{"schemaVersion":2,"ticker":"SHAK","company":{"ticker":"SHAK","name":"Shake Shack Inc.","exchange":"NYSE","cik":1620533,"sic":"5810","sicDescription":"Retail-Eating & Drinking Places","fiscalYearEnd":"1231"},"updatedAt":"2026-09-11T02:29:50.233Z","filingsThrough":"Q2 2026","annual":{"keys":["FY2013","FY2014","FY2015","FY2016","FY2017","FY2018","FY2019","FY2020","FY2021","FY2022","FY2023","FY2024","FY2025"],"labels":["2013","2014","2015","2016","2017","2018","2019","2020","2021","2022","2023","2024","2025"],"series":{"revenue":[82456000,118530000,190592000,268475000,358810000,459310000,594519000,522867000,739893000,900486000,1087533000,1252608000,1445306000],"operatingExpenses":[76521000,115387000,183839000,240670000,324997000,427599000,568834000,566743000,755746000,927380000,1081612000,1249570000,1382798000],"operatingIncome":[5935000,3143000,6753000,27805000,33813000,31711000,25685000,-43876000,-15853000,-26894000,5921000,3038000,62508000],"pretaxIncome":[5883000,2780000,6428000,28496000,160293000,30810000,27514000,-45477000,-17335000,-24285000,16980000,14244000,72609000],"interestExpense":[null,365000,332000,374000,1643000,2415000,434000,815000,1577000,1518000,1717000,2045000,2159000],"netIncome":[5423000,2118000,-8776000,12446000,-320000,15179000,19827000,-42158000,-4561000,-21229000,20264000,10207000,45725000],"dilutedEps":[0.18,0.07,-0.65,0.53,-0.01,0.52,0.61,-1.14,-0.12,-0.54,0.48,0.24,1.09],"cash":[2677000,2677000,70849000,11607000,21507000,24750000,37099000,146873000,302406000,230521000,224653000,320714000,360123000],"currentAssets":[null,7925000,78934000,83944000,93199000,101119000,87675000,203186000,409676000,343988000,334432000,368216000,430347000],"totalAssets":[null,82962000,379547000,538194000,470606000,610532000,968268000,1145348000,1471775000,1511950000,1605857000,1696971000,1896209000],"currentLiabilities":[null,48177000,24005000,31716000,34024000,59948000,99392000,109705000,121497000,147718000,164067000,187313000,244918000],"totalLiabilities":[null,70362000,222528000,336841000,246127000,337077000,646283000,710855000,1021970000,1075114000,1136487000,1203345000,1342460000],"totalDebt":[null,313000,313000,0,null,null,0,0,243542000,244589000,245636000,246683000,247731000],"equity":[37387000,12600000,157019000,201353000,224479000,273455000,321985000,444587000,449805000,436836000,469370000,493626000,553749000],"operatingCashFlow":[12924000,13584000,41258000,54285000,70878000,85395000,89857000,37350000,58404000,76742000,132139000,171155000,222355000],"capex":[16194000,28515000,32117000,54433000,61533000,87525000,106507000,69038000,101495000,142559000,146167000,135499000,165849000],"depreciationAndAmortization":[null,null,null,null,null,null,40392000,48801000,58991000,72796000,91242000,102468000,106600000],"dilutedShares":[30018000,30122000,13588000,23449000,25876000,29179000,32251000,37129000,39085000,39237000,43899000,44203000,41847000],"sharesOutstanding":[null,0,null,null,null,null,null,null,null,null,null,null,null],"totalCosts":[76521000,115387000,183839000,240670000,324997000,427599000,568834000,566743000,755746000,927380000,1081612000,1249570000,1382798000],"ebit":[null,3145000,6760000,28870000,161936000,33225000,27948000,-44662000,-15758000,-22767000,18697000,16289000,74768000],"freeCashFlow":[-3270000,-14931000,9141000,-148000,9345000,-2130000,-16650000,-31688000,-43091000,-65817000,-14028000,35656000,56506000],"capexOutflow":[-16194000,-28515000,-32117000,-54433000,-61533000,-87525000,-106507000,-69038000,-101495000,-142559000,-146167000,-135499000,-165849000],"operatingMargin":[7.197778208984186,2.651649371467139,3.5431707521826725,10.356644007821957,9.423650399933111,6.904051729768566,4.320299267138645,-8.391426500429363,-2.1426071067032666,-2.9866094531175387,0.5444432490784188,0.24253397711015734,4.3248972881867225],"ebitda":[null,null,null,null,null,null,68340000,4139000,43233000,50029000,109939000,118757000,181368000],"debtToCapital":[null,2.423913885231937,0.1989423639183383,0,null,null,0,0,35.12555762121997,35.89375206369006,34.35439702603894,33.321626510011356,30.90919299296302],"netDebt":[null,-2364000,-70536000,-11607000,null,null,-37099000,-146873000,-58864000,14068000,20983000,-74031000,-112392000],"netMargin":[6.576840981856991,1.7868893950898506,-4.604600402955003,4.635813390446038,-0.08918369053259385,3.3047397182730616,3.33496490440171,-8.062853459866467,-0.6164404853134169,-2.3575047252261556,1.8632997803285052,0.814859876353975,3.1636899037297295],"currentRatio":[null,0.16449758183365507,3.288231618412831,2.646739815865809,2.739213496355514,1.686778541402549,0.8821132485511912,1.8521124834784195,3.371902186885273,2.328680323318756,2.0383867566299134,1.9657792037925825,1.7571064601213466],"fcfMargin":[-3.9657514310662654,-12.596810933940775,4.796108965748825,-0.05512617562156625,2.6044424625846547,-0.46373908689120635,-2.800583328707745,-6.0604321940378725,-5.823950219829084,-7.309053111319887,-1.2898918929356626,2.846540976905784,3.9096219070563607],"returnOnAssets":[null,2.552976061329283,-3.794953179289484,2.71231207933393,-0.063441712926249,2.807967160528998,2.5116544210793004,-3.9891825194358863,-0.34855067950570146,-1.4229863677115016,1.2998880302725602,0.6180763878712424,2.545099327058483],"revenueGrowth":[null,43.74939361598913,60.79642284653674,40.86372985224984,33.647453207933694,28.00925280789275,29.437416995057795,-12.052095896010051,41.50692241047915,21.704895167274184,20.771783237052,15.178849745249101,15.38374335785817],"returnOnEquity":[15.66028473244968,8.474203292856144,-10.347897346405768,6.945855144933198,-0.15029401266227058,6.096791944313905,6.659613059250303,-10.999097279838033,-1.0199107326541383,-4.788634858979,4.4722723089452066,2.1198426577057434,8.731352189998805]}},"quarterly":{"keys":["2014Q1","2014Q2","2014Q3","2014Q4","2015Q1","2015Q2","2015Q3","2015Q4","2016Q1","2016Q2","2016Q3","2016Q4","2017Q1","2017Q2","2017Q3","2017Q4","2018Q1","2018Q2","2018Q3","2018Q4","2019Q1","2019Q2","2019Q3","2019Q4","2020Q1","2020Q2","2020Q3","2020Q4","2021Q1","2021Q2","2021Q3","2021Q4","2022Q1","2022Q2","2022Q3","2022Q4","2023Q1","2023Q2","2023Q3","2023Q4","2024Q1","2024Q2","2024Q3","2024Q4","2025Q1","2025Q2","2025Q3","2025Q4","2026Q1","2026Q2"],"labels":["Q1 '14","Q2 '14","Q3 '14","Q4 '14","Q1 '15","Q2 '15","Q3 '15","Q4 '15","Q1 '16","Q2 '16","Q3 '16","Q4 '16","Q1 '17","Q2 '17","Q3 '17","Q4 '17","Q1 '18","Q2 '18","Q3 '18","Q4 '18","Q1 '19","Q2 '19","Q3 '19","Q4 '19","Q1 '20","Q2 '20","Q3 '20","Q4 '20","Q1 '21","Q2 '21","Q3 '21","Q4 '21","Q1 '22","Q2 '22","Q3 '22","Q4 '22","Q1 '23","Q2 '23","Q3 '23","Q4 '23","Q1 '24","Q2 '24","Q3 '24","Q4 '24","Q1 '25","Q2 '25","Q3 '25","Q4 '25","Q1 '26","Q2 '26"],"series":{"revenue":[24196000,27737000,31825000,34772000,37808000,48450000,53273000,51061000,54165000,66472000,74567000,73271000,76749000,91316000,94609000,96136000,99116000,116282000,119647000,124265000,132609000,152713000,157762000,151435000,143170000,91786000,130401000,157510000,155282000,187460000,193895000,203256000,203391000,230752000,227814000,238529000,253278000,271805000,276207000,286243000,290504000,316496000,316924000,328684000,320898000,356466000,367411000,400531000,366737000,417618000],"operatingExpenses":[22967000,25595000,31066000,35759000,48757000,42206000,45469000,47407000,49451000,57539000,65397000,68283000,71121000,79579000,83999000,90298000,92602000,103264000,110304000,121429000,127447000,140842000,149598000,150947000,143957000,115861000,137199000,169726000,165303000,184153000,196541000,209749000,218326000,231571000,232640000,244843000,256467000,267057000,270550000,287538000,290470000,305714000,334912000,318474000,318056000,334092000,348863000,381787000,369371000,396872000],"operatingIncome":[1229000,2142000,759000,-987000,-10949000,6244000,7804000,3654000,4714000,8933000,9170000,4988000,5628000,11737000,10610000,5838000,6514000,13018000,9343000,2836000,5162000,11871000,8164000,488000,-787000,-24075000,-6798000,-12216000,-10021000,3307000,-2646000,-6493000,-14935000,-819000,-4826000,-6314000,-3189000,4748000,5657000,-1295000,34000,10782000,-17988000,10210000,2842000,22374000,18548000,18744000,-2634000,20746000],"pretaxIncome":[1194000,2086000,631000,-1131000,-11027000,6160000,7721000,3574000,4650000,8865000,9232000,5749000,5520000,11569000,10364000,132840000,6177000,12811000,9187000,2635000,5654000,12221000,8279000,1360000,-992000,-24123000,-6907000,-13455000,-10505000,3056000,-2978000,-6908000,-15579000,-596000,-3819000,-4291000,-755000,7570000,8665000,1500000,2732000,13555000,-14982000,12939000,5250000,24676000,21147000,21536000,-439000,22795000],"interestExpense":[null,null,null,null,null,null,null,null,87000,91000,89000,107000,303000,366000,475000,499000,565000,613000,592000,645000,72000,97000,133000,132000,112000,442000,143000,118000,515000,359000,350000,353000,355000,315000,475000,373000,403000,405000,433000,476000,508000,527000,498000,512000,563000,548000,504000,544000,548000,553000],"netIncome":[1092000,1949000,504000,-1427000,-12668000,1118000,1528000,1246000,1462000,3298000,3766000,3920000,2267000,4879000,4997000,-12463000,3508000,7604000,5025000,-958000,2546000,9030000,10344000,-2093000,-960000,-16211000,-5559000,-19428000,1309000,1944000,-2178000,-5636000,-10162000,-1188000,-2024000,-7855000,-1534000,6948000,7627000,7223000,2040000,9668000,-10211000,8710000,4245000,17148000,12501000,11831000,-290000,15680000],"dilutedEps":[0.04,0.06,0.02,-0.04997311738740832,-1.06,0.08,0.1,0.07476782052828368,0.07,0.14,0.15,0.15720893581813167,0.09,0.19,0.19,-0.49809531502423265,0.13,0.26,0.17,-0.03193151771549451,0.08,0.29,0.31,-0.06734494391741876,-0.03,-0.43,-0.15,-0.5087479227253843,0.01,0.05,-0.06,-0.1971334051392522,-0.26,-0.03,-0.05,-0.19989410716558478,-0.04,0.16,0.19,0.16993173129437467,0.05,0.23,-0.26,0.20945852040701216,0.1,0.41,0.3,0.28000358577165807,-0.01,0.37],"cash":[10340000,5843000,6107000,2677000,60834000,64919000,65855000,70849000,65855000,68371000,12227000,11607000,15711000,22436000,26887000,21507000,26624000,30879000,29295000,24750000,31897000,29733000,44505000,37099000,87806000,173984000,174883000,146873000,374999000,340103000,321421000,302406000,279251000,278332000,256998000,230521000,293430000,203697000,190020000,224653000,260203000,301838000,310865000,320714000,312921000,336804000,357757000,360123000,313650000,307962000],"currentAssets":[null,null,null,7925000,66140000,71670000,75826000,78934000,73413000,75918000,81948000,83944000,83800000,93179000,98509000,93199000,95649000,102100000,103917000,101119000,92356000,86865000,99440000,87675000,115410000,204076000,204510000,203186000,435290000,438161000,419180000,409676000,386617000,387575000,367055000,343988000,330074000,329518000,323236000,334432000,326189000,345680000,354016000,368216000,364603000,390843000,414777000,430347000,393869000,393758000],"totalAssets":[null,null,null,82962000,150903000,161996000,274782000,379547000,422510000,467367000,511944000,538194000,555428000,578256000,599937000,470606000,500294000,536735000,592322000,610532000,846968