capexOutflow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q2","weight":-1}],"value":-37460000},"grossMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":13.615456171121282},"operatingMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":9.793098319947203},"netMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":8.11433253705347},"currentRatio@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q2"},{"ref":"currentLiabilities@2011Q2"}],"value":2.8768959146713264},"netDebt@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q2"},{"ref":"cash@2011Q2","weight":-1}],"value":44432000},"ebit@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q2"},{"ref":"interestExpense@2011Q2"}],"value":148106000},"freeCashFlow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q3"},{"ref":"capex@2011Q3","weight":-1}],"value":-45498000},"totalCosts@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q3"},{"ref":"operatingIncome@2011Q3","weight":-1}],"value":1409729000},"capexOutflow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q3","weight":-1}],"value":-73774000},"grossMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":7.886746149230929},"operatingMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":4.536343431853611},"netMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":2.3761476463346423},"currentRatio@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q3"},{"ref":"currentLiabilities@2011Q3"}],"value":2.721085398094684},"netDebt@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q3"},{"ref":"cash@2011Q3","weight":-1}],"value":104165000},"ebit@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q3"},{"ref":"interestExpense@2011Q3"}],"value":52010000},"freeCashFlow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q4"},{"ref":"capex@2015Q4","weight":-1}],"value":7000000},"totalCosts@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q4"},{"ref":"operatingIncome@2015Q4","weight":-1}],"value":1260000000},"capexOutflow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q4","weight":-1}],"value":-43000000},"grossMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":8.672294704528012},"operatingMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":3.300076745970836},"netMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":7.981580966999233},"currentRatio@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q4"},{"ref":"currentLiabilities@2015Q4"}],"value":3.4778067885117494},"netDebt@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"cash@2015Q4","weight":-1}],"value":472000000},"ebit@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q4"},{"ref":"interestExpense@2015Q4"}],"value":135000000},"freeCashFlow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2015"},{"ref":"capex@FY2015","weight":-1}],"value":277000000},"totalCosts@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2015"},{"ref":"operatingIncome@FY2015","weight":-1}],"value":5468000000},"capexOutflow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2015","weight":-1}],"value":-139000000},"grossMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":7.079013228459063},"operatingMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":2.2524132999642474},"netMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":3.074722917411512},"currentRatio@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2015"},{"ref":"currentLiabilities@FY2015"}],"value":3.4778067885117494},"netDebt@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2015"},{"ref":"cash@FY2015","weight":-1}],"value":472000000},"ebit@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2015"},{"ref":"interestExpense@FY2015"}],"value":259000000},"freeCashFlow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q1"},{"ref":"capex@2016Q1","weight":-1}],"value":54000000},"totalCosts@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q1"},{"ref":"operatingIncome@2016Q1","weight":-1}],"value":1283000000},"capexOutflow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q1","weight":-1}],"value":-63000000},"grossMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":7.58150113722517},"operatingMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":2.7293404094010616},"netMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":4.169825625473845},"currentRatio@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q1"},{"ref":"currentLiabilities@2016Q1"}],"value":3.4520166898470097},"netDebt@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"cash@2016Q1","weight":-1}],"value":461000000},"ebit@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q1"},{"ref":"interestExpense@2016Q1"}],"value":77000000},"freeCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q2"},{"ref":"capex@2016Q2","weight":-1}],"value":96000000},"totalCosts@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q2"},{"ref":"operatingIncome@2016Q2","weight":-1}],"value":1281000000},"capexOutflow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q2","weight":-1}],"value":-33000000},"grossMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":11.127487103905674},"operatingMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":5.600589535740604},"netMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":5.895357406042741},"currentRatio@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q2"},{"ref":"currentLiabilities@2016Q2"}],"value":3.811349693251534},"netDebt@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"cash@2016Q2","weight":-1}],"value":369000000},"ebit@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q2"},{"ref":"interestExpense@2016Q2"}],"value":104000000},"freeCashFlow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q3"},{"ref":"capex@2016Q3","weight":-1}],"value":21000000},"totalCosts@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q3"},{"ref":"operatingIncome@2016Q3","weight":-1}],"value":1288000000},"capexOutflow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q3","weight":-1}],"value":-32000000},"grossMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":8.1203007518797},"operatingMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":3.1578947368421053},"netMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":5.639097744360902},"currentRatio@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q3"},{"ref":"currentLiabilities@2016Q3"}],"value":3.312736443883985},"netDebt@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"cash@2016Q3","weight":-1}],"value":407000000},"ebit@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q3"},{"ref":"interestExpense@2016Q3"}],"value":107000000},"freeCashFlow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q4"},{"ref":"capex@2016Q4","weight":-1}],"value":98000000},"totalCosts@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q4"},{"ref":"operatingIncome@2016Q4","weight":-1}],"value":1297000000},"capexOutflow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q4","weight":-1}],"value":-30000000},"grossMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":10.050983248361254},"operatingMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":5.535324107793153},"netMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":7.574654042243263},"currentRatio@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q4"},{"ref":"currentLiabilities@2016Q4"}],"value":3.6280254777070065},"netDebt@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"cash@2016Q4","weight":-1}],"value":439000000},"ebit@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q4"},{"ref":"interestExpense@2016Q4"}],"value":125000000},"freeCashFlow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2016"},{"ref":"capex@FY2016","weight":-1}],"value":269000000},"capexOutflow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2016","weight":-1}],"value":-158000000},"grossMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":9.239635620003718},"operatingMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":4.275887711470534},"netMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":5.83751626696412},"currentRatio@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2016"},{"ref":"currentLiabilities@FY2016"}],"value":3.6280254777070065},"netDebt@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2016"},{"ref":"cash@FY2016","weight":-1}],"value":439000000},"ebit@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2016"},{"ref":"interestExpense@FY2016"}],"value":413000000},"freeCashFlow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q1"},{"ref":"capex@2017Q1","weight":-1}],"value":-42000000},"capexOutflow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q1","weight":-1}],"value":-36000000},"grossMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":9.864188706218728},"operatingMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":4.8606147248034315},"netMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":6.004288777698355},"currentRatio@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q1"},{"ref":"currentLiabilities@2017Q1"}],"value":3.8275862068965516},"freeCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q2"},{"ref":"capex@2017Q2","weight":-1}],"value":141000000},"capexOutflow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q2","weight":-1}],"value":-42000000},"grossMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":9.071729957805907},"operatingMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":3.8677918424753868},"netMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":4.149085794655415},"currentRatio@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q2"},{"ref":"currentLiabilities@2017Q2"}],"value":3.923076923076923},"netDebt@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"cash@2017Q2","weight":-1}],"value":443000000},"ebit@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q2"},{"ref":"interestExpense@2017Q2"}],"value":91000000},"freeCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q3"},{"ref":"capex@2017Q3","weight":-1}],"value":-19000000},"capexOutflow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q3","weight":-1}],"value":-40000000},"grossMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":10.556348074179743},"operatingMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":5.206847360912981},"netMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":5.777460770328103},"currentRatio@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q3"},{"ref":"currentLiabilities@2017Q3"}],"value":3.8567741935483872},"netDebt@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"cash@2017Q3","weight":-1}],"value":479000000},"ebit@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q3"},{"ref":"interestExpense@2017Q3"}],"value":133000000},"freeCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q4"},{"ref":"capex@2017Q4","weight":-1}],"value":-8000000},"capexOutflow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q4","weight":-1}],"value":-55000000},"grossMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":8.448928121059268},"operatingMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":2.7742749054224465},"netMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":1.3871374527112232},"currentRatio@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q4"},{"ref":"currentLiabilities@2017Q4"}],"value":3.823960880195599},"netDebt@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"cash@2017Q4","weight":-1}],"value":419000000},"ebit@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q4"},{"ref":"interestExpense@2017Q4"}],"value":117000000},"freeCashFlow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2017"},{"ref":"capex@FY2017","weight":-1}],"value":72000000},"capexOutflow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2017","weight":-1}],"value":-173000000},"grossMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":9.450852126011362},"operatingMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":4.131520055086934},"netMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":4.234808056464107},"currentRatio@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2017"},{"ref":"currentLiabilities@FY2017"}],"value":3.823960880195599},"netDebt@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2017"},{"ref":"cash@FY2017","weight":-1}],"value":419000000},"ebit@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2017"},{"ref":"interestExpense@FY2017"}],"value":456000000},"freeCashFlow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q1"},{"ref":"capex@2018Q1","weight":-1}],"value":-28000000},"capexOutflow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q1","weight":-1}],"value":-36000000},"grossMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":10.892970234325523},"operatingMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":6.1431285623812535},"netMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":2.026599113362888},"currentRatio@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q1"},{"ref":"currentLiabilities@2018Q1"}],"value":3.6886912325285897},"netDebt@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"cash@2018Q1","weight":-1}],"value":445000000},"ebit@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q1"},{"ref":"interestExpense@2018Q1"}],"value":62000000},"freeCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q2"},{"ref":"capex@2018Q2","weight":-1}],"value":34000000},"capexOutflow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q2","weight":-1}],"value":-22000000},"grossMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":6.8598462448255475},"operatingMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":1.8923713778829097},"netMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":0.4139562389118865},"currentRatio@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q2"},{"ref":"currentLiabilities@2018Q2"}],"value":3.862533692722372},"netDebt@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"cash@2018Q2","weight":-1}],"value":453000000},"ebit@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q2"},{"ref":"interestExpense@2018Q2"}],"value":22000000},"freeCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q3"},{"ref":"capex@2018Q3","weight":-1}],"value":65000000},"capexOutflow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q3","weight":-1}],"value":-37000000},"grossMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":7.389460932768019},"operatingMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":2.2410660205935793},"netMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":2.059357964869776},"currentRatio@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q3"},{"ref":"currentLiabilities@2018Q3"}],"value":4.12483745123537},"freeCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q4"},{"ref":"capex@2018Q4","weight":-1}],"value":5000000},"capexOutflow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q4","weight":-1}],"value":-67000000},"grossMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":8.42358604091456},"operatingMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":2.5872442839951866},"netMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":-4.21179302045728},"currentRatio@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q4"},{"ref":"currentLiabilities@2018Q4"}],"value":3.860969387755102},"netDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"cash@2018Q4","weight":-1}],"value":584000000},"ebit@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q4"},{"ref":"interestExpense@2018Q4"}],"value":-101000000},"freeCashFlow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2018"},{"ref":"capex@FY2018","weight":-1}],"value":76000000},"capexOutflow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2018","weight":-1}],"value":-162000000},"grossMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":8.354853410299254},"operatingMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":3.5849916451465895},"netMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":0.0455719276925414},"currentRatio@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2018"},{"ref":"currentLiabilities@FY2018"}],"value":3.860969387755102},"netDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"cash@FY2018","weight":-1}],"value":584000000},"ebit@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2018"},{"ref":"interestExpense@FY2018"}],"value":55000000},"freeCashFlow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q1"},{"ref":"capex@2019Q1","weight":-1}],"value":-190000000},"capexOutflow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q1","weight":-1}],"value":-83000000},"grossMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":3.240440699935191},"operatingMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":-2.2034996759559298},"netMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":3.6941023979261183},"currentRatio@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q1"},{"ref":"currentLiabilities@2019Q1"}],"value":3.0714285714285716},"netDebt@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"cash@2019Q1","weight":-1}],"value":729000000},"ebit@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q1"},{"ref":"interestExpense@2019Q1"}],"value":71000000},"freeCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q2"},{"ref":"capex@2019Q2","weight":-1}],"value":73000000},"capexOutflow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q2","weight":-1}],"value":-73000000},"grossMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":7.4643249176728865},"operatingMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":3.457738748627882},"netMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":3.1833150384193196},"currentRatio@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q2"},{"ref":"currentLiabilities@2019Q2"}],"value":3.3966850828729283},"netDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"cash@2019Q2","weight":-1}],"value":678000000},"ebit@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q2"},{"ref":"interestExpense@2019Q2"}],"value":81000000},"freeCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q3"},{"ref":"capex@2019Q3","weight":-1}],"value":-74000000},"capexOutflow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q3","weight":-1}],"value":-105000000},"grossMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":4.449789536981359},"operatingMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":-0.4810583283223091},"netMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":-0.4209260372820205},"currentRatio@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q3"},{"ref":"currentLiabilities@2019Q3"}],"value":3.2283628779979145},"netDebt@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"cash@2019Q3","weight":-1}],"value":670000000},"ebit@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q3"},{"ref":"interestExpense@2019Q3"}],"value":-9000000},"freeCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q4"},{"ref":"capex@2019Q4","weight":-1}],"value":13000000},"capexOutflow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q4","weight":-1}],"value":-88000000},"grossMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":10.264900662251655},"operatingMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":4.911699779249449},"netMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":9.878587196467992},"currentRatio@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q4"},{"ref":"currentLiabilities@2019Q4"}],"value":2.8713204373423045},"netDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"cash@2019Q4","weight":-1}],"value":667000000},"ebit@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q4"},{"ref":"interestExpense@2019Q4"}],"value":183000000},"freeCashFlow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2019"},{"ref":"capex@FY2019","weight":-1}],"value":-178000000},"capexOutflow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2019","weight":-1}],"value":-349000000},"grossMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":6.52046783625731},"operatingMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":1.608187134502924},"netMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":4.195906432748538},"currentRatio@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2019"},{"ref":"currentLiabilities@FY2019"}],"value":2.8713204373423045},"freeCashFlow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q1"},{"ref":"capex@2020Q1","weight":-1}],"value":-161000000},"capexOutflow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q1","weight":-1}],"value":-55000000},"grossMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":8.02139037433155},"operatingMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":3.7433155080213902},"netMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":-6.120023767082591},"currentRatio@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q1"},{"ref":"currentLiabilities@2020Q1"}],"value":2.475667189952904},"netDebt@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"cash@2020Q1","weight":-1}],"value":690000000},"ebit@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q1"},{"ref":"interestExpense@2020Q1"}],"value":-169000000},"capexOutflow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q2","weight":-1}],"value":-53000000},"grossMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":4.922566371681416},"operatingMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":0.497787610619469},"netMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":-1.4933628318584071},"currentRatio@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q2"},{"ref":"currentLiabilities@2020Q2"}],"value":2.851272015655577},"netDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"cash@2020Q2","weight":-1}],"value":690000000},"ebit@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q2"},{"ref":"interestExpense@2020Q2"}],"value":120000000},"capexOutflow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q3","weight":-1}],"value":-52000000},"grossMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":7.781155015197569},"operatingMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":2.370820668693009},"netMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":9.361702127659575},"currentRatio@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q3"},{"ref":"currentLiabilities@2020Q3"}],"value":2.985148514851485},"netDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"cash@2020Q3","weight":-1}],"value":647000000},"ebit@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q3"},{"ref":"interestExpense@2020Q3"}],"value":91000000},"freeCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q4"},{"ref":"capex@2020Q4","weight":-1}],"value":158000000},"capexOutflow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q4","weight":-1}],"value":-99000000},"grossMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":11.155778894472363},"operatingMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":6.733668341708543},"netMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":13.015075376884422},"currentRatio@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q4"},{"ref":"currentLiabilities@2020Q4"}],"value":3.117100371747212},"netDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"cash@2020Q4","weight":-1}],"value":686000000},"ebit@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q4"},{"ref":"interestExpense@2020Q4"}],"value":263000000},"freeCashFlow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2020"},{"ref":"capex@FY2020","weight":-1}],"value":32000000},"capexOutflow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2020","weight":-1}],"value":-259000000},"grossMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":8.055009823182711},"operatingMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":3.43811394891945},"netMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":3.971372438955936},"currentRatio@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2020"},{"ref":"currentLiabilities@FY2020"}],"value":3.117100371747212},"netDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"cash@FY2020","weight":-1}],"value":686000000},"ebit@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2020"},{"ref":"interestExpense@FY2020"}],"value":305000000},"freeCashFlow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q1"},{"ref":"capex@2021Q1","weight":-1}],"value":-246000000},"capexOutflow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q1","weight":-1}],"value":-96000000},"grossMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":8.644973288003884},"operatingMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":4.468188440990772},"netMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":8.693540553666828},"currentRatio@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q1"},{"ref":"currentLiabilities@2021Q1"}],"value":3.052409129332206},"netDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"cash@2021Q1","weight":-1}],"value":648000000},"freeCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q2"},{"ref":"capex@2021Q2","weight":-1}],"value":-45000000},"capexOutflow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q2","weight":-1}],"value":-127000000},"grossMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":10.411522633744855},"operatingMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":6.790123456790123},"netMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":7.242798353909465},"currentRatio@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q2"},{"ref":"currentLiabilities@2021Q2"}],"value":2.7445152158527955},"netDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"cash@2021Q2","weight":-1}],"value":628000000},"ebit@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q2"},{"ref":"interestExpense@2021Q2"}],"value":206000000},"freeCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q3"},{"ref":"capex@2021Q3","weight":-1}],"value":63000000},"grossMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":8.787346221441124},"operatingMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":4.92091388400703},"netMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":4.130052724077329},"currentRatio@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q3"},{"ref":"currentLiabilities@2021Q3"}],"value":2.721835883171071},"netDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"cash@2021Q3","weight":-1}],"value":655000000},"ebit@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q3"},{"ref":"interestExpense@2021Q3"}],"value":115000000},"freeCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q4"},{"ref":"capex@2021Q4","weight":-1}],"value":-140000000},"capexOutflow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q4","weight":-1}],"value":-136000000},"grossMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":7.5892857142857135},"operatingMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":3.6120129870129873},"netMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":4.951298701298701},"currentRatio@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q4"},{"ref":"currentLiabilities@2021Q4"}],"value":2.607603092783505},"netDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"cash@2021Q4","weight":-1}],"value":641000000},"ebit@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q4"},{"ref":"interestExpense@2021Q4"}],"value":139000000},"freeCashFlow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2021"},{"ref":"capex@FY2021","weight":-1}],"value":-368000000},"capexOutflow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2021","weight":-1}],"value":-460000000},"grossMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":8.863365478383358},"operatingMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":4.962617835085058},"netMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":6.187019178675913},"currentRatio@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2021"},{"ref":"currentLiabilities@FY2021"}],"value":2.607603092783505},"netDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"cash@FY2021","weight":-1}],"value":641000000},"ebit@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2021"},{"ref":"interestExpense@FY2021"}],"value":649000000},"freeCashFlow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q1"},{"ref":"capex@2022Q1","weight":-1}],"value":-55000000},"capexOutflow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q1","weight":-1}],"value":-161000000},"grossMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":8.711701734957549},"operatingMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":5.389442598744925},"netMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":3.8390550018456997},"currentRatio@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q1"},{"ref":"currentLiabilities@2022Q1"}],"value":2.4932598039215685},"netDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"cash@2022Q1","weight":-1}],"value":611000000},"freeCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q2"},{"ref":"capex@2022Q2","weight":-1}],"value":-101000000},"capexOutflow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q2","weight":-1}],"value":-112000000},"grossMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":9.451732256979483},"operatingMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":6.458123107971746},"netMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":3.632694248234107},"currentRatio@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q2"},{"ref":"currentLiabilities@2022Q2"}],"value":2.35685828116107},"netDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"cash@2022Q2","weight":-1}],"value":609000000},"ebit@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q2"},{"ref":"interestExpense@2022Q2"}],"value":74000000},"freeCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q3"},{"ref":"capex@2022Q3","weight":-1}],"value":166000000},"capexOutflow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q3","weight":-1}],"value":-94000000},"grossMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":8.531951640759932},"operatingMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":5.354058721934369},"netMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":5.043177892918826},"currentRatio@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q3"},{"ref":"currentLiabilities@2022Q3"}],"value":2.4749687108886107},"netDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"cash@2022Q3","weight":-1}],"value":633000000},"ebit@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q3"},{"ref":"interestExpense@2022Q3"}],"value":158000000},"freeCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q4"},{"ref":"capex@2022Q4","weight":-1}],"value":192000000},"capexOutflow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q4","weight":-1}],"value":-107000000},"grossMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":9.977494373593398},"operatingMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":6.151537884471118},"netMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":8.402100525131283},"currentRatio@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q4"},{"ref":"currentLiabilities@2022Q4"}],"value":2.6272073250490515},"netDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"cash@2022Q4","weight":-1}],"value":503000000},"ebit@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q4"},{"ref":"interestExpense@2022Q4"}],"value":270000000},"freeCashFlow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2022"},{"ref":"capex@FY2022","weight":-1}],"value":202000000},"grossMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":9.161255892555367},"operatingMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":5.843636040202793},"netMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":5.176554300453615},"currentRatio@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2022"},{"ref":"currentLiabilities@FY2022"}],"value":2.6272073250490515},"netDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"cash@FY2022","weight":-1}],"value":503000000},"ebit@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2022"},{"ref":"interestExpense@FY2022"}],"value":619000000},"freeCashFlow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q1"},{"ref":"capex@2023Q1","weight":-1}],"value":-18000000},"capexOutflow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q1","weight":-1}],"value":-111000000},"grossMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":1.3605442176870748},"operatingMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":-2.5210084033613445},"netMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":-0.6402561024409764},"currentRatio@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q1"},{"ref":"currentLiabilities@2023Q1"}],"value":2.6607019958706126},"netDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"cash@2023Q1","weight":-1}],"value":615000000},"ebit@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q1"},{"ref":"interestExpense@2023Q1"}],"value":-1000000},"freeCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q2"},{"ref":"capex@2023Q2","weight":-1}],"value":3000000},"capexOutflow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q2","weight":-1}],"value":-108000000},"grossMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":4.011700793982449},"operatingMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":-0.1671541997492687},"netMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":2.173004596740493},"currentRatio@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q2"},{"ref":"currentLiabilities@2023Q2"}],"value":2.651577503429355},"netDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"cash@2023Q2","weight":-1}],"value":630000000},"ebit@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q2"},{"ref":"interestExpense@2023Q2"}],"value":68000000},"freeCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q3"},{"ref":"capex@2023Q3","weight":-1}],"value":252000000},"capexOutflow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q3","weight":-1}],"value":-125000000},"grossMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":6.909547738693467},"operatingMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":2.805695142378559},"netMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":5.276381909547738},"currentRatio@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q3"},{"ref":"currentLiabilities@2023Q3"}],"value":3.0944206008583692},"netDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"cash@2023Q3","weight":-1}],"value":596000000},"ebit@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q3"},{"ref":"interestExpense@2023Q3"}],"value":102000000},"freeCashFlow@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2009"},{"ref":"capex@FY2009","weight":-1}],"value":192081000},"totalCosts@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2009"},{"ref":"operatingIncome@FY2009","weight":-1}],"