000,898244000,963272000,968268000,1040008000,1123935000,1137202000,1145348000,1407589000,1432267000,1440302000,1471775000,1463933000,1494285000,1515972000,1511950000,1524003000,1549904000,1581944000,1605857000,1618832000,1661758000,1675419000,1696971000,1727464000,1775033000,1827185000,1896209000,1917632000,1950280000],"currentLiabilities":[null,null,null,48177000,13669000,16619000,19960000,24005000,20221000,22075000,26125000,31716000,28816000,33107000,36764000,34024000,33457000,38802000,48800000,59948000,79177000,79012000,95971000,99392000,102828000,96673000,104266000,109705000,118749000,124491000,118259000,121497000,125961000,133909000,144542000,147718000,143052000,150185000,152177000,164067000,161083000,168088000,175833000,187313000,190632000,204050000,225350000,244918000,232612000,236001000],"totalLiabilities":[null,null,null,70362000,41872000,46642000,136655000,222528000,255092000,288738000,320522000,336841000,343957000,357258000,368159000,246127000,267161000,280288000,320742000,337077000,561230000,597571000,644977000,646283000,717402000,672650000,690440000,710855000,967639000,988735000,997023000,1021970000,1024469000,1052444000,1073515000,1075114000,1087010000,1101457000,1122858000,1136487000,1146539000,1175393000,1196364000,1203345000,1229959000,1255969000,1291948000,1342460000,1363043000,1378729000],"totalDebt":[null,null,null,313000,313000,313000,313000,313000,313000,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,50000000,null,null,0,242875000,243019000,243280000,243542000,243804000,244066000,244328000,244589000,244851000,245113000,245375000,245636000,245898000,246160000,246422000,246683000,246945000,247207000,247469000,247731000,247993000,248255000],"equity":[null,null,null,12600000,109031000,115354000,138127000,157019000,167418000,178629000,191422000,201353000,211471000,220998000,231778000,224479000,233133000,256447000,271580000,273455000,285738000,300673000,318295000,321985000,322606000,451285000,446762000,444587000,439950000,443532000,443279000,449805000,439464000,441841000,442457000,436836000,436993000,448447000,459086000,469370000,472293000,486365000,479055000,493626000,497505000,519064000,535237000,553749000,554589000,571551000],"operatingCashFlow":[1411000,6823000,3199000,2151000,5176000,12456000,13311000,10315000,8478000,15958000,16086000,13763000,9679000,24051000,20241000,16907000,19133000,21741000,21911000,22610000,17199000,18692000,37152000,16814000,7484000,10509000,10505000,8852000,9951000,27054000,6735000,14664000,7970000,27194000,19171000,22407000,19820000,42371000,28400000,41548000,30665000,53545000,41862000,45083000,31222000,64998000,62999000,63136000,8489000,56973000],"capex":[1760000,9591000,6534000,10630000,8558000,8371000,8398000,6790000,14128000,12420000,12720000,15165000,13132000,11854000,16193000,20354000,17718000,18646000,23780000,27381000,24985000,31013000,24906000,25603000,19159000,18478000,9365000,22036000,23155000,21554000,24143000,32643000,27974000,27294000,39529000,47762000,34326000,40429000,38278000,33134000,33054000,32938000,34809000,34698000,29352000,38086000,39259000,59152000,47192000,57709000],"depreciationAndAmortization":[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,16855000,18087000,18647000,null,21322000,22252000,23130000,24538000,25441000,25496000,25722000,25809000,26543000,26545000,27079000,26433000,29120000,30717000],"dilutedShares":[30125000,30127000,30104000,30131000,11953000,13339000,14785000,16582000,20812000,23050000,24554000,25381000,25955000,26312000,26477000,24760000,27822000,28754000,29883000,30256000,30392000,31015000,32916000,34681000,34444000,37309000,38251000,38512000,42789000,43789000,39137000,25996000,39163000,39227000,39274000,39285000,39332000,43886000,43978000,43944000,41259000,41480000,40010000,44323000,41864000,41819000,41874000,41832000,40289000,41866000],"sharesOutstanding":[null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null],"totalCosts":[22967000,25595000,31066000,35759000,48757000,42206000,45469000,47407000,49451000,57539000,65397000,68283000,71121000,79579000,83999000,90298000,92602000,103264000,110304000,121429000,127447000,140842000,149598000,150947000,143957000,115861000,137199000,169726000,165303000,184153000,196541000,209749000,218326000,231571000,232640000,244843000,256467000,267057000,270550000,287538000,290470000,305714000,334912000,318474000,318056000,334092000,348863000,381787000,369371000,396872000],"ebit":[null,null,null,null,null,null,null,null,4737000,8956000,9321000,5856000,5823000,11935000,10839000,133339000,6742000,13424000,9779000,3280000,5726000,12318000,8412000,1492000,-880000,-23681000,-6764000,-13337000,-9990000,3415000,-2628000,-6555000,-15224000,-281000,-3344000,-3918000,-352000,7975000,9098000,1976000,3240000,14082000,-14484000,13451000,5813000,25224000,21651000,22080000,109000,23348000],"freeCashFlow":[-349000,-2768000,-3335000,-8479000,-3382000,4085000,4913000,3525000,-5650000,3538000,3366000,-1402000,-3453000,12197000,4048000,-3447000,1415000,3095000,-1869000,-4771000,-7786000,-12321000,12246000,-8789000,-11675000,-7969000,1140000,-13184000,-13204000,5500000,-17408000,-17979000,-20004000,-100000,-20358000,-25355000,-14506000,1942000,-9878000,8414000,-2389000,20607000,7053000,10385000,1870000,26912000,23740000,3984000,-38703000,-736000],"capexOutflow":[-1760000,-9591000,-6534000,-10630000,-8558000,-8371000,-8398000,-6790000,-14128000,-12420000,-12720000,-15165000,-13132000,-11854000,-16193000,-20354000,-17718000,-18646000,-23780000,-27381000,-24985000,-31013000,-24906000,-25603000,-19159000,-18478000,-9365000,-22036000,-23155000,-21554000,-24143000,-32643000,-27974000,-27294000,-39529000,-47762000,-34326000,-40429000,-38278000,-33134000,-33054000,-32938000,-34809000,-34698000,-29352000,-38086000,-39259000,-59152000,-47192000,-57709000],"operatingMargin":[5.079351959001488,7.722536683851895,2.3849175176747837,-2.838490739675601,-28.959479475243334,12.8875128998968,14.649071762431252,7.156146569789076,8.703037016523584,13.43874112408232,12.297665187013022,6.807604645767083,7.3329945667044525,12.85316921459547,11.214577894280671,6.07264708329866,6.572097340489931,11.195197881013398,7.808804232450458,2.282219450368165,3.892646803761434,7.773405014635296,5.174883685551654,0.32225047049889394,-0.5496961653977789,-26.229490336216855,-5.213150205903329,-7.755698050917402,-6.4534202290027185,1.764109676731036,-1.3646561283168726,-3.194493643484079,-7.342999444419861,-0.3549265011787547,-2.118394830870798,-2.6470575904816607,-1.2590908014118873,1.7468405658468387,2.0481016049557037,-0.4524128100949193,0.011703797538071764,3.4066781254739396,-5.675808711236764,3.106327049689063,0.8856396736657755,6.276615441584892,5.048297410801528,4.679787581984915,-0.7182258675835816,4.967697752491511],"ebitda":[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,1631000,17806000,15303000,null,20970000,30227000,32228000,26514000,28681000,39578000,11238000,39260000,32356000,51769000,48730000,48513000,29229000,54065000],"debtToCapital":[null,null,null,2.423913885231937,0.28625256072578287,0.2706044074800937,0.22609072522392373,0.1989423639183383,0.18660831927312185,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,13.419000230806805,null,null,0,35.56914289898583,35.39707902253438,35.434682234156135,35.12555762121997,35.682045698027714,35.58295803950099,35.57561682331443,35.89375206369006,35.9101202034483,35.34128265759271,34.831594651797616,34.35439702603894,34.23852429228437,33.60431384594382,33.96689350592783,33.321626510011356,33.1714688696353,32.26104080671199,31.617107828482215,30.90919299296302,30.89939719555136,30.282164316923758],"netDebt":[null,null,null,-2364000,-60521000,-64606000,-65542000,-70536000,-65542000,-68371000,-12227000,-11607000,null,null,null,null,null,null,null,null,null,null,null,-37099000,-37806000,null,null,-146873000,-132124000,-97084000,-78141000,-58864000,-35447000,-34266000,-12670000,14068000,-48579000,41416000,55355000,20983000,-14305000,-55678000,-64443000,-74031000,-65976000,-89597000,-110288000,-112392000,-65657000,-59707000],"netMargin":[4.513142668209621,7.026715217939936,1.5836606441476826,-4.103876682388129,-33.50613626745662,2.307533539731682,2.868244701818933,2.4402185621119834,2.699159974153051,4.961487543627392,5.050491504284737,5.3500020471946605,2.9537844141291743,5.342984800035043,5.2817385238190875,-12.963926104685031,3.53928729972961,6.539275210264702,4.199854572199889,-0.7709330865489076,1.9199300198327411,5.913052588843124,6.556712009229091,-1.3821111367913628,-0.6705315359362995,-17.66173490510535,-4.263004118066579,-12.334454955240936,0.8429824448422869,1.0370212311959885,-1.123288377730215,-2.7728578738143033,-4.996287938011023,-0.5148384412702816,-0.8884440815753202,-3.2931006292735896,-0.6056586043793776,2.556244366365593,2.761334796004446,2.5233804844135928,0.7022278522843058,3.054698953541277,-3.221908091529831,2.649961665307712,1.3228502514817793,4.810556967564929,3.402456649365425,2.9538287922782507,-0.07907574092605874,3.754627434641227],"currentRatio":[null,null,null,0.16449758183365507,4.838686077986686,4.312533846801854,3.7988977955911825,3.288231618412831,3.6305326146085752,3.4390939977349944,3.1367655502392346,2.646739815865809,2.908106607440311,2.814480321382185,2.6794962463279295,2.739213496355514,2.858863615984697,2.6313076645533737,2.1294467213114756,1.686778541402549,1.1664498528613108,1.0993899660811015,1.0361463358722947,0.8821132485511912,1.1223596685727624,2.1109927280626444,1.9614255845625612,1.8521124834784195,3.6656308684704713,3.5196198922010424,3.54459280054795,3.371902186885273,3.069338922364859,2.8943162894204275,2.539434904733572,2.328680323318756,2.307370746302044,2.1940806338848753,2.12407919725057,2.0383867566299134,2.024974702482571,2.056541811432107,2.013364954246359,1.9657792037925825,1.9126012421838936,1.9154275912766479,1.8405901930330597,1.7571064601213466,1.6932445445634792,1.6684590319532544],"fcfMargin":[-1.4423871714332948,-9.979449832353895,-10.479183032207384,-24.384562291498906,-8.94519678374947,8.431372549019608,9.222307735625927,6.903507569377804,-10.431090187390382,5.322541822120592,4.514061179878499,-1.9134446097364577,-4.499081421256303,13.356914450917692,4.278662706507838,-3.5855454772405757,1.4276201622341498,2.661632926850243,-1.5620951632719584,-3.839375528105259,-5.871396360729664,-8.068075409428141,7.762325528327481,-5.803810215604054,-8.154641335475308,-8.682151962172881,0.8742264246439828,-8.37026220557425,-8.503239267912573,2.9339592446388565,-8.978055132932774,-8.845495335931043,-9.835243447350178,-0.04333656913049508,-8.936237456872712,-10.629734749233846,-5.727303595258965,0.7144828093670094,-3.5763032797865373,2.9394605282923947,-0.8223638917192191,6.510982761235528,2.2254546831416993,3.1595696778668874,0.5827396867540464,7.54966813104195,6.461428754174481,0.9946795628802765,-10.553339314004313,-0.176237614279078],"returnOnAssets":[null,null,null,2.552976061329283,-7.714889697355256,-7.69957282895874,-4.166575685452468,-3.794953179289484,1.8674149347852245