value":3577585000},"capexOutflow@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2009","weight":-1}],"value":-54276000},"grossMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":6.042610073895373},"operatingMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":0.658732882608208},"netMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":2.541215580561285},"ebit@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2009"},{"ref":"interestExpense@FY2009"}],"value":102399000},"freeCashFlow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q3"},{"ref":"capex@2014Q3","weight":-1}],"value":53901000},"totalCosts@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q3"},{"ref":"operatingIncome@2014Q3","weight":-1}],"value":1526555000},"capexOutflow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q3","weight":-1}],"value":-26452000},"grossMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":9.918583346531982},"operatingMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":5.921580928868432},"netMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":6.451211327705882},"currentRatio@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q3"},{"ref":"currentLiabilities@2014Q3"}],"value":3.245111945683201},"ebit@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q3"},{"ref":"interestExpense@2014Q3"}],"value":176624000},"freeCashFlow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q4"},{"ref":"capex@2014Q4","weight":-1}],"value":64399000},"totalCosts@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q4"},{"ref":"operatingIncome@2014Q4","weight":-1}],"value":1547760000},"capexOutflow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q4","weight":-1}],"value":-26335000},"grossMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":11.576773189701049},"operatingMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":7.658824006701143},"netMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":7.128197540527835},"currentRatio@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q4"},{"ref":"currentLiabilities@2014Q4"}],"value":3.2330708661417322},"ebit@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q4"},{"ref":"interestExpense@2014Q4"}],"value":149973000},"freeCashFlow@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2014"},{"ref":"capex@FY2014","weight":-1}],"value":253000000},"totalCosts@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2014"},{"ref":"operatingIncome@FY2014","weight":-1}],"value":6049000000},"capexOutflow@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2014","weight":-1}],"value":-121000000},"grossMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":10.474277769195119},"operatingMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":6.550285802564498},"netMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":5.685153715433339},"currentRatio@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2014"},{"ref":"currentLiabilities@FY2014"}],"value":3.2330708661417322},"ebit@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2014"},{"ref":"interestExpense@FY2014"}],"value":556000000},"freeCashFlow@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q1"},{"ref":"capex@2015Q1","weight":-1}],"value":95000000},"totalCosts@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q1"},{"ref":"operatingIncome@2015Q1","weight":-1}],"value":1424000000},"capexOutflow@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q1","weight":-1}],"value":-28000000},"grossMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":6.40495867768595},"operatingMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":1.9283746556473829},"netMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":2.272727272727273},"currentRatio@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q1"},{"ref":"currentLiabilities@2015Q1"}],"value":3.157399637925046},"ebit@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q1"},{"ref":"interestExpense@2015Q1"}],"value":53000000},"freeCashFlow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q2"},{"ref":"capex@2015Q2","weight":-1}],"value":101000000},"totalCosts@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q2"},{"ref":"operatingIncome@2015Q2","weight":-1}],"value":1396000000},"capexOutflow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q2","weight":-1}],"value":-40000000},"grossMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":7.002801120448179},"operatingMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":2.2408963585434174},"netMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":2.2408963585434174},"currentRatio@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q2"},{"ref":"currentLiabilities@2015Q2"}],"value":3.173002139588637},"ebit@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q2"},{"ref":"interestExpense@2015Q2"}],"value":54000000},"freeCashFlow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q3"},{"ref":"capex@2015Q3","weight":-1}],"value":74000000},"totalCosts@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q3"},{"ref":"operatingIncome@2015Q3","weight":-1}],"value":1388000000},"capexOutflow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q3","weight":-1}],"value":-28000000},"grossMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":6.378454996456413},"operatingMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":1.630049610205528},"netMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":0.21261516654854712},"currentRatio@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q3"},{"ref":"currentLiabilities@2015Q3"}],"value":2.888382483609567},"ebit@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q3"},{"ref":"interestExpense@2015Q3"}],"value":17000000},"totalCosts@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q2"},{"ref":"operatingIncome@2010Q2","weight":-1}],"value":947216000},"grossMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":14.026722926798563},"operatingMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":9.656707008258754},"netMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":7.401691809820661},"ebit@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q2"},{"ref":"interestExpense@2010Q2"}],"value":103689000},"totalCosts@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q3"},{"ref":"operatingIncome@2010Q3","weight":-1}],"value":1070171000},"capexOutflow@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q3","weight":-1}],"value":-38849000},"grossMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":8.452320669033371},"operatingMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":3.745414021962326},"netMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":3.5512266900998637},"ebit@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q3"},{"ref":"interestExpense@2010Q3"}],"value":58966000},"freeCashFlow@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q1"},{"ref":"capex@2011Q1","weight":-1}],"value":-93914000},"totalCosts@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q1"},{"ref":"operatingIncome@2011Q1","weight":-1}],"value":1337903000},"capexOutflow@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q1","weight":-1}],"value":-39029000},"grossMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":12.607863210139907},"operatingMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":8.873304958046669},"netMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":7.948145287461543},"ebit@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q1"},{"ref":"interestExpense@2011Q1"}],"value":150460000},"fcfMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":-1.446099912357581},"fcfMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":2.1334448860071116},"fcfMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":-3.8795070743952533},"fcfMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":-5.749207786328656},"fcfMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":2.6149684400360687},"fcfMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":6.52699435938759},"fcfMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":0.0879120879120879},"fcfMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":-5.569948186528497},"fcfMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":-2.82258064516129},"fcfMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":5.984251968503937},"fcfMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":2.199170124481328},"fcfMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":0.0615637184485943},"fcfMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":-6.25},"fcfMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":-2.6694045174537986},"fcfMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":11.028503268448887},"fcfMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":0.6307398316519056},"fcfMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":-0.14322489162967086},"fcfMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":5.117460493991432},"fcfMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":-3.6808443331693046},"fcfMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":4.7572613831740655},"fcfMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":1.663367066114107},"fcfMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":-3.5358112514978233},"fcfMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":1.200981687478734},"fcfMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":-4.258769920605786},"fcfMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":4.608842762423386},"fcfMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":-0.3748125937031484},"fcfMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":7.159869048874183},"fcfMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":1.6971646845758062},"fcfMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":5.176782973073892},"fcfMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":5.39197601661034},"fcfMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":1.4932213727140322},"fcfMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":-3.0810215626815682},"fcfMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":0.5372217958557176},"fcfMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":4.951734000715051},"fcfMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":4.094010614101592},"fcfMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":7.0744288872512895},"fcfMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":1.5789473684210527},"fcfMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":7.137654770575383},"fcfMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":5.000929540806841},"fcfMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":-3.0021443888491777},"fcfMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":9.915611814345992},"fcfMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":-1.355206847360913},"fcfMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":-0.5044136191677175},"fcfMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":1.2394560165260802},"fcfMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":-1.773274224192527},"fcfMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":2.0106445890005915},"fcfMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":3.937007874015748},"fcfMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":0.3008423586040915},"fcfMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":1.1544888348777154},"fcfMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":-12.313674659753726},"fcfMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":4.006586169045005},"fcfMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":-4.449789536981359},"fcfMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":0.717439293598234},"fcfMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":-2.6023391812865495},"fcfMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":-9.566250742721332},"fcfMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":7.939698492462312},"fcfMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":0.44905978108335676},"fcfMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":-11.947547353084023},"fcfMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":-1.8518518518518516},"fcfMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":2.7680140597539546},"fcfMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":-5.681818181818182},"fcfMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":-3.9874309242604835},"fcfMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":-2.0302694721299375},"fcfMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":-3.39724184325597},"fcfMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":5.734024179620035},"fcfMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":7.201800450112527},"fcfMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":1.7966734857244506},"fcfMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":-0.7202881152460985},"fcfMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":0.12536564981195153},"fcfMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":10.552763819095476},"fcfMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":5.333645442156016},"fcfMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":3.3218068568463393},"fcfMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":3.8421198330441753},"fcfMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":3.90854317936042},"fcfMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":6.542699724517906},"fcfMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":7.072829131652661},"fcfMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":5.244507441530829},"fcfMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":-6.396631473410258},"ebitda@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q4"},{"ref":"depreciationAndAmortization@2023Q4"}],"value":65000000},"ebitda@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2023"},{"ref":"depreciationAndAmortization@FY2023"}],"value":448000000},"#767":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"equity@2023Q4"}],"value":5631000000},"debtToCapital@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"#767"}],"scale":100,"value":17.705558515361393},"#768":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"equity@FY2023"}],"value":5631000000},"debtToCapital@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2023"},{"ref":"#768"}],"scale":100,"value":17.705558515361393},"#769":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"equity@2024Q1"}],"value":5648000000},"debtToCapital@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"#769"}],"scale":100,"value":17.59915014164306},"#770":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"equity@2024Q2"}],"value":5705000000},"debtToCapital@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"#770"}],"scale":100,"value":17.388255915863276},"#771":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"equity@2024Q3"}],"value":5558000000},"debtToCapital@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"#771"}],"scale":100,"value":17.848146815401222},"#772":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"equity@2024Q4"}],"value":5736000000},"debtToCapital@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"#772"}],"scale":100,"value":17.207112970711297},"#773":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"equity@FY2024"}],"value":5736000000},"debtToCapital@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2024"},{"ref":"#773"}],"scale":100,"value":17.207112970711297},"#774":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"equity@2025Q1"}],"value":5752000000},"debtToCapital@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"#774"}],"scale":100,"value":17.15924895688456},"#775":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"equity@2025Q2"}],"value":5839000000},"debtToCapital@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"#775"}],"scale":100,"value":16.85220071930125},"#776":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"equity@2025Q3"}],"value":5953000000},"debtToCapital@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"#776"}],"scale":100,"value":16.495884428019487},"#777":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"equity@2025Q4"}],"value":6212000000},"debtToCapital@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"#777"}],"scale":100,"value":15.72762395363812},"#778":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"equity@FY2025"}],"value":6212000000},"debtToCapital@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2025"},{"ref":"#778"}],"scale":100,"value":15.72762395363812},"#779":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"equity@2026Q1"}],"value":6334000000},"debtToCapital@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"#779"}],"scale":100,"value":15.377328702241869},"#780":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"equity@2026Q2"}],"value":6481000000},"debtToCapital@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"#780"}],"scale":100,"value":14.997685542354574},"#781":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"equity@2011Q4"}],"value":2236719000},"debtToCapital@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"#781"}],"scale":100,"value":7.03047633609765},"#782":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2011"},{"ref":"equity@FY2011"}],"value":2236719000},"debtToCapital@