,2.3941668003997694,2.4842194105698807,2.71231207933393,2.709987749734646,2.83696896491374,2.889337977715241,-0.063441712926249,0.17447775077150993,0.6539963102841189,0.6163090402337077,2.807967160528998,2.1105026342315005,2.1802409651987937,2.69504767953592,2.5116544210793004,1.729857719441053,-0.8822166583670388,-2.3635617484434466,-3.9891825194358863,-3.2594418117034794,-1.7004915886929122,-1.4240909034476765,-0.34855067950570146,-1.1166203845904716,-1.3096640688427883,-1.2860783540361955,-1.4229863677115016,-0.8434584944255833,-0.29334578109309245,0.3348057210072836,1.2998880302725602,1.5169743241372837,1.653847758574844,0.5354024098634386,0.6180763878712424,0.7418351514629907,1.1575914857784486,2.4327043536751516,2.545099327058483,2.260022781293003,2.1325456411313626],"revenueGrowth":[null,null,null,null,56.25723260042983,74.6764249918881,67.39355852317361,46.845162774646276,43.263330512060946,37.19711042311662,39.97146772286149,43.4969937917393,41.694821379119354,37.37513539535444,26.877841404374593,31.20607061456784,29.143050723787933,27.34022515221868,26.464712659472145,29.25959058001164,33.7917187941402,31.329870487263722,31.85621035211914,21.86456363416891,7.964014508819162,-39.896406985652824,-17.343213194558892,4.011622148116345,8.459872878396313,104.23594012158719,48.691344391530734,29.04323535013651,30.981697814299135,23.09399338525553,17.493488743907793,17.35397725036407,24.527633966104688,17.79096172514214,21.24232926861387,20.00343773713049,14.697683967814012,16.44230238590165,14.741480121792705,14.826912797867543,10.462506540357452,12.628911581820933,15.930317678686379,21.858989181097964,14.28460133749665,17.15507229300972],"returnOnEquity":[null,null,null,8.474203292856144,-10.677697168695142,-10.812802330218286,-8.288748760198947,-10.347897346405768,3.873408838519944,5.125466438535561,5.930529299133058,6.945855144933198,6.994660705378092,7.42292187464811,7.591209829867675,-0.15029401266227058,0.41430126584556143,1.527296337798071,1.4597960099968612,6.096791944313905,5.479974791422145,5.615666283744974,7.107268489086671,6.659613059250303,5.365714135423379,-2.372472930669,-6.489189694362642,-10.999097279838033,-10.461920173731503,-4.857753037771969,-4.124079677228353,-1.0199107326541383,-3.6460643110071023,-4.329022908988641,-4.2924754102802645,-4.788634858979,-2.8754405521320496,-1.0030462052729003,1.1504720240742816,4.4722723089452066,5.243234801811531,5.681998091594888,1.8589956094019982,2.1198426577057434,2.5597083103904112,3.9569178927602047,8.400736671491051,8.731352189998805,7.830098831473234,7.284330400737199]}},"filings":[{"accn":"0001620533-19-000010","filed":"2019-02-25","form":"10-K"},{"accn":"0001620533-20-000006","filed":"2020-02-24","form":"10-K"},{"accn":"0001620533-21-000027","filed":"2021-02-26","form":"10-K"},{"accn":"0001620533-22-000014","filed":"2022-02-18","form":"10-K"},{"accn":"0001620533-21-000052","filed":"2021-05-07","form":"10-Q"},{"accn":"0001620533-21-000093","filed":"2021-08-06","form":"10-Q"},{"accn":"0001620533-21-000103","filed":"2021-11-05","form":"10-Q"},{"accn":"0001620533-23-000015","filed":"2023-02-23","form":"10-K"},{"accn":"0001620533-22-000032","filed":"2022-05-06","form":"10-Q"},{"accn":"0001620533-22-000069","filed":"2022-08-05","form":"10-Q"},{"accn":"0001620533-22-000081","filed":"2022-11-04","form":"10-Q"},{"accn":"0001620533-24-000023","filed":"2024-02-29","form":"10-K"},{"accn":"0001620533-25-000016","filed":"2025-02-21","form":"10-K"},{"accn":"0001620533-23-000090","filed":"2023-11-03","form":"10-Q"},{"accn":"0001620533-24-000040","filed":"2024-05-03","form":"10-Q"},{"accn":"0001620533-24-000086","filed":"2024-08-02","form":"10-Q"},{"accn":"0001620533-24-000110","filed":"2024-10-31","form":"10-Q"},{"accn":"0001620533-26-000018","filed":"2026-02-26","form":"10-K"},{"accn":"0001620533-25-000029","filed":"2025-05-01","form":"10-Q"},{"accn":"0001620533-25-000065","filed":"2025-07-31","form":"10-Q"},{"accn":"0001620533-25-000075","filed":"2025-10-30","form":"10-Q"},{"accn":"0001620533-26-000026","filed":"2026-05-07","form":"10-Q"},{"accn":"0001620533-26-000034","filed":"2026-08-05","form":"10-Q"},{"accn":"0001620533-16-000187","filed":"2016-03-30","form":"10-K"},{"accn":"0001620533-17-000041","filed":"2017-03-13","form":"10-K"},{"accn":"0001620533-18-000015","filed":"2018-02-26","form":"10-K"},{"accn":"0001620533-15-000007","filed":"2015-05-15","form":"10-Q"},{"accn":"0001620533-15-000021","filed":"2015-08-10","form":"10-Q"},{"accn":"0001620533-15-000117","filed":"2015-11-06","form":"10-Q"},{"accn":"0001620533-16-000203","filed":"2016-05-16","form":"10-Q"},{"accn":"0001620533-16-000254","filed":"2016-08-11","form":"10-Q"},{"accn":"0001620533-16-000280","filed":"2016-11-10","form":"10-Q"},{"accn":"0001620533-17-000066","filed":"2017-05-05","form":"10-Q"},{"accn":"0001620533-17-000129","filed":"2017-08-04","form":"10-Q"},{"accn":"0001620533-17-000150","filed":"2017-11-02","form":"10-Q"},{"accn":"0001620533-18-000053","filed":"2018-05-07","form":"10-Q"},{"accn":"0001620533-18-000107","filed":"2018-08-06","form":"10-Q"},{"accn":"0001620533-18-000129","filed":"2018-11-05","form":"10-Q"},{"accn":"0001620533-19-000053","filed":"2019-05-06","form":"10-Q"},{"accn":"0001620533-19-000105","filed":"2019-08-05","form":"10-Q"},{"accn":"0001620533-19-000142","filed":"2019-11-04","form":"10-Q"},{"accn":"0001620533-20-000029","filed":"2020-05-04","form":"10-Q"},{"accn":"0001620533-20-000070","filed":"2020-07-31","form":"10-Q"},{"accn":"0001620533-20-000109","filed":"2020-10-30","form":"10-Q"},{"accn":"0001620533-23-000037","filed":"2023-05-05","form":"10-Q"},{"accn":"0001620533-23-000078","filed":"2023-08-04","form":"10-Q"}],"provenance":{"#0":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2015-12-31","end":"2016-12-28","value":268475000},"revenue@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#0"}],"rule":"component-sum","value":268475000},"#1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2016-12-29","end":"2017-03-29","value":76749000},"revenue@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#1"}],"rule":"component-sum","value":76749000},"#2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2017-03-30","end":"2017-06-28","value":91316000},"revenue@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#2"}],"rule":"component-sum","value":91316000},"#3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2017-06-29","end":"2017-09-27","value":94609000},"revenue@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#3"}],"rule":"component-sum","value":94609000},"#4":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2017-09-28","end":"2017-12-27","value":96136000},"revenue@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#4"}],"rule":"component-sum","value":96136000},"#5":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2016-12-29","end":"2017-12-27","value":358810000},"revenue@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#5"}],"rule":"component-sum","value":358810000},"#6":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2017-12-28","end":"2018-03-28","value":99116000},"revenue@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#6"}],"rule":"component-sum","value":99116000},"#7":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2018-03-29","end":"2018-06-27","value":116282000},"revenue@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#7"}],"rule":"component-sum","value":116282000},"#8":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2018-06-28","end":"2018-09-26","value":119647000},"revenue@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#8"}],"rule":"component-sum","value":119647000},"#9":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2018-09-27","end":"2018-12-26","value":124265000},"revenue@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#9"}],"rule":"component-sum","value":124265000},"#10":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":2,"unit":"USD","start":"2017-12-28","end":"2018-12-26","value":459310000},"revenue@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#10"}],"rule":"component-sum","value":459310000},"#11":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":2,"unit":"USD","start":"2018-12-27","end":"2019-03-27","value":132609000},"revenue@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#11"}],"rule":"component-sum","value":132609000},"#12":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":2,"unit":"USD","start":"2019-03-28","end":"2019-06-26","value":152713000},"revenue@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#12"}],"rule":"component-sum","value":152713000},"#13":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":2,"unit":"USD","start":"2019-06-27","end":"2019-09-25","value":157762000},"revenue@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#13"}],"rule":"component-sum","value":157762000},"#14":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":2,"unit":"USD","start":"2019-09-26","end":"2019-12-25","value":151435000},"revenue@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#14"}],"rule":"component-sum","value":151435000},"#15":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":3,"unit":"USD","start":"2018-12-27","end":"2019-12-25","value":594519000},"revenue@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#15"}],"rule":"component-sum","value":594519000},"#16":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":4,"unit":"USD","start":"2019-12-26","end":"2020-03-25","value":143170000},"revenue@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#16"}],"rule":"component-sum","value":143170000},"#17":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":5,"unit":"USD","start":"2020-03-26","end":"2020-06-24","value":91786000},"revenue@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#17"}],"rule":"component-sum","value":91786000},"#18":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":6,"unit":"USD","start":"2020-06-25","end":"2020-09-23","value":130401000},"revenue@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#18"}],"rule":"component-sum","value":130401000},"#19":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":2,"unit":"USD","start":"2020-09-24","end":"2020-12-30","value":157510000},"revenue@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#19"}],"rule":"component-sum","value":157510000},"#20":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":7,"unit":"USD","start":"2019-12-26","end":"2020-12-30","value":522867000},"revenue@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#20"}],"rule":"component-sum","value":522867000},"#21":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":8,"unit":"USD","start":"2020-12-31","end":"2021-03-31","value":155282000},"revenue@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#21"}],"rule":"component-sum","value":155282000},"#22":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":9,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":187460000},"revenue@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#22"}],"rule":"component-sum","value":187460000},"#23":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":10,"unit":"USD","start":"2021-07-01","end":"2021-09-29","value":193895000},"revenue@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#23"}],"rule":"component-sum","value":193895000},"#24":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":11,"unit":"USD","start":"2020-12-31","end":"2021-12-29","value":739893000},"#25":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":10,"unit":"USD","start":"2020-12-31","end":"2021-09-29","value":536637000},"#26":{"kind":"computed","op":"sum","terms":[{"ref":"#24"},{"ref":"#25","weight":-1}],"rule":"quarter-from-ytd","value":203256000},"revenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#26"}],"rule":"component-sum","value":203256000},"revenue@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#24"}],"rule":"component-sum","value":739893000},"#27":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":11,"unit":"USD","start":"2021-12-30","end":"2022-03-30","value":203391000},"revenue@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#27"}],"rule":"component-sum","value":203391000},"#28":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":11,"unit":"USD","start":"2022-03-31","end":"2022-06-29","value":230752000},"revenue@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#28"}],"rule":"component-sum","value":230752000},"#29":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":11,"unit":"USD","start":"2022-06-30","end":"2022-09-28","value":227814000},"revenue@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#29"}],"rule":"component-sum","value":227814000},"#30":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":12,"unit":"USD","start":"2021-12-30","end":"2022-12-28","value":900486000},"#31":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":13,"unit":"USD","start":"2021-12-30","end":"2022-09-28","value":661957000},"#32":{"kind":"computed","op":"sum","terms":[{"ref":"#30"},{"ref":"#31","weight":-1}],"rule":"quarter-from-ytd","value":238529000},"revenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#32"}],"rule":"component-sum","value":238529000},"revenue@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#30"}],"rule":"component-sum","value":900486000},"#33":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":14,"unit":"USD","start":"2022-12-29","end":"2023-03-29","value":253278000},"revenue@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#33"}],"rule":"component-sum","value":253278000},"#34":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":15,"unit":"USD","start":"2023-03-30","end":"2023-06-28","value":271805000},"revenue@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#34"}],"rule":"component-sum","value":271805000},"#35":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":16,"unit":"USD","start":"2023-06-29","end":"2023-09-27","value":276207000},"revenue@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#35"}],"rule":"component-sum","value":276207000},"#36":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":17,"unit":"USD","start":"2022-12-29","end":"2023-12-27","value":1087533000},"#37":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":16,"unit":"USD","start":"2022-12-29","end":"2023-09-27","value":801290000},"#38":{"kind":"computed","op":"sum","terms":[{"ref":"#36"},{"ref":"#37","weight":-1}],"rule":"quarter-from-ytd","value":286243000},"revenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#38"}],"rule":"component-sum","value":286243000},"revenue@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#36"}],"rule":"component-sum","value":1087533000},"#39":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":18,"unit":"USD","start":"2023-12-28","end":"2024-03-27","value":290504000},"revenue@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#39"}],"rule":"component-sum","value":290504000},"#40":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":19,"unit":"USD","start":"2024-03-28","end":"2024-06-26","value":316496000},"revenue@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#40"}],"rule":"component-sum","value":316496000},"#41":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":20,"unit":"USD","start":"2024-06-27","end":"2024-09-25","value":316924000},"revenue@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#41"}],"rule":"component-sum","value":316924000},"#42":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":17,"unit":"USD","start":"2023-12-28","end":"2024-12-25","value":1252608000},"#43":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":20,"unit":"USD","start":"2023-12-28","end":"2024-09-25","value":923924000},"#44":{"kind":"computed","op":"sum","terms":[{"ref":"#42"},{"ref":"#43","weight":-1}],"rule":"quarter-from-ytd","value":328684000},"revenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#44"}],"rule":"component-sum","value":328684000},"revenue@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#42"}],"rule":"component-sum","value":1252608000},"#45":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":21,"unit":"USD","start":"2024-12-26","end":"2025-03-26","value":320898000},"revenue@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#45"}],"rule":"component-sum","value":320898000},"#46":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":22,"unit":"USD","start":"2025-03-27","end":"2025-06-25","value":356466000},"revenue@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#46"}],"rule":"component-sum","value":356466000},"#47":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":20,"unit":"USD","start":"2025-06-26","end":"2025-09-24","value":367411000},"revenue@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#47"}],"rule":"component-sum","value":367411000},"#48":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":17,"unit":"USD","start":"2024-12-26","end":"2025-12-31","value":1445306000},"#49":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":20,"unit":"USD","start":"2024-12-26","end":"2025-09-24","value":1044775000},"#50":{"kind":"computed","op":"sum","terms":[{"ref":"#48"},{"ref":"#49","weight":-1}],"rule":"quarter-from-ytd","value":400531000},"revenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#50"}],"rule":"component-sum","value":400531000},"revenue@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#48"}],"rule":"component-sum","value":1445306000},"#51":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":21,"unit":"USD","start":"2026-01-01","end":"2026-04-01","value":366737000},"revenue@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#51"}],"rule":"component-sum","value":366737000},"#52":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":22,"unit":"USD","start":"2026-04-02","end":"2026-07-01","value":417618000},"revenue@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#52"}],"rule":"component-sum","value":417618000},"revenue@2014Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":23,"unit":"USD","start":"2013-12-26","end":"2014-03-26","value":24196000},"revenue@2014Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":23,"unit":"USD","start":"2014-03-27","end":"2014-06-25","value":27737000},"revenue@2014Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":23,"unit":"USD","start":"2014-06-26","end":"2014-09-24","value":31825000},"revenue@2014Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":23,"unit":"USD","start":"2014-09-25","end":"2014-12-31","value":34772000},"revenue@FY2014":{"kind":"filed","concept":"SalesRevenueNet","filing":24,"unit":"USD","start":"2013-12-26","end":"2014-12-31","value":118530000},"revenue@FY2013":{"kind":"filed","concept":"SalesRevenueNet","filing":23,"unit":"USD","start":"2012-12-27","end":"2013-12-25","value":82456000},"revenue@2015Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":24,"unit":"USD","start":"2015-01-01","end":"2015-04-01","value":37808000},"revenue@2015Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":24,"unit":"USD","start":"2015-04-02","end":"2015-07-01","value":48450000},"revenue@2015Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":24,"unit":"USD","start":"2015-07-02","end":"2015-09-30","value":53273000},"revenue@2015Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":24,"unit":"USD","start":"2015-10-01","end":"2015-12-30","value":51061000},"revenue@FY2015":{"kind":"filed","concept":"SalesRevenueNet","filing":25,"unit":"USD","start":"2015-01-01","end":"2015-12-30","value":190592000},"revenue@2016Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":25,"unit":"USD","start":"2015-12-31","end":"2016-03-30","value":54165000},"revenue@2016Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":25,"unit":"USD","start":"2016-03-31","end":"2016-06-29","value":66472000},"revenue@2016Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":25,"unit":"USD","start":"2016-06-30","end":"2016-09-28","value":74567000},"revenue@2016Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":25,"unit":"USD","start":"2016-09-29","end":"2016-12-28","value":73271000},"operatingExpenses@FY2013":{"kind":"filed","concept":"OperatingExpenses","filing":23,"unit":"USD","start":"2012-12-27","end":"2013-12-25","value":76521000},"operatingExpenses@2014Q1":{"kind":"filed","concept":"OperatingExpenses","filing":26,"unit":"USD","start":"2013-12-26","end":"2014-03-26","value":22967000},"operatingExpenses@2014Q2":{"kind":"filed","concept":"OperatingExpenses","filing":27,"unit":"USD","start":"2014-03-27","end":"2014-06-25","value":25595000},"operatingExpenses@2014Q3":{"kind":"filed","concept":"OperatingExpenses","filing":28,"unit":"USD","start":"2014-06-26","end":"2014-09-24","value":31066000},"#53":{"kind":"filed","concept":"OperatingExpenses","filing":24,"unit":"USD","start":"2013-12-26","end":"2014-12-31","value":115387000},"#54":{"kind":"filed","concept":"OperatingExpenses","filing":28,"unit":"USD","start":"2013-12-26","end":"2014-09-24","value":79628000},"operatingExpenses@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#53"},{"ref":"#54","weight":-1}],"rule":"quarter-from-ytd","value":35759000},"operatingExpenses@FY2014":{"kind":"filed","concept":"OperatingExpenses","filing":24,"unit":"USD","start":"2013-12-26","end":"2014-12-31","value":115387000},"operatingExpenses@2015Q1":{"kind":"filed","concept":"OperatingExpenses","filing":29,"unit":"USD","start":"2015-01-01","end":"2015-04-01","value":48757000},"operatingExpenses@2015Q2":{"kind":"filed","concept":"OperatingExpenses","filing":30,"unit":"USD","start":"2015-04-02","end":"2015-07-01","value":42206000},"operatingExpenses@2015Q3":{"kind":"filed","concept":"OperatingExpenses","filing":31,"unit":"USD","start":"2015-07-02","end":"2015-09-30","value":45469000},"#55":{"kind":"filed","concept":"OperatingExpenses","filing":25,"unit":"USD","start":"2015-01-01","end":"2015-12-30","value":183839000},"#56":{"kind":"filed","concept":"OperatingExpenses","filing":31,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":136432000},"operatingExpenses@