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2011"},{"ref":"#782"}],"scale":100,"value":7.03047633609765},"#783":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q1"},{"ref":"equity@2012Q1"}],"value":2326369000},"debtToCapital@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q1"},{"ref":"#783"}],"scale":100,"value":6.989948714069007},"#784":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q2"},{"ref":"equity@2012Q2"}],"value":2386136000},"debtToCapital@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q2"},{"ref":"#784"}],"scale":100,"value":7.711086040359811},"#785":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"equity@2012Q3"}],"value":2455112000},"debtToCapital@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"#785"}],"scale":100,"value":7.489189902538051},"#786":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"equity@2012Q4"}],"value":2453963000},"debtToCapital@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"#786"}],"scale":100,"value":5.948052191495959},"#787":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2012"},{"ref":"equity@FY2012"}],"value":2453963000},"debtToCapital@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2012"},{"ref":"#787"}],"scale":100,"value":5.948052191495959},"#788":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"equity@2013Q1"}],"value":2493888000},"debtToCapital@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"#788"}],"scale":100,"value":5.326021056278389},"#789":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"equity@2013Q2"}],"value":2497678000},"debtToCapital@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"#789"}],"scale":100,"value":4.651560369270979},"#790":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"equity@2013Q3"}],"value":2512578000},"debtToCapital@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"#790"}],"scale":100,"value":4.617886489494057},"#791":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"equity@2013Q4"}],"value":2585177000},"debtToCapital@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"#791"}],"scale":100,"value":3.5655972492405743},"#792":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2013"},{"ref":"equity@FY2013"}],"value":2585177000},"debtToCapital@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2013"},{"ref":"#792"}],"scale":100,"value":3.5655972492405743},"#793":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"equity@2014Q1"}],"value":2590353000},"debtToCapital@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"#793"}],"scale":100,"value":3.548165057040488},"#794":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"equity@2014Q2"}],"value":2627371000},"debtToCapital@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"#794"}],"scale":100,"value":3.2781057566670255},"#795":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"equity@2010Q4"}],"value":1871353000},"debtToCapital@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"#795"}],"scale":100,"value":4.97522380865609},"#796":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2010"},{"ref":"equity@FY2010"}],"value":1871353000},"debtToCapital@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2010"},{"ref":"#796"}],"scale":100,"value":4.97522380865609},"#797":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q2"},{"ref":"equity@2011Q2"}],"value":2117495000},"debtToCapital@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q2"},{"ref":"#797"}],"scale":100,"value":5.1457028233832895},"#798":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q3"},{"ref":"equity@2011Q3"}],"value":2191519000},"debtToCapital@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q3"},{"ref":"#798"}],"scale":100,"value":7.077374186580175},"#799":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"equity@2015Q4"}],"value":3404000000},"debtToCapital@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"#799"}],"scale":100,"value":15.334900117508813},"#800":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2015"},{"ref":"equity@FY2015"}],"value":3404000000},"debtToCapital@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2015"},{"ref":"#800"}],"scale":100,"value":15.334900117508813},"#801":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"equity@2016Q1"}],"value":3427000000},"debtToCapital@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"#801"}],"scale":100,"value":14.998540997957397},"#802":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"equity@2016Q2"}],"value":3528000000},"debtToCapital@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"#802"}],"scale":100,"value":14.73922902494331},"#803":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"equity@2016Q3"}],"value":3598000000},"debtToCapital@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"#803"}],"scale":100,"value":14.452473596442466},"#804":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"equity@2016Q4"}],"value":3691000000},"debtToCapital@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"#804"}],"scale":100,"value":13.979951232728258},"#805":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2016"},{"ref":"equity@FY2016"}],"value":3691000000},"debtToCapital@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2016"},{"ref":"#805"}],"scale":100,"value":13.979951232728258},"#806":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"equity@2017Q1"}],"value":3774000000},"debtToCapital@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"#806"}],"scale":100,"value":13.698993110757819},"#807":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"equity@2017Q2"}],"value":3831000000},"debtToCapital@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"#807"}],"scale":100,"value":13.390759592795614},"#808":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"equity@2017Q3"}],"value":3936000000},"debtToCapital@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"#808"}],"scale":100,"value":13.719512195121952},"#809":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"equity@2017Q4"}],"value":3943000000},"debtToCapital@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"#809"}],"scale":100,"value":13.568348972863303},"#810":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2017"},{"ref":"equity@FY2017"}],"value":3943000000},"debtToCapital@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2017"},{"ref":"#810"}],"scale":100,"value":13.568348972863303},"#811":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"equity@2018Q1"}],"value":3978000000},"debtToCapital@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"#811"}],"scale":100,"value":13.700351935646054},"#812":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"equity@2018Q2"}],"value":3950000000},"debtToCapital@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"#812"}],"scale":100,"value":13.468354430379748},"#813":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"equity@2018Q3"}],"value":4177000000},"debtToCapital@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"#813"}],"scale":100,"value":17.979411060569785},"#814":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"equity@2018Q4"}],"value":4150000000},"debtToCapital@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"#814"}],"scale":100,"value":18.746987951807228},"#815":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"equity@FY2018"}],"value":4150000000},"debtToCapital@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2018"},{"ref":"#815"}],"scale":100,"value":18.746987951807228},"#816":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"equity@2019Q1"}],"value":4158000000},"debtToCapital@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"#816"}],"scale":100,"value":18.95141895141895},"#817":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"equity@2019Q2"}],"value":4207000000},"debtToCapital@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"#817"}],"scale":100,"value":18.730686950320894},"#818":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"equity@2019Q3"}],"value":4201000000},"debtToCapital@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"#818"}],"scale":100,"value":18.828850273744347},"#819":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"equity@2019Q4"}],"value":4393000000},"debtToCapital@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"#819"}],"scale":100,"value":18.028681994081495},"#820":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"equity@FY2019"}],"value":4393000000},"debtToCapital@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2019"},{"ref":"#820"}],"scale":100,"value":18.028681994081495},"#821":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"equity@2020Q1"}],"value":4275000000},"debtToCapital@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"#821"}],"scale":100,"value":18.502923976608187},"#822":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"equity@2020Q2"}],"value":4205000000},"debtToCapital@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"#822"}],"scale":100,"value":18.287752675386447},"#823":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"equity@2020Q3"}],"value":4337000000},"debtToCapital@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"#823"}],"scale":100,"value":17.039428176158637},"#824":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"equity@2020Q4"}],"value":4590000000},"debtToCapital@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"#824"}],"scale":100,"value":16.60130718954248},"#825":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"equity@FY2020"}],"value":4590000000},"debtToCapital@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2020"},{"ref":"#825"}],"scale":100,"value":16.60130718954248},"#826":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"equity@2021Q1"}],"value":4733000000},"debtToCapital@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"#826"}],"scale":100,"value":15.064441157828016},"#827":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"equity@2021Q2"}],"value":4903000000},"debtToCapital@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"#827"}],"scale":100,"value":14.684886803997552},"#828":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"equity@2021Q3"}],"value":5007000000},"debtToCapital@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"#828"}],"scale":100,"value":14.319952067106051},"#829":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"equity@2021Q4"}],"value":5150000000},"debtToCapital@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"#829"}],"scale":100,"value":13.902912621359222},"#830":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"equity@FY2021"}],"value":5150000000},"debtToCapital@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2021"},{"ref":"#830"}],"scale":100,"value":13.902912621359222},"#831":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"equity@2022Q1"}],"value":5239000000},"debtToCapital@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"#831"}],"scale":100,"value":13.45676655850353},"#832":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"equity@2022Q2"}],"value":5343000000},"debtToCapital@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"#832"}],"scale":100,"value":13.176118285607336},"#833":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"equity@2022Q3"}],"value":5474000000},"debtToCapital@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"#833"}],"scale":100,"value":12.842528315674095},"#834":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"equity@2022Q4"}],"value":5716000000},"debtToCapital@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"#834"}],"scale":100,"value":12.281315605318404},"#835":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"equity@FY2022"}],"value":5716000000},"debtToCapital@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2022"},{"ref":"#835"}],"scale":100,"value":12.281315605318404},"#836":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"equity@2023Q1"}],"value":5708000000},"debtToCapital@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"#836"}],"scale":100,"value":12.245970567624386},"#837":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"equity@2023Q2"}],"value":5760000000},"debtToCapital@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"#837"}],"scale":100,"value":12.118055555555555},"#838":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"equity@2023Q3"}],"value":5879000000},"debtToCapital@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"#838"}],"scale":100,"value":11.838748086409254},"#839":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"}],"rule":"trailing-year","value":227000000},"#840":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q4","weight":0.5},{"ref":"totalAssets@2023Q4","weight":0.5}],"rule":"average-balance","value":7734000000},"returnOnAssets@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#839"},{"ref":"#840"}],"scale":100,"value":2.935091802430825},"#841":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2022","weight":0.5},{"ref":"totalAssets@FY2023","weight":0.5}],"rule":"average-balance","value":7734000000},"returnOnAssets@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#841"}],"scale":100,"value":2.935091802430825},"#842":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"}],"rule":"trailing-year","value":265000000},"#843":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q1","weight":0.5},{"ref":"totalAssets@2024Q1","weight":0.5}],"rule":"average-balance","value":7686000000},"returnOnAssets@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#842"},{"ref":"#843"}],"scale":100,"value":3.4478272183190217},"#844":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"}],"rule":"trailing-year","value":274000000},"#845":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q2","weight":0.5},{"ref":"totalAssets@2024Q2","weight":0.5}],"rule":"average-balance","value":7735000000},"returnOnAssets@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#844"},{"ref":"#845"}],"scale":100,"value":3.542340012928248},"#846":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"}],"rule":"trailing-year","value":-1000000},"#847":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q3","weight":0.5},{"ref":"totalAssets@2024Q3","weight":0.5}],"rule":"average-balance","value":7630500000},"returnOnAssets@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#846"},{"ref":"#847"}],"scale":100,"value":-0.013105301094292643},"#848":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"}],"rule":"trailing-year","value":90000000},"#849":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q4","weight":0.5},{"ref":"totalAssets@2024Q4","weight":0.5}],"rule":"average-balance","value":7615500000},"returnOnAssets@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#848"},{"ref":"#849"}],"scale":100,"value":1.1818002757533979},"#850":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2023","weight":0.5},{"ref":"totalAssets@FY2024","weight":0.5}],"rule":"average-balance","value":7615500000},"returnOnAssets@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#850"}],"scale":100,"value":1.1818002757533979},"#851":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"}],"rule":"trailing-year","value":100000000},"#852":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q1","weight":0.5},{"ref":"totalAssets@2025Q1","weight":0.5}],"rule":"average-balance","value":7605000000},"returnOnAssets@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#851"},{"ref":"#852"}],"scale":100,"value":1.314924391847469},"#853":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"}],"rule":"trailing-year","value":143000000},"#854":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q2","weight":0.5},{"ref":"totalAssets@2025Q2","weight":0.5}],"rule":"average-balance","value":7955500000},"returnOnAssets@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#853"},{"ref":"#854"}],"scale":100,"value":1.7974985858839796},"#855":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"}],"rule":"trailing-year","value":402000000},"#856":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q3","weight":0.5},{"ref":"totalAssets@2025Q3","weight":0.5}],"rule":"average-balance","value":7812000000},"returnOnAssets@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#855"},{"ref":"#856"}],"scale":100,"value":5.145929339477727},"#857":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"}],"rule":"trailing-year","value":501000000},"#858":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q4","weight":0.5},{"ref":"totalAssets@2025Q4","weight":0.5}],"rule":"average-balance","value":7955500000},"returnOnAssets@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#857"},{"ref":"#858"}],"scale":100,"value":6.297530010684432},"#859":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2024","weight":0.5},{"ref":"totalAssets@FY2025","weight":0.5}],"rule":"average-balance","value":7955500000},"returnOnAssets@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#859"}],"scale":100,"value":6.297530010684432},"#860":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"}],"rule":"trailing-year","value":589000000},"#861":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q1","weight":0.5},{"ref":"totalAssets@2026Q1","weight":0.5}],"rule":"average-balance","value":8031500000},"returnOnAssets@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#860"},{"ref":"#861"}],"scale":100,"value":7.333623856066737},"#862":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q2"},{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"}],"rule":"trailing-year","value":639000000},"#863":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q2","weight":0.5},{"ref":"totalAssets@2026Q2","weight":0.5}],"rule":"average-balance","value":8464000000},"returnOnAssets@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#862"},{"ref":"#863"}],"scale":100,"value":7.549621928166352},"#864":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"}],"rule":"trailing-year","value":343679000},"#865":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q4","weight":0.5},{"ref":"totalAssets@2011Q4","weight":0.5}],"rule":"average-balance","value":2870407000},"returnOnAssets@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#864"},{"ref":"#865"}],"scale":100,"value":11.973180109998339},"#866":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2010","weight":0.5},{"ref":"totalAssets@FY2011","weight":0.5}],"rule":"average-balance","value":2870407000},"returnOnAssets@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"#866"}],"scale":100,"value":11.968929841656601},"#867":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"}],"rule":"trailing-year","value":308986000},"returnOnAssets@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#867"},{"ref":"totalAssets@2012Q1"}],"scale":100,"value":9.928396629461876},"#868":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"}],"rule":"trailing-year","value":245192000},"#869":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q2","weight":0.5},{"ref":"totalAssets@2012Q2","weight":0.5}],"rule":"average-balance","value":2996393000},"returnOnAssets@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#868"},{"ref":"#869"}],"scale":100,"value":8.182905246407932},"#870":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"}],"rule":"trailing-year","value":284736000},"#871":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q3","weight":0.5},{"ref":"totalAssets@2012Q3","weight":0.5}],"rule":"average-balance","value":3164736000},"returnOnAssets@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#870"},{"ref":"#871"}],"scale":100,"value":8.99714857732209},"#872":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"}],"rule":"trailing-year","value":282588000},"#873":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q4","weight":0.5},{"ref":"totalAssets@2012Q4","weight":0.5}],"rule":"average-balance","value":3177254500},"returnOnAssets@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#872"},{"ref":"#873"}],"scale":100,"value":8.894093941797863},"#874":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2011","weight":0.5},{"ref":"totalAssets@FY2012","weight":0.5}],"rule":"average-balance","value":3177254500},"returnOnAssets@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"#874"}],"scale":100,"value":8.894093941797863},"#875":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"}],"rule":"trailing-year","value":258345000},"#876":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q1","weight":0.5},{"ref":"totalAssets@2013Q1","weight":0.5}],"rule":"average-balance","value":3240239000},"returnOnAssets@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#875"},{"ref":"#876"}],"scale":100,"value":7.973022977626034},"#877":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"}],"rule":"trailing-year","value":248679000},"#878":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q2","weight":0.5},{"ref":"totalAssets@2013Q2","weight":0.5}],"rule":"average-balance","value":3227962500},"returnOnAssets@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#877"},{"ref":"#878"}],"scale":100,"value":7.703899905900394},"#879":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"}],"rule":"trailing-year","value":205411000},"#880":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q3","weight":0.5},{"ref":"totalAssets@2013Q3","weight":0.5}],"rule":"average-balance","value":3344399000},"returnOnAssets@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#879"},{"ref":"#880"}],"scale":100,"value":6.141940599790875},"returnOnEquity@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#867"},{"ref":"equity@2012Q1"}],"scale":100,"value":14.280069342352213},"#881":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"}],"rule":"trailing-year","value":214000000},"#882":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q4","weight":0.5},{"ref":"totalAssets@2013Q4","weight":0.5}],"rule":"average-balance","value":3382914500},"returnOnAssets@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#881"},{"ref":"#882"}],"scale":100,"value":6.325906256276948},"#883":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2012","weight":0.5},{"ref":"totalAssets@FY2013","weight":0.5}],"rule":"average-balance","value":3382914500},"returnOnAssets@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"#883"}],"scale":100,"value":6.325906256276948},"#884":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"}],"rule":"trailing-year","value":204692000},"#885":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q1","weight":0.5},{"ref":"totalAssets@2014Q1","weight":0.5}],"rule":"average-balance","value":3354074000},"returnOnAssets@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#884"},{"ref":"#885"}],"scale":100,"value":6.102787237252368},"#886":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"}],"rule":"trailing-year","value":259422000},"#887":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q2","weight":0.5},{"ref":"totalAssets@2014Q2","weight":0.5}],"rule":"average-balance","value":3390820500},"returnOnAssets@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#886"},{"ref":"#887"}],"scale":100,"value":7.650714627919703},"returnOnAssets@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"totalAssets@FY2010"}],"scale":100,"value":10.351247180959195},"#888":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"},{"ref":"netIncome@2010Q4"},{"ref":"netIncome@2010Q3"}],"rule":"trailing-year","value":373171000},"returnOnAssets@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#888"},{"ref":"totalAssets@2011Q2"}],"scale":100,"value":12.94555402569677},"#889":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"},{"ref":"netIncome@2010Q4"}],"rule":"trailing-year","value":368777000},"returnOnAssets@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#889"},{"ref":"totalAssets@2011Q3"}],"scale":100,"value":12.414397424861786},"#890":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"}],"rule":"trailing-year","value":172000000},"#891":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q4","weight":0.5},{"ref":"totalAssets@2015Q4","weight":0.5}],"rule":"average-balance","value":4061500000},"returnOnAssets@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#890"},{"ref":"#891"}],"scale":100,"value":4.234888587960113},"#892":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2014","weight":0.5},{"ref":"totalAssets@FY2015","weight":0.5}],"rule":"average-balance","value":4061500000},"returnOnAssets@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#892"}],"scale":100,"value":4.234888587960113},"#893":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q2"},{"ref":"revenue@2015Q2","weight":-1}],"value":-71000000},"revenueGrowth@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#893"},{"ref":"revenue@2015Q2"}],"scale":100,"rule":"year-on-year","value":-4.971988795518212},"#894":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"}],"rule":"trailing-year","value":194000000},"#895":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q1","weight":0.5},{"ref":"totalAssets@2016Q1","weight":0.5}],"rule":"average-balance","value":4055332000},"returnOnAssets@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#894"},{"ref":"#895"}],"scale":100,"value":4.783825344016224},"#896":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"}],"rule":"trailing-year","value":242000000},"#897":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q2","weight":0.5},{"ref":"totalAssets@2016Q2","weight":0.5}],"rule":"average-balance","value":4082673000},"returnOnAssets@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#896"},{"ref":"#897"}],"scale":100,"value":5.9274891719224145},"#898":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"}],"rule":"trailing-year","value":314000000},"#899":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q3","weight":0.5},{"ref":"totalAssets@2016Q3","weight":0.5}],"rule":"average-balance","value":4223616500},"returnOnAssets@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#898"},{"ref":"#899"}],"scale":100,"value":7.434387094566943},"#900":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"}],"rule":"trailing-year","value":314000000},"#901":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q4","weight":0.5},{"ref":"totalAssets@2016Q4","weight":0.5}],"rule":"average-balance","value":4593000000},"returnOnAssets@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#900"},{"ref":"#901"}],"scale":100,"value":6.836490311343349},"#902":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2015","weight":0.5},{"ref":"totalAssets@FY2016","weight":0.5}],"rule":"average-balance","value":4593000000},"returnOnAssets@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#902"}],"scale":100,"value":6.836490311343349},"#903":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"}],"rule":"trailing-year","value":343000000},"#904":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q1","weight":0.5},{"ref":"totalAssets@2017Q1","weight":0.5}],"rule":"average-balance","value":4602000000},"returnOnAssets@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#903"},{"ref":"#904"}],"scale":100,"value":7.4532811820947416},"#905":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"}],"rule":"trailing-year","value":322000000},"#906":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q2","weight":0.5},{"ref":"totalAssets@2017Q2","weight":0.5}],"rule":"average-balance","value":4644500000},"returnOnAssets@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#905"},{"ref":"#906"}],"scale":100,"value":6.932931424265259},"#907":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q3"},{"ref":"revenue@2015Q3","weight":-1}],"value":-81000000},"revenueGrowth@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#907"},{"ref":"revenue@2015Q3"}],"scale":100,"rule":"year-on-year","value":-5.740609496810778},"#908":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"}],"rule":"trailing-year","value":328000000},"#909":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q3","weight":0.5},{"ref":"totalAssets@2017Q3","weight":0.5}],"rule":"average-balance","value":4818000000},"returnOnAssets@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#908"},{"ref":"#909"}],"scale":100,"value":6.807804068078041},"#910":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"}],"rule":"trailing-year","value":246000000},"#911":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q4","weight":0.5},{"ref":"totalAssets@2017Q4","weight":0.5}],"rule":"average-balance","value":4958000000},"returnOnAssets@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#910"},{"ref":"#911"}],"scale":100,"value":4.961678096006454},"#912":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2016","weight":0.5},{"ref":"totalAssets@FY2017","weight":0.5}],"rule":"average-balance","value":4958000000},"returnOnAssets@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#912"}],"scale":100,"value":4.961678096006454},"#913":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"}],"rule":"trailing-year","value":194000000},"#914":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q1","weight":0.5},{"ref":"totalAssets@2018Q1","weight":0.5}],"rule":"average-balance","value":5031500000},"returnOnAssets@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#913"},{"ref":"#914"}],"scale":100,"value":3.8557090330915234},"#915":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"}],"rule":"trailing-year","value":142000000},"#916":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q2","weight":0.5},{"ref":"totalAssets@2018Q2","weight":0.5}],"rule":"average-balance","value":5019000000},"returnOnAssets@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#915"},{"ref":"#916"}],"scale":100,"value":2.829248854353457},"#917":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"}],"rule":"trailing-year","value":95000000},"#918":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q3","weight":0.5},{"ref":"totalAssets@2018Q3","weight":0.5}],"rule":"average-balance","value":5214000000},"returnOnAssets@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#917"},{"ref":"#918"}],"scale":100,"value":1.822017644802455},"#919":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"}],"rule":"trailing-year","value":3000000},"#920":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q4","weight":0.5},{"ref":"totalAssets@2018Q4","weight":0.5}],"rule":"average-balance","value":5234000000},"returnOnAssets@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#919"},{"ref":"#920"}],"scale":100,"value":0.05731753916698509},"#921":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2017","weight":0.5},{"ref":"totalAssets@FY2018","weight":0.5}],"rule":"average-balance","value":5234000000},"returnOnAssets@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#921"}],"scale":100,"value":0.05731753916698509},"#922":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"}],"rule":"trailing-year","value":28000000},"#923":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q1","weight":0.5},{"ref":"totalAssets@2019Q1","weight":0.5}],"rule":"average-balance","value":5615500000},"returnOnAssets@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#922"},{"ref":"#923"}],"scale":100,"value":0.4986198913720951},"#924":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"}],"rule":"trailing-year","value":79000000},"#925":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q2","weight":0.5},{"ref":"totalAssets@2019Q2","weight":0.5}],"rule":"average-balance","value":5538500000},"returnOnAssets@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#924"},{"ref":"#925"}],"scale":100,"value":1.4263789834792813},"#926":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"}],"rule":"trailing-year","value":38000000},"#927":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q3","weight":0.5},{"ref":"totalAssets@2019Q3","weight":0.5}],"rule":"average-balance","value":5690500000},"returnOnAssets@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#926"},{"ref":"#927"}],"scale":100,"value":0.667779632721202},"#928":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"}],"rule":"trailing-year","value":287000000},"#929":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q4","weight":0.5},{"ref":"totalAssets@2019Q4","weight":0.5}],"rule":"average-balance","value":5828000000},"returnOnAssets@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#928"},{"ref":"#929"}],"scale":100,"value":4.9245024021962935},"#930":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2018","weight":0.5},{"ref":"totalAssets@FY2019","weight":0.5}],"rule":"average-balance","value":5828000000},"returnOnAssets@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#930"}],"scale":100,"value":4.9245024021962935},"#931":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"}],"rule":"trailing-year","value":127000000},"#932":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q1","weight":0.5},{"ref":"totalAssets@2020Q1","weight":0.5}],"rule":"average-balance","value":6065500000},"returnOnAssets@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#931"},{"ref":"#932"}],"scale":100,"value":2.0938092490314073},"#933":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"}],"rule":"trailing-year","value":42000000},"#934":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q2","weight":0.5},{"ref":"totalAssets@2020Q2","weight":0.5}],"rule":"average-balance","value":5887000000},"returnOnAssets@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#933"},{"ref":"#934"}],"scale":100,"value":0.713436385255648},"#935":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q2"},{"ref":"revenue@2017Q2","weight":-1}],"value":269000000},"revenueGrowth@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#935"},{"ref":"revenue@2017Q2"}],"scale":100,"rule":"year-on-year","value":18.917018284106902},"#936":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"}],"rule":"trailing-year","value":203000000},"#937":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q3","weight":0.5},{"ref":"totalAssets@2020Q3","weight":0.5}],"rule":"average-balance","value":5961000000},"returnOnAssets@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#936"},{"ref":"#937"}],"scale":100,"value":3.4054688810602243},"#938":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"}],"rule":"trailing-year","value":283000000},"#939":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q4","weight":0.5},{"ref":"totalAssets@2020Q4","weight":0.5}],"rule":"average-balance","value":6374000000},"returnOnAssets@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#938"},{"ref":"#939"}],"scale":100,"value":4.439912143081267},"#940":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2019","weight":0.5},{"ref":"totalAssets@FY2020","weight":0.5}],"rule":"average-balance","value":6374000000},"returnOnAssets@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