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#55"},{"ref":"#56","weight":-1}],"rule":"quarter-from-ytd","value":47407000},"operatingExpenses@FY2015":{"kind":"filed","concept":"OperatingExpenses","filing":25,"unit":"USD","start":"2015-01-01","end":"2015-12-30","value":183839000},"operatingExpenses@2016Q1":{"kind":"filed","concept":"OperatingExpenses","filing":32,"unit":"USD","start":"2015-12-31","end":"2016-03-30","value":49451000},"operatingExpenses@2016Q2":{"kind":"filed","concept":"OperatingExpenses","filing":33,"unit":"USD","start":"2016-03-31","end":"2016-06-29","value":57539000},"operatingExpenses@2016Q3":{"kind":"filed","concept":"OperatingExpenses","filing":34,"unit":"USD","start":"2016-06-30","end":"2016-09-28","value":65397000},"#57":{"kind":"filed","concept":"OperatingExpenses","filing":0,"unit":"USD","start":"2015-12-31","end":"2016-12-28","value":240670000},"#58":{"kind":"filed","concept":"OperatingExpenses","filing":34,"unit":"USD","start":"2015-12-31","end":"2016-09-28","value":172387000},"operatingExpenses@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#57"},{"ref":"#58","weight":-1}],"rule":"quarter-from-ytd","value":68283000},"operatingExpenses@FY2016":{"kind":"filed","concept":"OperatingExpenses","filing":0,"unit":"USD","start":"2015-12-31","end":"2016-12-28","value":240670000},"operatingExpenses@2017Q1":{"kind":"filed","concept":"OperatingExpenses","filing":35,"unit":"USD","start":"2016-12-29","end":"2017-03-29","value":71121000},"operatingExpenses@2017Q2":{"kind":"filed","concept":"OperatingExpenses","filing":36,"unit":"USD","start":"2017-03-30","end":"2017-06-28","value":79579000},"operatingExpenses@2017Q3":{"kind":"filed","concept":"OperatingExpenses","filing":37,"unit":"USD","start":"2017-06-29","end":"2017-09-27","value":83999000},"#59":{"kind":"filed","concept":"OperatingExpenses","filing":1,"unit":"USD","start":"2016-12-29","end":"2017-12-27","value":324997000},"#60":{"kind":"filed","concept":"OperatingExpenses","filing":37,"unit":"USD","start":"2016-12-29","end":"2017-09-27","value":234699000},"operatingExpenses@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#59"},{"ref":"#60","weight":-1}],"rule":"quarter-from-ytd","value":90298000},"operatingExpenses@FY2017":{"kind":"filed","concept":"OperatingExpenses","filing":1,"unit":"USD","start":"2016-12-29","end":"2017-12-27","value":324997000},"operatingExpenses@2018Q1":{"kind":"filed","concept":"OperatingExpenses","filing":38,"unit":"USD","start":"2017-12-28","end":"2018-03-28","value":92602000},"operatingExpenses@2018Q2":{"kind":"filed","concept":"OperatingExpenses","filing":39,"unit":"USD","start":"2018-03-29","end":"2018-06-27","value":103264000},"operatingExpenses@2018Q3":{"kind":"filed","concept":"OperatingExpenses","filing":40,"unit":"USD","start":"2018-06-28","end":"2018-09-26","value":110304000},"#61":{"kind":"filed","concept":"OperatingExpenses","filing":2,"unit":"USD","start":"2017-12-28","end":"2018-12-26","value":427599000},"#62":{"kind":"filed","concept":"OperatingExpenses","filing":40,"unit":"USD","start":"2017-12-28","end":"2018-09-26","value":306170000},"operatingExpenses@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#61"},{"ref":"#62","weight":-1}],"rule":"quarter-from-ytd","value":121429000},"operatingExpenses@FY2018":{"kind":"filed","concept":"OperatingExpenses","filing":2,"unit":"USD","start":"2017-12-28","end":"2018-12-26","value":427599000},"operatingExpenses@2019Q1":{"kind":"filed","concept":"OperatingExpenses","filing":41,"unit":"USD","start":"2018-12-27","end":"2019-03-27","value":127447000},"operatingExpenses@2019Q2":{"kind":"filed","concept":"OperatingExpenses","filing":42,"unit":"USD","start":"2019-03-28","end":"2019-06-26","value":140842000},"operatingExpenses@2019Q3":{"kind":"filed","concept":"OperatingExpenses","filing":43,"unit":"USD","start":"2019-06-27","end":"2019-09-25","value":149598000},"#63":{"kind":"filed","concept":"OperatingExpenses","filing":3,"unit":"USD","start":"2018-12-27","end":"2019-12-25","value":568834000},"#64":{"kind":"filed","concept":"OperatingExpenses","filing":43,"unit":"USD","start":"2018-12-27","end":"2019-09-25","value":417887000},"operatingExpenses@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#63"},{"ref":"#64","weight":-1}],"rule":"quarter-from-ytd","value":150947000},"operatingExpenses@FY2019":{"kind":"filed","concept":"OperatingExpenses","filing":3,"unit":"USD","start":"2018-12-27","end":"2019-12-25","value":568834000},"operatingExpenses@2020Q1":{"kind":"filed","concept":"OperatingExpenses","filing":4,"unit":"USD","start":"2019-12-26","end":"2020-03-25","value":143957000},"operatingExpenses@2020Q2":{"kind":"filed","concept":"OperatingExpenses","filing":5,"unit":"USD","start":"2020-03-26","end":"2020-06-24","value":115861000},"operatingExpenses@2020Q3":{"kind":"filed","concept":"OperatingExpenses","filing":6,"unit":"USD","start":"2020-06-25","end":"2020-09-23","value":137199000},"#65":{"kind":"filed","concept":"OperatingExpenses","filing":7,"unit":"USD","start":"2019-12-26","end":"2020-12-30","value":566743000},"#66":{"kind":"filed","concept":"OperatingExpenses","filing":6,"unit":"USD","start":"2019-12-26","end":"2020-09-23","value":397017000},"operatingExpenses@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#65"},{"ref":"#66","weight":-1}],"rule":"quarter-from-ytd","value":169726000},"operatingExpenses@FY2020":{"kind":"filed","concept":"OperatingExpenses","filing":7,"unit":"USD","start":"2019-12-26","end":"2020-12-30","value":566743000},"operatingExpenses@2021Q1":{"kind":"filed","concept":"OperatingExpenses","filing":8,"unit":"USD","start":"2020-12-31","end":"2021-03-31","value":165303000},"operatingExpenses@2021Q2":{"kind":"filed","concept":"OperatingExpenses","filing":9,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":184153000},"operatingExpenses@2021Q3":{"kind":"filed","concept":"OperatingExpenses","filing":10,"unit":"USD","start":"2021-07-01","end":"2021-09-29","value":196541000},"#67":{"kind":"filed","concept":"OperatingExpenses","filing":11,"unit":"USD","start":"2020-12-31","end":"2021-12-29","value":755746000},"#68":{"kind":"filed","concept":"OperatingExpenses","filing":10,"unit":"USD","start":"2020-12-31","end":"2021-09-29","value":545997000},"operatingExpenses@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#67"},{"ref":"#68","weight":-1}],"rule":"quarter-from-ytd","value":209749000},"operatingExpenses@FY2021":{"kind":"filed","concept":"OperatingExpenses","filing":11,"unit":"USD","start":"2020-12-31","end":"2021-12-29","value":755746000},"operatingExpenses@2022Q1":{"kind":"filed","concept":"OperatingExpenses","filing":11,"unit":"USD","start":"2021-12-30","end":"2022-03-30","value":218326000},"operatingExpenses@2022Q2":{"kind":"filed","concept":"OperatingExpenses","filing":11,"unit":"USD","start":"2022-03-31","end":"2022-06-29","value":231571000},"operatingExpenses@2022Q3":{"kind":"filed","concept":"OperatingExpenses","filing":11,"unit":"USD","start":"2022-06-30","end":"2022-09-28","value":232640000},"#69":{"kind":"filed","concept":"OperatingExpenses","filing":12,"unit":"USD","start":"2021-12-30","end":"2022-12-28","value":927380000},"#70":{"kind":"filed","concept":"OperatingExpenses","filing":13,"unit":"USD","start":"2021-12-30","end":"2022-09-28","value":682537000},"operatingExpenses@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#69"},{"ref":"#70","weight":-1}],"rule":"quarter-from-ytd","value":244843000},"operatingExpenses@FY2022":{"kind":"filed","concept":"OperatingExpenses","filing":12,"unit":"USD","start":"2021-12-30","end":"2022-12-28","value":927380000},"operatingExpenses@2023Q1":{"kind":"filed","concept":"OperatingExpenses","filing":14,"unit":"USD","start":"2022-12-29","end":"2023-03-29","value":256467000},"operatingExpenses@2023Q2":{"kind":"filed","concept":"OperatingExpenses","filing":15,"unit":"USD","start":"2023-03-30","end":"2023-06-28","value":267057000},"operatingExpenses@2023Q3":{"kind":"filed","concept":"OperatingExpenses","filing":16,"unit":"USD","start":"2023-06-29","end":"2023-09-27","value":270550000},"#71":{"kind":"filed","concept":"OperatingExpenses","filing":17,"unit":"USD","start":"2022-12-29","end":"2023-12-27","value":1081612000},"#72":{"kind":"filed","concept":"OperatingExpenses","filing":16,"unit":"USD","start":"2022-12-29","end":"2023-09-27","value":794074000},"operatingExpenses@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#71"},{"ref":"#72","weight":-1}],"rule":"quarter-from-ytd","value":287538000},"operatingExpenses@FY2023":{"kind":"filed","concept":"OperatingExpenses","filing":17,"unit":"USD","start":"2022-12-29","end":"2023-12-27","value":1081612000},"operatingExpenses@2024Q1":{"kind":"filed","concept":"OperatingExpenses","filing":18,"unit":"USD","start":"2023-12-28","end":"2024-03-27","value":290470000},"operatingExpenses@2024Q2":{"kind":"filed","concept":"OperatingExpenses","filing":19,"unit":"USD","start":"2024-03-28","end":"2024-06-26","value":305714000},"operatingExpenses@2024Q3":{"kind":"filed","concept":"OperatingExpenses","filing":20,"unit":"USD","start":"2024-06-27","end":"2024-09-25","value":334912000},"#73":{"kind":"filed","concept":"OperatingExpenses","filing":17,"unit":"USD","start":"2023-12-28","end":"2024-12-25","value":1249570000},"#74":{"kind":"filed","concept":"OperatingExpenses","filing":20,"unit":"USD","start":"2023-12-28","end":"2024-09-25","value":931096000},"operatingExpenses@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#73"},{"ref":"#74","weight":-1}],"rule":"quarter-from-ytd","value":318474000},"operatingExpenses@FY2024":{"kind":"filed","concept":"OperatingExpenses","filing":17,"unit":"USD","start":"2023-12-28","end":"2024-12-25","value":1249570000},"operatingExpenses@2025Q1":{"kind":"filed","concept":"OperatingExpenses","filing":21,"unit":"USD","start":"2024-12-26","end":"2025-03-26","value":318056000},"operatingExpenses@2025Q2":{"kind":"filed","concept":"OperatingExpenses","filing":22,"unit":"USD","start":"2025-03-27","end":"2025-06-25","value":334092000},"operatingExpenses@2025Q3":{"kind":"filed","concept":"OperatingExpenses","filing":20,"unit":"USD","start":"2025-06-26","end":"2025-09-24","value":348863000},"#75":{"kind":"filed","concept":"OperatingExpenses","filing":17,"unit":"USD","start":"2024-12-26","end":"2025-12-31","value":1382798000},"#76":{"kind":"filed","concept":"OperatingExpenses","filing":20,"unit":"USD","start":"2024-12-26","end":"2025-09-24","value":1001011000},"operatingExpenses@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#75"},{"ref":"#76","weight":-1}],"rule":"quarter-from-ytd","value":381787000},"operatingExpenses@FY2025":{"kind":"filed","concept":"OperatingExpenses","filing":17,"unit":"USD","start":"2024-12-26","end":"2025-12-31","value":1382798000},"operatingExpenses@2026Q1":{"kind":"filed","concept":"OperatingExpenses","filing":21,"unit":"USD","start":"2026-01-01","end":"2026-04-01","value":369371000},"operatingExpenses@2026Q2":{"kind":"filed","concept":"OperatingExpenses","filing":