#940"}],"scale":100,"value":4.439912143081267},"#941":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"}],"rule":"trailing-year","value":565000000},"#942":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q1","weight":0.5},{"ref":"totalAssets@2021Q1","weight":0.5}],"rule":"average-balance","value":6424000000},"returnOnAssets@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#941"},{"ref":"#942"}],"scale":100,"value":8.795143212951432},"#943":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"}],"rule":"trailing-year","value":768000000},"#944":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q2","weight":0.5},{"ref":"totalAssets@2021Q2","weight":0.5}],"rule":"average-balance","value":6471500000},"returnOnAssets@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#943"},{"ref":"#944"}],"scale":100,"value":11.867418681913003},"#945":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"}],"rule":"trailing-year","value":708000000},"#946":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q3","weight":0.5},{"ref":"totalAssets@2021Q3","weight":0.5}],"rule":"average-balance","value":6616500000},"returnOnAssets@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#945"},{"ref":"#946"}],"scale":100,"value":10.700521423713443},"#947":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"}],"rule":"trailing-year","value":571000000},"#948":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q4","weight":0.5},{"ref":"totalAssets@2021Q4","weight":0.5}],"rule":"average-balance","value":6951000000},"returnOnAssets@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#947"},{"ref":"#948"}],"scale":100,"value":8.21464537476622},"#949":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2020","weight":0.5},{"ref":"totalAssets@FY2021","weight":0.5}],"rule":"average-balance","value":6951000000},"returnOnAssets@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#949"}],"scale":100,"value":8.21464537476622},"#950":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"}],"rule":"trailing-year","value":496000000},"#951":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q1","weight":0.5},{"ref":"totalAssets@2022Q1","weight":0.5}],"rule":"average-balance","value":7181000000},"returnOnAssets@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#950"},{"ref":"#951"}],"scale":100,"value":6.907116000557026},"#952":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"}],"rule":"trailing-year","value":428000000},"#953":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q2","weight":0.5},{"ref":"totalAssets@2022Q2","weight":0.5}],"rule":"average-balance","value":7440000000},"returnOnAssets@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#952"},{"ref":"#953"}],"scale":100,"value":5.752688172043011},"#954":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"}],"rule":"trailing-year","value":480000000},"#955":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q3","weight":0.5},{"ref":"totalAssets@2022Q3","weight":0.5}],"rule":"average-balance","value":7500500000},"returnOnAssets@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#954"},{"ref":"#955"}],"scale":100,"value":6.399573361775881},"#956":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"}],"rule":"trailing-year","value":582000000},"#957":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q4","weight":0.5},{"ref":"totalAssets@2022Q4","weight":0.5}],"rule":"average-balance","value":7702500000},"returnOnAssets@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#956"},{"ref":"#957"}],"scale":100,"value":7.555988315481986},"#958":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2021","weight":0.5},{"ref":"totalAssets@FY2022","weight":0.5}],"rule":"average-balance","value":7702500000},"returnOnAssets@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#958"}],"scale":100,"value":7.555988315481986},"#959":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"}],"rule":"trailing-year","value":462000000},"#960":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q1","weight":0.5},{"ref":"totalAssets@2023Q1","weight":0.5}],"rule":"average-balance","value":7732000000},"returnOnAssets@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#959"},{"ref":"#960"}],"scale":100,"value":5.975168132436627},"#961":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"}],"rule":"trailing-year","value":406000000},"#962":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q2","weight":0.5},{"ref":"totalAssets@2023Q2","weight":0.5}],"rule":"average-balance","value":7807500000},"returnOnAssets@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#961"},{"ref":"#962"}],"scale":100,"value":5.200128081972463},"#963":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q3"},{"ref":"revenue@2017Q3","weight":-1}],"value":249000000},"revenueGrowth@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#963"},{"ref":"revenue@2017Q3"}],"scale":100,"rule":"year-on-year","value":17.760342368045645},"#964":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"}],"rule":"trailing-year","value":386000000},"#965":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q3","weight":0.5},{"ref":"totalAssets@2023Q3","weight":0.5}],"rule":"average-balance","value":7670000000},"returnOnAssets@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#964"},{"ref":"#965"}],"scale":100,"value":5.032594524119948},"#966":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"}],"rule":"trailing-year","value":332737000},"#967":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q3","weight":0.5},{"ref":"totalAssets@2014Q3","weight":0.5}],"rule":"average-balance","value":3399977000},"returnOnAssets@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#966"},{"ref":"#967"}],"scale":100,"value":9.786448555387286},"#968":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"}],"rule":"trailing-year","value":367363000},"#969":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q4","weight":0.5},{"ref":"totalAssets@2014Q4","weight":0.5}],"rule":"average-balance","value":3555024000},"returnOnAssets@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#968"},{"ref":"#969"}],"scale":100,"value":10.333629252573258},"#970":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2013","weight":0.5},{"ref":"totalAssets@FY2014","weight":0.5}],"rule":"average-balance","value":3555024000},"returnOnAssets@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"#970"}],"scale":100,"value":10.351547556359677},"#971":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"}],"rule":"trailing-year","value":351914000},"#972":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q1","weight":0.5},{"ref":"totalAssets@2015Q1","weight":0.5}],"rule":"average-balance","value":3527239000},"returnOnAssets@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#971"},{"ref":"#972"}],"scale":100,"value":9.977038697973118},"#973":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"}],"rule":"trailing-year","value":289158000},"#974":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q2","weight":0.5},{"ref":"totalAssets@2015Q2","weight":0.5}],"rule":"average-balance","value":3587114500},"returnOnAssets@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#973"},{"ref":"#974"}],"scale":100,"value":8.06101951861308},"#975":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"}],"rule":"trailing-year","value":187478000},"#976":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q3","weight":0.5},{"ref":"totalAssets@2015Q3","weight":0.5}],"rule":"average-balance","value":3637151000},"returnOnAssets@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#975"},{"ref":"#976"}],"scale":100,"value":5.154528915626544},"#977":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q4"},{"ref":"revenue@2017Q4","weight":-1}],"value":76000000},"revenueGrowth@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#977"},{"ref":"revenue@2017Q4"}],"scale":100,"rule":"year-on-year","value":4.791929382093318},"#978":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q4","weight":0.5},{"ref":"equity@2023Q4","weight":0.5}],"rule":"average-balance","value":4824000000},"returnOnEquity@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#839"},{"ref":"#978"}],"scale":100,"value":4.705638474295191},"#979":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2022","weight":0.5},{"ref":"equity@FY2023","weight":0.5}],"rule":"average-balance","value":4824000000},"returnOnEquity@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#979"}],"scale":100,"value":4.705638474295191},"#980":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q1","weight":0.5},{"ref":"equity@2024Q1","weight":0.5}],"rule":"average-balance","value":4831500000},"returnOnEquity@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#842"},{"ref":"#980"}],"scale":100,"value":5.484839076891235},"#981":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q2","weight":0.5},{"ref":"equity@2024Q2","weight":0.5}],"rule":"average-balance","value":4887500000},"returnOnEquity@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#844"},{"ref":"#981"}],"scale":100,"value":5.6061381074168795},"#982":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q3","weight":0.5},{"ref":"equity@2024Q3","weight":0.5}],"rule":"average-balance","value":4874500000},"returnOnEquity@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#846"},{"ref":"#982"}],"scale":100,"value":-0.020514924607652064},"#983":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q4","weight":0.5},{"ref":"equity@2024Q4","weight":0.5}],"rule":"average-balance","value":4691500000},"returnOnEquity@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#848"},{"ref":"#983"}],"scale":100,"value":1.918362996909304},"#984":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2023","weight":0.5},{"ref":"equity@FY2024","weight":0.5}],"rule":"average-balance","value":4691500000},"returnOnEquity@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#984"}],"scale":100,"value":1.918362996909304},"#985":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q1","weight":0.5},{"ref":"equity@2025Q1","weight":0.5}],"rule":"average-balance","value":4709500000},"returnOnEquity@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#851"},{"ref":"#985"}],"scale":100,"value":2.123367661110521},"#986":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q2","weight":0.5},{"ref":"equity@2025Q2","weight":0.5}],"rule":"average-balance","value":4784000000},"returnOnEquity@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#853"},{"ref":"#986"}],"scale":100,"value":2.989130434782609},"#987":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q3","weight":0.5},{"ref":"equity@2025Q3","weight":0.5}],"rule":"average-balance","value":4768500000},"returnOnEquity@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#855"},{"ref":"#987"}],"scale":100,"value":8.430324001258258},"#988":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q4","weight":0.5},{"ref":"equity@2025Q4","weight":0.5}],"rule":"average-balance","value":4992000000},"returnOnEquity@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#857"},{"ref":"#988"}],"scale":100,"value":10.036057692307693},"#989":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2024","weight":0.5},{"ref":"equity@FY2025","weight":0.5}],"rule":"average-balance","value":4992000000},"returnOnEquity@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#989"}],"scale":100,"value":10.036057692307693},"#990":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q1","weight":0.5},{"ref":"equity@2026Q1","weight":0.5}],"rule":"average-balance","value":5062500000},"returnOnEquity@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#860"},{"ref":"#990"}],"scale":100,"value":11.634567901234567},"#991":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q2","weight":0.5},{"ref":"equity@2026Q2","weight":0.5}],"rule":"average-balance","value":5182000000},"returnOnEquity@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#862"},{"ref":"#991"}],"scale":100,"value":12.331146275569278},"#992":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2010Q4","weight":0.5},{"ref":"equity@2011Q4","weight":0.5}],"rule":"average-balance","value":1928858000},"returnOnEquity@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#864"},{"ref":"#992"}],"scale":100,"value":17.81774500766775},"#993":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2010","weight":0.5},{"ref":"equity@FY2011","weight":0.5}],"rule":"average-balance","value":1928858000},"returnOnEquity@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"#993"}],"scale":100,"value":17.811420021587903},"#994":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q2","weight":0.5},{"ref":"equity@2012Q2","weight":0.5}],"rule":"average-balance","value":2105337000},"returnOnEquity@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#868"},{"ref":"#994"}],"scale":100,"value":11.646211509131318},"#995":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q3","weight":0.5},{"ref":"equity@2012Q3","weight":0.5}],"rule":"average-balance","value":2153830500},"returnOnEquity@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#870"},{"ref":"#995"}],"scale":100,"value":13.219981795224832},"#996":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q4","weight":0.5},{"ref":"equity@2012Q4","weight":0.5}],"rule":"average-balance","value":2193733500},"returnOnEquity@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#872"},{"ref":"#996"}],"scale":100,"value":12.881601160760866},"#997":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2011","weight":0.5},{"ref":"equity@FY2012","weight":0.5}],"rule":"average-balance","value":2193733500},"returnOnEquity@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"#997"}],"scale":100,"value":12.881601160760866},"#998":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q1","weight":0.5},{"ref":"equity@2013Q1","weight":0.5}],"rule":"average-balance","value":2262410000},"returnOnEquity@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#875"},{"ref":"#998"}],"scale":100,"value":11.419017773082686},"#999":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q2","weight":0.5},{"ref":"equity@2013Q2","weight":0.5}],"rule":"average-balance","value":2291818000},"returnOnEquity@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#877"},{"ref":"#999"}],"scale":100,"value":10.850730729927072},"#1000":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q3","weight":0.5},{"ref":"equity@2013Q3","weight":0.5}],"rule":"average-balance","value":2333897000},"returnOnEquity@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#879"},{"ref":"#1000"}],"scale":100,"value":8.801202452379004},"#1001":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2018"},{"ref":"revenue@FY2017","weight":-1}],"value":774000000},"revenueGrowth@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"#1001"},{"ref":"revenue@FY2017"}],"scale":100,"rule":"year-on-year","value":13.324152177655368},"#1002":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q4","weight":0.5},{"ref":"equity@2013Q4","weight":0.5}],"rule":"average-balance","value":2400500000},"returnOnEquity@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#881"},{"ref":"#1002"}],"scale":100,"value":8.91480941470527},"#1003":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2012","weight":0.5},{"ref":"equity@FY2013","weight":0.5}],"rule":"average-balance","value":2400500000},"returnOnEquity@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"#1003"}],"scale":100,"value":8.91480941470527},"#1004":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q1","weight":0.5},{"ref":"equity@2014Q1","weight":0.5}],"rule":"average-balance","value":2429753000},"returnOnEquity@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#884"},{"ref":"#1004"}],"scale":100,"value":8.424395401507889},"#1005":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q2","weight":0.5},{"ref":"equity@2014Q2","weight":0.5}],"rule":"average-balance","value":2461370000},"returnOnEquity@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#886"},{"ref":"#1005"}],"scale":100,"value":10.539740063460593},"#1006":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2009","weight":0.5},{"ref":"equity@FY2010","weight":0.5}],"rule":"average-balance","value":1661834000},"returnOnEquity@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"#1006"}],"scale":100,"value":17.030100479349922},"returnOnEquity@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#888"},{"ref":"equity@2011Q2"}],"scale":100,"value":18.57926299516812},"returnOnEquity@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#889"},{"ref":"equity@2011Q3"}],"scale":100,"value":18.109110265726517},"#1007":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q4","weight":0.5},{"ref":"equity@2015Q4","weight":0.5}],"rule":"average-balance","value":2808500000},"returnOnEquity@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#890"},{"ref":"#1007"}],"scale":100,"value":6.124265622218266},"#1008":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2014","weight":0.5},{"ref":"equity@FY2015","weight":0.5}],"rule":"average-balance","value":2808500000},"returnOnEquity@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#1008"}],"scale":100,"value":6.124265622218266},"#1009":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q1","weight":0.5},{"ref":"equity@2016Q1","weight":0.5}],"rule":"average-balance","value":2831350500},"returnOnEquity@