22,"unit":"USD","start":"2026-04-02","end":"2026-07-01","value":396872000},"operatingIncome@FY2013":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2012-12-27","end":"2013-12-25","value":5935000},"operatingIncome@2014Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2013-12-26","end":"2014-03-26","value":1229000},"operatingIncome@2014Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2014-03-27","end":"2014-06-25","value":2142000},"operatingIncome@2014Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2014-06-26","end":"2014-09-24","value":759000},"operatingIncome@2014Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2014-09-25","end":"2014-12-31","value":-987000},"operatingIncome@FY2014":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2013-12-26","end":"2014-12-31","value":3143000},"operatingIncome@2015Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2015-01-01","end":"2015-04-01","value":-10949000},"operatingIncome@2015Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2015-04-02","end":"2015-07-01","value":6244000},"operatingIncome@2015Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2015-07-02","end":"2015-09-30","value":7804000},"operatingIncome@2015Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2015-10-01","end":"2015-12-30","value":3654000},"operatingIncome@FY2015":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2015-01-01","end":"2015-12-30","value":6753000},"operatingIncome@2016Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2015-12-31","end":"2016-03-30","value":4714000},"operatingIncome@2016Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2016-03-31","end":"2016-06-29","value":8933000},"operatingIncome@2016Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2016-06-30","end":"2016-09-28","value":9170000},"operatingIncome@2016Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2016-09-29","end":"2016-12-28","value":4988000},"operatingIncome@FY2016":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2015-12-31","end":"2016-12-28","value":27805000},"operatingIncome@2017Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2016-12-29","end":"2017-03-29","value":5628000},"operatingIncome@2017Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2017-03-30","end":"2017-06-28","value":11737000},"operatingIncome@2017Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2017-06-29","end":"2017-09-27","value":10610000},"operatingIncome@2017Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2017-09-28","end":"2017-12-27","value":5838000},"operatingIncome@FY2017":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2016-12-29","end":"2017-12-27","value":33813000},"operatingIncome@2018Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2017-12-28","end":"2018-03-28","value":6514000},"operatingIncome@2018Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2018-03-29","end":"2018-06-27","value":13018000},"operatingIncome@2018Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2018-06-28","end":"2018-09-26","value":9343000},"operatingIncome@2018Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2018-09-27","end":"2018-12-26","value":2836000},"operatingIncome@FY2018":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2017-12-28","end":"2018-12-26","value":31711000},"operatingIncome@2019Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2018-12-27","end":"2019-03-27","value":5162000},"operatingIncome@2019Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2019-03-28","end":"2019-06-26","value":11871000},"operatingIncome@2019Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2019-06-27","end":"2019-09-25","value":8164000},"operatingIncome@2019Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2019-09-26","end":"2019-12-25","value":488000},"operatingIncome@FY2019":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2018-12-27","end":"2019-12-25","value":25685000},"operatingIncome@2020Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2019-12-26","end":"2020-03-25","value":-787000},"operatingIncome@2020Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2020-03-26","end":"2020-06-24","value":-24075000},"operatingIncome@2020Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2020-06-25","end":"2020-09-23","value":-6798000},"operatingIncome@2020Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2020-09-24","end":"2020-12-30","value":-12216000},"operatingIncome@FY2020":{"kind":"filed","concept":"OperatingIncomeLoss","filing":7,"unit":"USD","start":"2019-12-26","end":"2020-12-30","value":-43876000},"operatingIncome@2021Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2020-12-31","end":"2021-03-31","value":-10021000},"operatingIncome@2021Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":9,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":3307000},"operatingIncome@2021Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2021-07-01","end":"2021-09-29","value":-2646000},"#77":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2020-12-31","end":"2021-12-29","value":-15853000},"#78":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2020-12-31","end":"2021-09-29","value":-9360000},"operatingIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#77"},{"ref":"#78","weight":-1}],"rule":"quarter-from-ytd","value":-6493000},"operatingIncome@FY2021":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2020-12-31","end":"2021-12-29","value":-15853000},"operatingIncome@2022Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2021-12-30","end":"2022-03-30","value":-14935000},"operatingIncome@2022Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2022-03-31","end":"2022-06-29","value":-819000},"operatingIncome@2022Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2022-06-30","end":"2022-09-28","value":-4826000},"#79":{"kind":"filed","concept":"OperatingIncomeLoss","filing":12,"unit":"USD","start":"2021-12-30","end":"2022-12-28","value":-26894000},"#80":{"kind":"filed","concept":"OperatingIncomeLoss","filing":13,"unit":"USD","start":"2021-12-30","end":"2022-09-28","value":-20580000},"operatingIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#79"},{"ref":"#80","weight":-1}],"rule":"quarter-from-ytd","value":-6314000},"operatingIncome@FY2022":{"kind":"filed","concept":"OperatingIncomeLoss","filing":12,"unit":"USD","start":"2021-12-30","end":"2022-12-28","value":-26894000},"operatingIncome@2023Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":14,"unit":"USD","start":"2022-12-29","end":"2023-03-29","value":-3189000},"operatingIncome@2023Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2023-03-30","end":"2023-06-28","value":4748000},"operatingIncome@2023Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2023-06-29","end":"2023-09-27","value":5657000},"#81":{"kind":"filed","concept":"OperatingIncomeLoss","filing":17,"unit":"USD","start":"2022-12-29","end":"2023-12-27","value":5921000},"#82":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2022-12-29","end":"2023-09-27","value":7216000},"operatingIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#81"},{"ref":"#82","weight":-1}],"rule":"quarter-from-ytd","value":-1295000},"operatingIncome@FY2023":{"kind":"filed","concept":"OperatingIncomeLoss","filing":17,"unit":"USD","start":"2022-12-29","end":"2023-12-27","value":5921000},"operatingIncome@2024Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2023-12-28","end":"2024-03-27","value":34000},"operatingIncome@2024Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2024-03-28","end":"2024-06-26","value":10782000},"operatingIncome@2024Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2024-06-27","end":"2024-09-25","value":-17988000},"#83":{"kind":"filed","concept":"OperatingIncomeLoss","filing":17,"unit":"USD","start":"2023-12-28","end":"2024-12-25","value":3038000},"#84":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2023-12-28","end":"2024-09-25","value":-7172000},"operatingIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#83"},{"ref":"#84","weight":-1}],"rule":"quarter-from-ytd","value":10210000},"operatingIncome@FY2024":{"kind":"filed","concept":"OperatingIncomeLoss","filing":17,"unit":"USD","start":"2023-12-28","end":"2024-12-25","value":3038000},"operatingIncome@2025Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":21,"unit":"USD","start":"2024-12-26","end":"2025-03-26","value":2842000},"operatingIncome@2025Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2025-03-27","end":"2025-06-25","value":22374000},"operatingIncome@2025Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2025-06-26","end":"2025-09-24","value":18548000},"#85":{"kind":"filed","concept":"OperatingIncomeLoss","filing":17,"unit":"USD","start":"2024-12-26","end":"2025-12-31","value":62508000},"#86":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2024-12-26","end":"2025-09-24","value":43764000},"operatingIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#85"},{"ref":"#86","weight":-1}],"rule":"quarter-from-ytd","value":18744000},"operatingIncome@FY2025":{"kind":"filed","concept":"OperatingIncomeLoss","filing":17,"unit":"USD","start":"2024-12-26","end":"2025-12-31","value":62508000},"operatingIncome@2026Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":21,"unit":"USD","start":"2026-01-01","end":"2026-04-01","value":-2634000},"operatingIncome@2026Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2026-04-02","end":"2026-07-01","value":20746000},"pretaxIncome@FY2013":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":23,"unit":"USD","start":"2012-12-27","end":"2013-12-25","value":5883000},"pretaxIncome@2014Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":26,"unit":"USD","start":"2013-12-26","end":"2014-03-26","value":1194000},"pretaxIncome@2014Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":27,"unit":"USD","start":"2014-03-27","end":"2014-06-25","value":2086000},"pretaxIncome@2014Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":28,"unit":"USD","start":"2014-06-26","end":"2014-09-24","value":631000},"#87":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":24,"unit":"USD","start":"2013-12-26","end":"2014-12-31","value":2780000},"#88":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":28,"unit":"USD","start":"2013-12-26","end":"2014-09-24","value":3911000},"pretaxIncome@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#87"},{"ref":"#88","weight":-1}],"rule":"quarter-from-ytd","value":-1131000},"pretaxIncome@FY2014":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":24,"unit":"USD","start":"2013-12-26","end":"2014-12-31","value":2780000},"pretaxIncome@2015Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":29,"unit":"USD","start":"2015-01-01","end":"2015-04-01","value":-11027000},"pretaxIncome@2015Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":30,"unit":"USD","start":"2015-04-02","end":"2015-07-01","value":6160000},"pretaxIncome@2015Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":31,"unit":"USD","start":"2015-07-02","end":"2015-09-30","value