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#894"},{"ref":"#1009"}],"scale":100,"value":6.851853912117203},"#1010":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q2","weight":0.5},{"ref":"equity@2016Q2","weight":0.5}],"rule":"average-balance","value":2897949500},"returnOnEquity@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#896"},{"ref":"#1010"}],"scale":100,"value":8.35073212973518},"#1011":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q3","weight":0.5},{"ref":"equity@2016Q3","weight":0.5}],"rule":"average-balance","value":2931147500},"returnOnEquity@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#898"},{"ref":"#1011"}],"scale":100,"value":10.712528113989487},"#1012":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q4","weight":0.5},{"ref":"equity@2016Q4","weight":0.5}],"rule":"average-balance","value":3028500000},"returnOnEquity@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#900"},{"ref":"#1012"}],"scale":100,"value":10.368169060591052},"#1013":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2015","weight":0.5},{"ref":"equity@FY2016","weight":0.5}],"rule":"average-balance","value":3028500000},"returnOnEquity@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#1013"}],"scale":100,"value":10.368169060591052},"#1014":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q1","weight":0.5},{"ref":"equity@2017Q1","weight":0.5}],"rule":"average-balance","value":3085000000},"returnOnEquity@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#903"},{"ref":"#1014"}],"scale":100,"value":11.118314424635333},"#1015":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q2","weight":0.5},{"ref":"equity@2017Q2","weight":0.5}],"rule":"average-balance","value":3163000000},"returnOnEquity@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#905"},{"ref":"#1015"}],"scale":100,"value":10.18020866266203},"#1016":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q1"},{"ref":"revenue@2018Q1","weight":-1}],"value":-36000000},"revenueGrowth@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1016"},{"ref":"revenue@2018Q1"}],"scale":100,"rule":"year-on-year","value":-2.2799240025332512},"#1017":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q3","weight":0.5},{"ref":"equity@2017Q3","weight":0.5}],"rule":"average-balance","value":3237000000},"returnOnEquity@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#908"},{"ref":"#1017"}],"scale":100,"value":10.1328390485017},"#1018":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q4","weight":0.5},{"ref":"equity@2017Q4","weight":0.5}],"rule":"average-balance","value":3291500000},"returnOnEquity@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#910"},{"ref":"#1018"}],"scale":100,"value":7.473796141576789},"#1019":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2016","weight":0.5},{"ref":"equity@FY2017","weight":0.5}],"rule":"average-balance","value":3291500000},"returnOnEquity@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#1019"}],"scale":100,"value":7.473796141576789},"#1020":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q1","weight":0.5},{"ref":"equity@2018Q1","weight":0.5}],"rule":"average-balance","value":3345000000},"returnOnEquity@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#913"},{"ref":"#1020"}],"scale":100,"value":5.799701046337818},"#1021":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q2","weight":0.5},{"ref":"equity@2018Q2","weight":0.5}],"rule":"average-balance","value":3368000000},"returnOnEquity@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#915"},{"ref":"#1021"}],"scale":100,"value":4.216152019002376},"#1022":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q3","weight":0.5},{"ref":"equity@2018Q3","weight":0.5}],"rule":"average-balance","value":3411000000},"returnOnEquity@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#917"},{"ref":"#1022"}],"scale":100,"value":2.7851070067428907},"#1023":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q4","weight":0.5},{"ref":"equity@2018Q4","weight":0.5}],"rule":"average-balance","value":3390000000},"returnOnEquity@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#919"},{"ref":"#1023"}],"scale":100,"value":0.08849557522123894},"#1024":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2017","weight":0.5},{"ref":"equity@FY2018","weight":0.5}],"rule":"average-balance","value":3390000000},"returnOnEquity@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#1024"}],"scale":100,"value":0.08849557522123894},"#1025":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q1","weight":0.5},{"ref":"equity@2019Q1","weight":0.5}],"rule":"average-balance","value":3401500000},"returnOnEquity@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#922"},{"ref":"#1025"}],"scale":100,"value":0.8231662501837425},"#1026":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q2","weight":0.5},{"ref":"equity@2019Q2","weight":0.5}],"rule":"average-balance","value":3418500000},"returnOnEquity@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#924"},{"ref":"#1026"}],"scale":100,"value":2.3109550972648822},"#1027":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q3","weight":0.5},{"ref":"equity@2019Q3","weight":0.5}],"rule":"average-balance","value":3418000000},"returnOnEquity@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#926"},{"ref":"#1027"}],"scale":100,"value":1.1117612638970158},"#1028":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q4","weight":0.5},{"ref":"equity@2019Q4","weight":0.5}],"rule":"average-balance","value":3486500000},"returnOnEquity@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#928"},{"ref":"#1028"}],"scale":100,"value":8.231751039724653},"#1029":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2018","weight":0.5},{"ref":"equity@FY2019","weight":0.5}],"rule":"average-balance","value":3486500000},"returnOnEquity@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#1029"}],"scale":100,"value":8.231751039724653},"#1030":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q1","weight":0.5},{"ref":"equity@2020Q1","weight":0.5}],"rule":"average-balance","value":3427000000},"returnOnEquity@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#931"},{"ref":"#1030"}],"scale":100,"value":3.7058651882112636},"#1031":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q2","weight":0.5},{"ref":"equity@2020Q2","weight":0.5}],"rule":"average-balance","value":3427500000},"returnOnEquity@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#933"},{"ref":"#1031"}],"scale":100,"value":1.225382932166302},"#1032":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q2"},{"ref":"revenue@2018Q2","weight":-1}],"value":131000000},"revenueGrowth@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1032"},{"ref":"revenue@2018Q2"}],"scale":100,"rule":"year-on-year","value":7.746895328208159},"#1033":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q3","weight":0.5},{"ref":"equity@2020Q3","weight":0.5}],"rule":"average-balance","value":3504000000},"returnOnEquity@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#936"},{"ref":"#1033"}],"scale":100,"value":5.79337899543379},"#1034":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q4","weight":0.5},{"ref":"equity@2020Q4","weight":0.5}],"rule":"average-balance","value":3714500000},"returnOnEquity@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#938"},{"ref":"#1034"}],"scale":100,"value":7.618791223583255},"#1035":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2019","weight":0.5},{"ref":"equity@FY2020","weight":0.5}],"rule":"average-balance","value":3714500000},"returnOnEquity@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#1035"}],"scale":100,"value":7.618791223583255},"#1036":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q1","weight":0.5},{"ref":"equity@2021Q1","weight":0.5}],"rule":"average-balance","value":3752000000},"returnOnEquity@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#941"},{"ref":"#1036"}],"scale":100,"value":15.05863539445629},"#1037":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q2","weight":0.5},{"ref":"equity@2021Q2","weight":0.5}],"rule":"average-balance","value":3809500000},"returnOnEquity@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#943"},{"ref":"#1037"}],"scale":100,"value":20.160126000787503},"#1038":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q3","weight":0.5},{"ref":"equity@2021Q3","weight":0.5}],"rule":"average-balance","value":3944000000},"returnOnEquity@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#945"},{"ref":"#1038"}],"scale":100,"value":17.951318458417852},"#1039":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q4","weight":0.5},{"ref":"equity@2021Q4","weight":0.5}],"rule":"average-balance","value":4131000000},"returnOnEquity@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#947"},{"ref":"#1039"}],"scale":100,"value":13.82231905107722},"#1040":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2020","weight":0.5},{"ref":"equity@FY2021","weight":0.5}],"rule":"average-balance","value":4131000000},"returnOnEquity@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#1040"}],"scale":100,"value":13.82231905107722},"#1041":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q1","weight":0.5},{"ref":"equity@2022Q1","weight":0.5}],"rule":"average-balance","value":4277000000},"returnOnEquity@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#950"},{"ref":"#1041"}],"scale":100,"value":11.596913724573298},"#1042":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q2","weight":0.5},{"ref":"equity@2022Q2","weight":0.5}],"rule":"average-balance","value":4411000000},"returnOnEquity@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#952"},{"ref":"#1042"}],"scale":100,"value":9.703015189299478},"#1043":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q3","weight":0.5},{"ref":"equity@2022Q3","weight":0.5}],"rule":"average-balance","value":4530500000},"returnOnEquity@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#954"},{"ref":"#1043"}],"scale":100,"value":10.594857079792517},"#1044":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q4","weight":0.5},{"ref":"equity@2022Q4","weight":0.5}],"rule":"average-balance","value":4724000000},"returnOnEquity@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#956"},{"ref":"#1044"}],"scale":100,"value":12.320067739204065},"#1045":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2021","weight":0.5},{"ref":"equity@FY2022","weight":0.5}],"rule":"average-balance","value":4724000000},"returnOnEquity@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#1045"}],"scale":100,"value":12.320067739204065},"#1046":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q1","weight":0.5},{"ref":"equity@2023Q1","weight":0.5}],"rule":"average-balance","value":4771500000},"returnOnEquity@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#959"},{"ref":"#1046"}],"scale":100,"value":9.68248978308708},"#1047":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q2","weight":0.5},{"ref":"equity@2023Q2","weight":0.5}],"rule":"average-balance","value":4850500000},"returnOnEquity@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#961"},{"ref":"#1047"}],"scale":100,"value":8.37027110607154},"#1048":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2016"},{"ref":"revenue@FY2015","weight":-1}],"value":-215000000},"revenueGrowth@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"#1048"},{"ref":"revenue@FY2015"}],"scale":100,"rule":"year-on-year","value":-3.8434036467643873},"#1049":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q3","weight":0.5},{"ref":"equity@2023Q3","weight":0.5}],"rule":"average-balance","value":4977000000},"returnOnEquity@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#964"},{"ref":"#1049"}],"scale":100,"value":7.7556761101064895},"#1050":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2008","weight":0.5},{"ref":"equity@FY2009","weight":0.5}],"rule":"average-balance","value":1504498500},"returnOnEquity@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2009"},{"ref":"#1050"}],"scale":100,"value":6.082890743992101},"#1051":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q3","weight":0.5},{"ref":"equity@2014Q3","weight":0.5}],"rule":"average-balance","value":2519564500},"returnOnEquity@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#966"},{"ref":"#1051"}],"scale":100,"value":13.206131456448128},"#1052":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q4","weight":0.5},{"ref":"equity@2014Q4","weight":0.5}],"rule":"average-balance","value":2614000000},"returnOnEquity@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#968"},{"ref":"#1052"}],"scale":100,"value":14.053672532517215},"#1053":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2013","weight":0.5},{"ref":"equity@FY2014","weight":0.5}],"rule":"average-balance","value":2614000000},"returnOnEquity@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"#1053"}],"scale":100,"value":14.07804131599082},"#1054":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q1","weight":0.5},{"ref":"equity@2015Q1","weight":0.5}],"rule":"average-balance","value":2624072000},"returnOnEquity@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#971"},{"ref":"#1054"}],"scale":100,"value":13.41098872287041},"#1055":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q2","weight":0.5},{"ref":"equity@2015Q2","weight":0.5}],"rule":"average-balance","value":2664571000},"returnOnEquity@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#973"},{"ref":"#1055"}],"scale":100,"value":10.851953278782963},"#1056":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q3","weight":0.5},{"ref":"equity@2015Q3","weight":0.5}],"rule":"average-balance","value":2713437000},"returnOnEquity@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#975"},{"ref":"#1056"}],"scale":100,"value":6.90924462222635},"#1057":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q1"},{"ref":"revenue@2016Q1","weight":-1}],"value":80000000},"revenueGrowth@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1057"},{"ref":"revenue@2016Q1"}],"scale":100,"rule":"year-on-year","value":6.065200909780133},"#1058":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q2"},{"ref":"revenue@2016Q2","weight":-1}],"value":65000000},"revenueGrowth@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1058"},{"ref":"revenue@2016Q2"}],"scale":100,"rule":"year-on-year","value":4.789977892409736},"#1059":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q3"},{"ref":"revenue@2016Q3","weight":-1}],"value":72000000},"revenueGrowth@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1059"},{"ref":"revenue@2016Q3"}],"scale":100,"rule":"year-on-year","value":5.41353383458647},"#1060":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q4"},{"ref":"revenue@2016Q4","weight":-1}],"value":213000000},"revenueGrowth@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1060"},{"ref":"revenue@2016Q4"}],"scale":100,"rule":"year-on-year","value":15.51347414420976},"#1061":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2017"},{"ref":"revenue@FY2016","weight":-1}],"value":430000000},"revenueGrowth@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"#1061"},{"ref":"revenue@FY2016"}],"scale":100,"rule":"year-on-year","value":7.994050938836206},"#1062":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q1"},{"ref":"revenue@2017Q1","weight":-1}],"value":180000000},"revenueGrowth@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1062"},{"ref":"revenue@2017Q1"}],"scale":100,"rule":"year-on-year","value":12.866333095067905},"#1063":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q3"},{"ref":"revenue@2018Q3","weight":-1}],"value":12000000},"revenueGrowth@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1063"},{"ref":"revenue@2018Q3"}],"scale":100,"rule":"year-on-year","value":0.726832222895224},"#1064":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q4"},{"ref":"revenue@2018Q4","weight":-1}],"value":150000000},"revenueGrowth@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1064"},{"ref":"revenue@2018Q4"}],"scale":100,"rule":"year-on-year","value":9.025270758122739},"#1065":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2019"},{"ref":"revenue@FY2018","weight":-1}],"value":257000000},"revenueGrowth@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"#1065"},{"ref":"revenue@FY2018"}],"scale":100,"rule":"year-on-year","value":3.903995138994376},"#1066":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q1"},{"ref":"revenue@2019Q1","weight":-1}],"value":140000000},"revenueGrowth@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1066"},{"ref":"revenue@2019Q1"}],"scale":100,"rule":"year-on-year","value":9.073233959818538},"#1067":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q2"},{"ref":"revenue@2019Q2","weight":-1}],"value":-14000000},"revenueGrowth@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1067"},{"ref":"revenue@2019Q2"}],"scale":100,"rule":"year-on-year","value":-0.7683863885839748},"#1068":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q3"},{"ref":"revenue@2019Q3","weight":-1}],"value":-18000000},"revenueGrowth@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1068"},{"ref":"revenue@2019Q3"}],"scale":100,"rule":"year-on-year","value":-1.082381238725194},"#1069":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q4"},{"ref":"revenue@2019Q4","weight":-1}],"value":178000000},"revenueGrowth@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1069"},{"ref":"revenue@2019Q4"}],"scale":100,"rule":"year-on-year","value":9.823399558498892},"#1070":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2020"},{"ref":"revenue@FY2019","weight":-1}],"value":286000000},"revenueGrowth@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"#1070"},{"ref":"revenue@FY2019"}],"scale":100,"rule":"year-on-year","value":4.181286549707597},"#1071":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q1"},{"ref":"revenue@2020Q1","weight":-1}],"value":376000000},"revenueGrowth@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1071"},{"ref":"revenue@2020Q1"}],"scale":100,"rule":"year-on-year","value":22.34105763517529},"#1072":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q2"},{"ref":"revenue@2020Q2","weight":-1}],"value":622000000},"revenueGrowth@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1072"},{"ref":"revenue@2020Q2"}],"scale":100,"rule":"year-on-year","value":34.40265486725664},"#1073":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q3"},{"ref":"revenue@2020Q3","weight":-1}],"value":631000000},"revenueGrowth@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1073"},{"ref":"revenue@2020Q3"}],"scale":100,"rule":"year-on-year","value":38.35866261398175},"#1074":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q4"},{"ref":"revenue@2020Q4","weight":-1}],"value":474000000},"revenueGrowth@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1074"},{"ref":"revenue@2020Q4"}],"scale":100,"rule":"year-on-year","value":23.81909547738694},"#1075":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2021"},{"ref":"revenue@FY2020","weight":-1}],"value":2103000000},"revenueGrowth@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"#1075"},{"ref":"revenue@FY2020"}],"scale":100,"rule":"year-on-year","value":29.511647488071844},"#1076":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q1"},{"ref":"revenue@2021Q1","weight":-1}],"value":650000000},"revenueGrowth@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1076"},{"ref":"revenue@2021Q1"}],"scale":100,"rule":"year-on-year","value":31.568722680913062},"#1077":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q2"},{"ref":"revenue@2021Q2","weight":-1}],"value":543000000},"revenueGrowth@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1077"},{"ref":"revenue@2021Q2"}],"scale":100,"rule":"year-on-year","value":22.345679012345677},"#1078":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q3"},{"ref":"revenue@2021Q3","weight":-1}],"value":619000000},"revenueGrowth@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1078"},{"ref":"revenue@2021Q3"}],"scale":100,"rule":"year-on-year","value":27.19683655536027},"#1079":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q4"},{"ref":"revenue@2021Q4","weight":-1}],"value":202000000},"revenueGrowth@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1079"},{"ref":"revenue@2021Q4"}],"scale":100,"rule":"year-on-year","value":8.198051948051944},"#1080":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2022"},{"ref":"revenue@FY2021","weight":-1}],"value":2014000000},"revenueGrowth@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"#1080"},{"ref":"revenue@FY2021"}],"scale":100,"rule":"year-on-year","value":21.82251598222993},"#1081":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q1"},{"ref":"revenue@2022Q1","weight":-1}],"value":-210000000},"revenueGrowth@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1081"},{"ref":"revenue@2022Q1"}],"scale":100,"rule":"year-on-year","value":-7.751937984496127},"#1082":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"revenue@2022Q2","weight":-1}],"value":-580000000},"revenueGrowth@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1082"},{"ref":"revenue@2022Q2"}],"scale":100,"rule":"year-on-year","value":-19.50891355533132},"#1083":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q3"},{"ref":"revenue@2022Q3","weight":-1}],"value":-507000000},"revenueGrowth@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1083"},{"ref":"revenue@2022Q3"}],"scale":100,"rule":"year-on-year","value":-17.51295336787565},"#1084":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q4"},{"ref":"revenue@2022Q4","weight":-1}],"value":-384000000},"revenueGrowth@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1084"},{"ref":"revenue@2022Q4"}],"scale":100,"rule":"year-on-year","value":-14.403600900225054},"#1085":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2023"},{"ref":"revenue@FY2022","weight":-1}],"value":-1681000000},"revenueGrowth@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"#1085"},{"ref":"revenue@FY2022"}],"scale":100,"rule":"year-on-year","value":-14.951525393578224},"#1086":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q1"},{"ref":"revenue@2023Q1","weight":-1}],"value":-308000000},"revenueGrowth@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1086"},{"ref":"revenue@2023Q1"}],"scale":100,"rule":"year-on-year","value":-12.324929971988796},"#1087":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"revenue@2023Q2","weight":-1}],"value":-184000000},"revenueGrowth@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1087"},{"ref":"revenue@2023Q2"}],"scale":100,"rule":"year-on-year","value":-7.689093188466356},"#1088":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"revenue@2023Q3","weight":-1}],"value":-170000000},"revenueGrowth@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1088"},{"ref":"revenue@2023Q3"}],"scale":100,"rule":"year-on-year","value":-7.118927973199329},"#1089":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"revenue@2025Q2","weight":-1}],"value":442000000},"revenueGrowth@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1089"},{"ref":"revenue@2025Q2"}],"scale":100,"rule":"year-on-year","value":17.82258064516129},"#1090":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2011"},{"ref":"revenue@FY2010","weight":-1}],"value":1361200000},"revenueGrowth@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"#1090"},{"ref":"revenue@FY2010"}],"scale":100,"rule":"year-on-year","value":31.03722049514537},"#1091":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q3"},{"ref":"revenue@2011Q3","weight":-1}],"value":2698000},"revenueGrowth@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1091"},{"ref":"revenue@2011Q3"}],"scale":100,"rule":"year-on-year","value":0.18270245233009685},"#1092":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"revenue@2023Q4","weight":-1}],"value":200000000},"revenueGrowth@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1092"},{"ref":"revenue@2023Q4"}],"scale":100,"rule":"year-on-year","value":8.764241893076253},"#1093":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"revenue@FY2023","weight":-1}],"value":-462000000},"revenueGrowth@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"#1093"},{"ref":"revenue@FY2023"}],"scale":100,"rule":"year-on-year","value":-4.831625183016108},"#1094":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"revenue@2024Q1","weight":-1}],"value":125000000},"revenueGrowth@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1094"},{"ref":"revenue@2024Q1"}],"scale":100,"rule":"year-on-year","value":5.705157462345967},"#1095":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"revenue@2024Q2","weight":-1}],"value":271000000},"revenueGrowth@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1095"},{"ref":"revenue@2024Q2"}],"scale":100,"rule":"year-on-year","value":12.267994567677686},"#1096":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"revenue@2024Q3","weight":-1}],"value":322000000},"revenueGrowth@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1096"},{"ref":"revenue@2024Q3"}],"scale":100,"rule":"year-on-year","value":14.51758340847611},"#1097":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"revenue@2024Q4","weight":-1}],"value":-72000000},"revenueGrowth@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1097"},{"ref":"revenue@2024Q4"}],"scale":100,"rule":"year-on-year","value":-2.900886381950041},"#1098":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"revenue@FY2024","weight":-1}],"value":646000000},"revenueGrowth@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"#1098"},{"ref":"revenue@FY2024"}],"scale":100,"rule":"year-on-year","value":7.0989010989011},"#1099":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"revenue@2025Q1","weight":-1}],"value":84000000},"revenueGrowth@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1099"},{"ref":"revenue@2025Q1"}],"scale":100,"rule":"year-on-year","value":3.626943005181338},"#1100":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q1"},{"ref":"revenue@2015Q1","weight":-1}],"value":-133000000},"revenueGrowth@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1100"},{"ref":"revenue@2015Q1"}],"scale":100,"rule":"year-on-year","value":-9.15977961432507},"#1101":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q4"},{"ref":"revenue@2011Q4","weight":-1}],"value":324593000},"revenueGrowth@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1101"},{"ref":"revenue@2011Q4"}],"scale":100,"rule":"year-on-year","value":23.128747101718794},"#1102":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2012"},{"ref":"revenue@FY2011","weight":-1}],"value":442231000},"revenueGrowth@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"#1102"},{"ref":"revenue@FY2011"}],"scale":100,"rule":"year-on-year","value":7.695119909822723},"#1103":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q1"},{"ref":"revenue@2012Q1","weight":-1}],"value":111183000},"revenueGrowth@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1103"},{"ref":"revenue@2012Q1"}],"scale":100,"rule":"year-on-year","value":7.557747093527145},"#1104":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q2"},{"ref":"revenue@2012Q2","weight":-1}],"value":173446000},"revenueGrowth@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1104"},{"ref":"revenue@2012Q2"}],"scale":100,"rule":"year-on-year","value":11.48198091742778},"#1105":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q3"},{"ref":"revenue@2012Q3","weight":-1}],"value":168689000},"revenueGrowth@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1105"},{"ref":"revenue@2012Q3"}],"scale":100,"rule":"year-on-year","value":11.402404732678306},"#1106":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q4"},{"ref":"revenue@2012Q4","weight":-1}],"value":27549000},"revenueGrowth@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1106"},{"ref":"revenue@2012Q4"}],"scale":100,"rule":"year-on-year","value":1.5942606846831353},"#1107":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2013"},{"ref":"revenue@FY2012","weight":-1}],"value":480867000},"revenueGrowth@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"#1107"},{"ref":"revenue@FY2012"}],"scale":100,"rule":"year-on-year","value":7.769537348769195},"#1108":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q1"},{"ref":"revenue@2013Q1","weight":-1}],"value":-102660000},"revenueGrowth@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1108"},{"ref":"revenue@2013Q1"}],"scale":100,"rule":"year-on-year","value":-6.488040164419296},"#1109":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q2"},{"ref":"revenue@2013Q2","weight":-1}],"value":10552000},"revenueGrowth@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1109"},{"ref":"revenue@2013Q2"}],"scale":100,"rule":"year-on-year","value":0.6265888141545384},"#1110":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q3"},{"ref":"revenue@2013Q3","weight":-1}],"value":-25464000},"revenueGrowth@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1110"},{"ref":"revenue@2013Q3"}],"scale":100,"rule":"year-on-year","value":-1.5450471905612773},"#1111":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q4"},{"ref":"revenue@2013Q4","weight":-1}],"value":-79428000},"revenueGrowth@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1111"},{"ref":"revenue@2013Q4"}],"scale":100,"rule":"year-on-year","value":-4.524368292738501},"#1112":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2014"},{"ref":"revenue@FY2013","weight":-1}],"value":-197000000},"revenueGrowth@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"#1112"},{"ref":"revenue@FY2013"}],"scale":100,"rule":"year-on-year","value":-2.9535232383808063},"#1113":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q1"},{"ref":"revenue@2014Q1","weight":-1}],"value":-27636000},"revenueGrowth@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1113"},{"ref":"revenue@2014Q1"}],"scale":100,"rule":"year-on-year","value":-1.8677566644769383},"#1114":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q2"},{"ref":"revenue@2014Q2","weight":-1}],"value":-266591000},"revenueGrowth@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1114"},{"ref":"revenue@2014Q2"}],"scale":100,"rule":"year-on-year","value":-15.731878665707534},"#1115":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q3"},{"ref":"revenue@2014Q3","weight":-1}],"value":-211641000},"revenueGrowth@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1115"},{"ref":"revenue@2014Q3"}],"scale":100,"rule":"year-on-year","value":-13.042995955359194},"#1116":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q4"},{"ref":"revenue@2014Q4","weight":-1}],"value":-373132000},"revenueGrowth@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1116"},{"ref":"revenue@2014Q4"}],"scale":100,"rule":"year-on-year","value":-22.261492531614458},"#1117":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2015"},{"ref":"revenue@FY2014","weight":-1}],"value":-879000000},"revenueGrowth@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"#1117"},{"ref":"revenue@FY2014"}],"scale":100,"rule":"year-on-year","value":-13.579484010505173},"#1118":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q4"},{"ref":"revenue@2015Q4","weight":-1}],"value":70000000},"revenueGrowth@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1118"},{"ref":"revenue@2015Q4"}],"scale":100,"rule":"year-on-year","value":5.372217958557179},"#1119":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2010"},{"ref":"revenue@FY2009","weight":-1}],"value":784394000},"revenueGrowth@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"#1119"},{"ref":"revenue@FY2009"}],"scale":100,"rule":"year-on-year","value":21.780808528456873},"#1120":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q2"},{"ref":"revenue@2010Q2","weight":-1}],"value":350124000},"revenueGrowth@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1120"},{"ref":"revenue@2010Q2"}],"scale":100,"rule":"year-on-year","value":33.39402534948776},"#1121":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q3"},{"ref":"revenue@2010Q3","weight":-1}],"value":364905000},"revenueGrowth@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1121"},{"ref":"revenue@2010Q3"}],"scale":100,"rule":"year-on-year","value":32.820717152974474},"#1122":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q4"},{"ref":"revenue@2010Q4","weight":-1}],"value":198268000},"revenueGrowth@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1122"},{"ref":"revenue@2010Q4"}],"scale":100,"rule":"year-on-year","value":16.451728000663813},"#1123":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q1"},{"ref":"revenue@2011Q1","weight":-1}],"value":2934000},"revenueGrowth@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1123"},{"ref":"revenue@2011Q1"}],"scale":100,"rule":"year-on-year","value":0.19983939288057417},"#1124":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q2"},{"ref":"revenue@2011Q2","weight":-1}],"value":112006000},"revenueGrowth@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1124"},{"ref":"revenue@2011Q2"}],"scale":100,"rule":"year-on-year","value":8.008511447625356},"equity@FY2008":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":60,"unit":"USD","end":"2008-12-31","value":1463578000}},"quality":[{"metric":"totalAssets","periodKey":"2024Q3","rule":"accounting-identity","severity":"warning","message":"Assets 7.6650e+9 ≠ liabilities + mezzanine + equity 7.5340e+9 (1.71% apart)."},{"metric":"totalAssets","periodKey":"2025Q2","rule":"accounting-identity","severity":"warning","message":"Assets 8.2460e+9 ≠ liabilities + mezzanine + equity 7.8550e+9 (4.74% apart)."},{"metric":"grossProfit","periodKey":"2019Q2","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 1.3600e+8 ≠ revenue − cost 1.4600e+8 (6.85% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2019Q3","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 7.4000e+7 ≠ revenue − cost 7.2000e+7 (2.70% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2019Q4","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 1.8600e+8 ≠ revenue − cost 1.7800e+8 (4.30% apart) — check whether revenue includes a component outside the cost base."},{"metric":"interestExpense","periodKey":"2010Q4","rule":"impossible-sign","severity":"error","message":"Interest expense reports -1.5000e+4, and cannot be negative — usually a standalone quarter differenced across a restatement. Withheld rather than charted."},{"metric":"dilutedShares","periodKey":"FY2024","rule":"identity-conflict","severity":"info","message":"Reported dilutedShares disagrees with netIncome / dilutedEps in 9 of 17 period(s), by up to 2.2% — this issuer means something different by it, so the missing periods are left empty rather than inferred."}]}