":7721000},"#89":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":25,"unit":"USD","start":"2015-01-01","end":"2015-12-30","value":6428000},"#90":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":31,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":2854000},"pretaxIncome@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#89"},{"ref":"#90","weight":-1}],"rule":"quarter-from-ytd","value":3574000},"pretaxIncome@FY2015":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":25,"unit":"USD","start":"2015-01-01","end":"2015-12-30","value":6428000},"pretaxIncome@2016Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":32,"unit":"USD","start":"2015-12-31","end":"2016-03-30","value":4650000},"pretaxIncome@2016Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":33,"unit":"USD","start":"2016-03-31","end":"2016-06-29","value":8865000},"pretaxIncome@2016Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":34,"unit":"USD","start":"2016-06-30","end":"2016-09-28","value":9232000},"#91":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2015-12-31","end":"2016-12-28","value":28496000},"#92":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":34,"unit":"USD","start":"2015-12-31","end":"2016-09-28","value":22747000},"pretaxIncome@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#91"},{"ref":"#92","weight":-1}],"rule":"quarter-from-ytd","value":5749000},"pretaxIncome@FY2016":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2015-12-31","end":"2016-12-28","value":28496000},"pretaxIncome@2017Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":35,"unit":"USD","start":"2016-12-29","end":"2017-03-29","value":5520000},"pretaxIncome@2017Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":36,"unit":"USD","start":"2017-03-30","end":"2017-06-28","value":11569000},"pretaxIncome@2017Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":37,"unit":"USD","start":"2017-06-29","end":"2017-09-27","value":10364000},"#93":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":1,"unit":"USD","start":"2016-12-29","end":"2017-12-27","value":160293000},"#94":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":37,"unit":"USD","start":"2016-12-29","end":"2017-09-27","value":27453000},"pretaxIncome@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#93"},{"ref":"#94","weight":-1}],"rule":"quarter-from-ytd","value":132840000},"pretaxIncome@FY2017":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":1,"unit":"USD","start":"2016-12-29","end":"2017-12-27","value":160293000},"pretaxIncome@2018Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":38,"unit":"USD","start":"2017-12-28","end":"2018-03-28","value":6177000},"pretaxIncome@2018Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":39,"unit":"USD","start":"2018-03-29","end":"2018-06-27","value":12811000},"pretaxIncome@2018Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":40,"unit":"USD","start":"2018-06-28","end":"2018-09-26","value":9187000},"#95":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":2,"unit":"USD","start":"2017-12-28","end":"2018-12-26","value":30810000},"#96":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":40,"unit":"USD","start":"2017-12-28","end":"2018-09-26","value":28175000},"pretaxIncome@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#95"},{"ref":"#96","weight":-1}],"rule":"quarter-from-ytd","value":2635000},"pretaxIncome@FY2018":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":2,"unit":"USD","start":"2017-12-28","end":"2018-12-26","value":30810000},"pretaxIncome@2019Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":41,"unit":"USD","start":"2018-12-27","end":"2019-03-27","value":5654000},"pretaxIncome@2019Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":42,"unit":"USD","start":"2019-03-28","end":"2019-06-26","value":12221000},"pretaxIncome@2019Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":43,"unit":"USD","start":"2019-06-27","end":"2019-09-25","value":8279000},"#97":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":3,"unit":"USD","start":"2018-12-27","end":"2019-12-25","value":27514000},"#98":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":43,"unit":"USD","start":"2018-12-27","end":"2019-09-25","value":26154000},"pretaxIncome@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#97"},{"ref":"#98","weight":-1}],"rule":"quarter-from-ytd","value":1360000},"pretaxIncome@FY2019":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":3,"unit":"USD","start":"2018-12-27","end":"2019-12-25","value":27514000},"pretaxIncome@2020Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":4,"unit":"USD","start":"2019-12-26","end":"2020-03-25","value":-992000},"pretaxIncome@2020Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":5,"unit":"USD","start":"2020-03-26","end":"2020-06-24","value":-24123000},"pretaxIncome@2020Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":6,"unit":"USD","start":"2020-06-25","end":"2020-09-23","value":-6907000},"#99":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":7,"unit":"USD","start":"2019-12-26","end":"2020-12-30","value":-45477000},"#100":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":6,"unit":"USD","start":"2019-12-26","end":"2020-09-23","value":-32022000},"pretaxIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#99"},{"ref":"#100","weight":-1}],"rule":"quarter-from-ytd","value":-13455000},"pretaxIncome@FY2020":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":7,"unit":"USD","start":"2019-12-26","end":"2020-12-30","value":-45477000},"pretaxIncome@2021Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":8,"unit":"USD","start":"2020-12-31","end":"2021-03-31","value":-10505000},"pretaxIncome@2021Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":9,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":3056000},"pretaxIncome@2021Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":10,"unit":"USD","start":"2021-07-01","end":"2021-09-29","value":-2978000},"#101":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":11,"unit":"USD","start":"2020-12-31","end":"2021-12-29","value":-17335000},"#102":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":10,"unit":"USD","start":"2020-12-31","end":"2021-09-29","value":-10427000},"pretaxIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#101"},{"ref":"#102","weight":-1}],"rule":"quarter-from-ytd","value":-6908000},"pretaxIncome@FY2021":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":11,"unit":"USD","start":"2020-12-31","end":"2021-12-29","value":-17335000},"pretaxIncome@2022Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":11,"unit":"USD","start":"2021-12-30","end":"2022-03-30","value":-15579000},"pretaxIncome@2022Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":11,"unit":"USD","start":"2022-03-31","end":"2022-06-29","value":-596000},"pretaxIncome@2022Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":11,"unit":"USD","start":"2022-06-30","end":"2022-09-28","value":-3819000},"#103":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":12,"unit":"USD","start":"2021-12-30","end":"2022-12-28","value":-24285000},"#104":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":13,"unit":"USD","start":"2021-12-30","end":"2022-09-28","value":-19994000},"pretaxIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#103"},{"ref":"#104","weight":-1}],"rule":"quarter-from-ytd","value":-4291000},"pretaxIncome@FY2022":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":12,"unit":"USD","start":"2021-12-30","end":"2022-12-28","value":-24285000},"pretaxIncome@2023Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":14,"unit":"USD","start":"2022-12-29","end":"2023-03-29","value":-755000},"pretaxIncome@2023Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":15,"unit":"USD","start":"2023-03-30","end":"2023-06-28","value":7570000},"pretaxIncome@2023Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":16,"unit":"USD","start":"2023-06-29","end":"2023-09-27","value":8665000},"#105":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":17,"unit":"USD","start":"2022-12-29","end":"2023-12-27","value":16980000},"#106":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":16,"unit":"USD","start":"2022-12-29","end":"2023-09-27","value":15480000},"pretaxIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#105"},{"ref":"#106","weight":-1}],"rule":"quarter-from-ytd","value":1500000},"pretaxIncome@FY2023":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":17,"unit":"USD","start":"2022-12-29","end":"2023-12-27","value":16980000},"pretaxIncome@2024Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":18,"unit":"USD","start":"2023-12-28","end":"2024-03-27","value":2732000},"pretaxIncome@2024Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2024-03-28","end":"2024-06-26","value":13555000},"pretaxIncome@2024Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":20,"unit":"USD","start":"2024-06-27","end":"2024-09-25","value":-14982000},"#107":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":17,"unit":"USD","start":"2023-12-28","end":"2024-12-25","value":14244000},"#108":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":20,"unit":"USD","start":"2023-12-28","end":"2024-09-25","value":1305000},"pretaxIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#107"},{"ref":"#108","weight":-1}],"rule":"quarter-from-ytd","value":12939000},"pretaxIncome@FY2024":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":17,"unit":"USD","start":"2023-12-28","end":"2024-12-25","value":14244000},"pretaxIncome@2025Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":21,"unit":"USD","start":"2024-12-26","end":"2025-03-26","value":5250000},"pretaxIncome@2025Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":22,"unit":"USD","start":"2025-03-27","end":"2025-06-25","value":24676000},"pretaxIncome@2025Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":20,"unit":"USD","start":"2025-06-26","end":"2025-09-24","value":21147000},"#109":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":17,"unit":"USD","start":"2024-12-26","end":"2025-12-31","value":72609000},"#110":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":20,"unit":"USD","start":"2024-12-26","end":"2025-09-24","value":51073000},"pretaxIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#109"},{"ref":"#110","weight":-1}],"rule":"quarter-from-ytd","value":21536000},"pretaxIncome@FY2025":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":17,"unit":"USD","start":"2024-12-26","end":"2025-12-31","value":72609000},"pretaxIncome@2026Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":21,"unit":"USD","start":"2026-01-01","end":"2026-04-01","value":-439000},"pretaxIncome@2026Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":22,"unit":"USD","start":"2026-04-02","end":"2026-07-01","value":22795000},"interestExpense@FY2014":{"kind":"filed","concept":"InterestExpense","filing":24,"unit":"USD","start":"2013-12-26","end":"2014-12-31","value":365000},"interestExpense@FY2015":{"kind":"filed","concept":"InterestExpense","filing":25,"unit":"USD","start":"2015-01-01","end":"2015-12-30","value":332000},"interestExpense@2016Q1":{"kind":"filed","concept":"InterestExpense","filing":32,"unit":"USD","start":"2015-12-31","end":"2016-03-30","value":87000},"interestExpense@2016Q2":{"kind":"filed","concept":"InterestExpense","filing":33,"unit":"USD","start":"2016-03-31","end":"2016-06-29","value":91000},"interestExpense@2016Q3":{"kind":"filed","concept":"InterestExpense","filing":34,"unit":"USD","start":"2016-06-30","end":"2016-09-28","value":89000},"#111":{"kind":"filed","concept":"InterestExpense","filing":0,"unit":"USD","start":"2015-12-31","end":"2016-12-28","value":374000},"#112":{"kind":"filed","concept":"InterestExpense","filing":34,"unit":"USD","start":"2015-12-31","end":"2016-09-28","value":267000},"interestExpense@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#111"},{"ref":"#112","weight":-1}],"rule":"quarter-from-ytd","value":107000},"interestExpense@FY2016":{"kind":"filed","concept":"InterestExpense","filing":0,"unit":"USD","start":"2015-12-31","end":"2016-12-28","value":374000},"interestExpense@2017Q1":{"kind":"filed","concept":"InterestExpense","filing":35,"unit":"USD","start":"2016-12-29","end":"2017-03-29","value":303000},"interestExpense@2017Q2":{"kind":"filed","concept":"InterestExpense","filing":36,"unit":"USD","start":"2017-03-30","end":"2017-06-28","value":366000},"interestExpense@2017Q3":{"kind":"filed","concept":"InterestExpense","filing":37,"unit":"USD","start":"2017-06-29","end":"2017-09-27","value":475000},"#113":{"kind":"filed","concept":"InterestExpense","filing":1,"unit":"USD","start":"2016-12-29","end":"2017-12-27","value":1643000},"#114":{"kind":"filed","concept":"InterestExpense","filing":37,"unit":"USD","start":"2016-12-29","end":"2017-09-27","value":1144000},"interestExpense@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#113"},{"ref":"#114","weight":-1}],"rule":"quarter-from-ytd","value":499000},"interestExpense@FY2017":{"kind":"filed","concept":"InterestExpense","filing":1,"unit":"USD","start":"2016-12-29","end":"2017-12-27","value":1643000},"interestExpense@2018Q1":{"kind":"filed","concept":"InterestExpense","filing":38,"unit":"USD","start":"2017-12-28","end":"2018-03-28","value":565000},"interestExpense@2018Q2":{"kind":"filed","concept":"InterestExpense","filing":39,"unit":"USD","start":"2018-03-29","end":"2018-06-27","value":613000},"interestExpense@2018Q3":{"kind":"filed","concept":"InterestExpense","filing":40,"unit":"USD","start":"2018-06-28","end":"2018-09-26","value":592000},"#115":{"kind":"filed","concept":"InterestExpense","filing":2,"unit":"USD","start":"2017-12-28","end":"2018-12-26","value":2415000},"#116":{"kind":"filed","concept":"InterestExpense","filing":40,"unit":"USD","start":"2017-12-28","end":"2018-09-26","value":1770000},"interestExpense@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#115"},{"ref":"#116","weight":-1}],"rule":"quarter-from-ytd","value":645000},"interestExpense@FY2018":{"kind":"filed","concept":"InterestExpense","filing":2,"unit":"USD","start":"2017-12-28","end":"2018-12-26","value":2415000},"interestExpense@2019Q1":{"kind":"filed","concept":"InterestExpense","filing":41,"unit":"USD","start":"2018-12-27","end":"2019-03-27","value":72000},"interestExpense@2019Q2":{"kind":"filed","concept":"InterestExpense","filing":42,"unit":"USD","start":"2019-03-28","end":"2019-06-26","value":97000},"interestExpense@2019Q3":{"kind":"filed","concept":"InterestExpense","filing":43,"unit":"USD","start":"2019-06-27","end":"2019-09-25","value":133000},"#117":{"kind":"filed","concept":"InterestExpense","filing":3,"unit":"USD","start":"2018-12-27","end":"2019-12-25","value":434000},"#118":{"kind":"filed","concept":"InterestExpense","filing":43,"unit":"USD","start":"2018-12-27","end":"2019-09-25","value":302000},"interestExpense@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#117"},{"ref":"#118","weight":-1}],"rule":"quarter-from-ytd","value":132000},"interestExpense@FY2019":{"kind":"filed","concept":"InterestExpense","filing":3,"unit":"USD","start":"2018-12-27","end":"2019-12-25","value":434000},"interestExpense@2020Q1":{"kind":"filed","concept":"InterestExpense","filing":4,"unit":"USD","start":"2019-12-26","end":"2020-03-25","value":112000},"interestExpense@2020Q2":{"kind":"filed","concept":"InterestExpense","filing":5,"unit":"USD","start":"2020-03-26","end":"2020-06-24","value":442000},"interestExpense@2020Q3":{"kind":"filed","concept":"InterestExpense","filing":6,"unit":"USD","start":"2020-06-25","end":"2020-09-23","value":143000},"#119":{"kind":"filed","concept":"InterestExpense","filing":7,"unit":"USD","start":"2019-12-26","end":"2020-12-30","value":815000},"#120":{"kind":"filed","concept":"InterestExpense","filing":6,"unit":"USD","start":"2019-12-26","end":"2020-09-23","value":697000},"interestExpense@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#119"},{"ref":"#120","weight":-1}],"rule":"quarter-from-ytd","value":118000},"interestExpense@FY2020":{"kind":"filed","concept":"InterestExpense","filing":7,"unit":"USD","start":"2019-12-26","end":"2020-12-30","value":815000},"interestExpense@2021Q1":{"kind":"filed","concept":"InterestExpense","filing":8,"unit":"USD","start":"2020-12-31","end":"2021-03-31","value":515000},"interestExpense@2021Q2":{"kind":"filed","concept":"InterestExpense","filing":9,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":359000},"interestExpense@2021Q3":{"kind":"filed","concept":"InterestExpense","filing":10,"unit":"USD","start":"2021-07-01","end":"2021-09-29","value":350000},"#121":{"kind":"filed","concept":"InterestExpense","filing":11,"unit":"USD","start":"2020-12-31","end":"2021-12-29","value":1577000},"#122":{"kind":"filed","concept":"InterestExpense","filing":10,"unit":"USD","start":"2020-12-31","end":"2021-09-29","value":1224000},"interestExpense@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#121"},{"ref":"#122","weight":-1}],"rule":"quarter-from-ytd","value":353000},"interestExpense@FY2021":{"kind":"filed","concept":"InterestExpense","filing":11,"unit":"USD","start":"2020-12-31","end":"2021-12-29","value":1577000},"interestExpense@2022Q1":{"kind":"filed","concept":"InterestExpense","filing":11,"unit":"USD","start":"2021-12-30","end":"2022-03-30","value":355000},"interestExpense@2022Q2":{"kind":"filed","concept":"InterestExpense","filing":11,"unit":"USD","start":"2022-03-31","end":"2022-06-29","value":315000},"interestExpense@2022Q3":{"kind":"filed","concept":"InterestExpense","filing":11,"unit":"USD","start":"2022-06-30","end":"2022-09-28","value":475000},"#123":{"kind":"filed","concept":"InterestExpense","filing":12,"unit":"USD","start":"2021-12-30","end":"2022-12-28","value":1518000},"#124":{"kind":"filed","concept":"InterestExpense","filing":13,"unit":"USD","start":"2021-12-30","end":"2022-09-28","value":1145000},"interestExpense@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#123"},{"ref":"#124","weight":-1}],"rule":"quarter-from-ytd","value":373000},"interestExpense@FY2022":{"kind":"filed","concept":"InterestExpense","filing":12,"unit":"USD","start":"2021-12-30","end":"2022-12-28","value":1518000},"interestExpense@2023Q1":{"kind":"filed","concept":"InterestExpense","filing":14,"unit":"USD","start":"2022-12-29","end":"2023-03-29","value":403000},"interestExpense@2023Q2":{"kind":"filed","concept":"InterestExpense","filing":15,"unit":"USD","start":"2023-03-30","end":"2023-06-28","value":405000},"interestExpense@2023Q3":{"kind":"filed","concept":"InterestExpense","filing":16,"unit":"USD","start":"2023-06-29","end":"2023-09-27","value":433000},"#125":{"kind":"filed","concept":"InterestExpense","filing":17,"unit":"USD","start":"2022-12-29","end":"2023-12-27","value":1717000},"#126":{"kind":"filed","concept":"InterestExpense","filing":16,"unit":"USD","start":"2022-12-29","end":"2023-09-27","value":1241000},"interestExpense@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#125"},{"ref":"#126","weight":-1}],"rule":"quarter-from-ytd","value":476000},"interestExpense@FY2023":{"kind":"filed","concept":"InterestExpense","filing":17,"unit":"USD","start":"2022-12-29","end":"2023-12-27","value":1717000},"interestExpense@2024Q1":{"kind":"filed","concept":"InterestExpense","filing":18,"unit":"USD","start":"2023-12-28","end":"2024-03-27","value":508000},"interestExpense@2024Q2":{"kind":"filed","concept":"InterestExpense","filing":19,"unit":"USD","start":"2024-03-28","end":"2024-06-26","value":527000},"interestExpense@2024Q3":{"kind":"filed","concept":"InterestExpense","filing":20,"unit":"USD","start":"2024-06-27","end":"2024-09-25","value":498000},"#127":{"kind":"filed","concept":"InterestExpense","filing":17,"unit":"USD","start":"2023-12-28","end":"2024-12-25","value":2045000},"#128":{"kind":"filed","concept":"InterestExpense","filing":20,"unit":"USD","start":"2023-12-28","end":"2024-09-25","value":1533000},"interestExpense@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#127"},{"ref":"#128","weight":-1}],"rule":"quarter-from-ytd","value":512000},"interestExpense@FY2024":{"kind":"filed","concept":"InterestExpense","filing":17,"unit":"USD","start":"2023-12-28","end":"2024-12-25","value":2045000},"interestExpense@2025Q1":{"kind":"filed","concept":"InterestExpense","filing":21,"unit":"USD","start":"2024-12-26","end":"2025-03-26","value":563000},"interestExpense@2025Q2":{"kind":"filed","concept":"InterestExpense","filing":22,"unit":"USD","start":"2025-03-27","end":"2025-06-25","value":548000},"interestExpense@2025Q3":{"kind":"filed","concept":"InterestExpense","filing":20,"unit":"USD","start":"2025-06-26","end":"2025-09-24","value":504000},"#129":{"kind":"filed","concept":"InterestExpense","filing":17,"unit":"USD","start":"2024-12-26","end":"2025-12-31","value":2159000},"#130":{"kind":"filed","concept":"InterestExpense","filing":20,"unit":"USD","start":"2024-12-26","end":"2025-09-24","value":1615000},"interestExpense@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#129"},{"ref":"#130","weight":-1}],"rule":"quarter-from-ytd","value":544000},"interestExpense@FY2025":{"kind":"filed","concept":"InterestExpense","filing":17,"unit":"USD","start":"2024-12-26","end":"2025-12-31","value":2159000},"interestExpense@2026Q1":{"kind":"filed","concept":"InterestExpense","filing":21,"unit":"USD","start":"2026-01-01","end":"2026-04-01","value":548000},"interestExpense@2026Q2":{"kind":"filed","concept":"InterestExpense","filing":22,"unit":"USD","start":"2026-04-02","end":"2026-07-01","value":553000},"netIncome@2015Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2015-01-01","end":"2015-04-01","value":-12668000},"netIncome@2015Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2015-04-02","end":"2015-07-01","value":1118000},"netIncome@2015Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2015-07-02","end":"2015-09-30","value":1528000},"netIncome@2015Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2015-10-01","end":"2015-12-30","value":1246000},"netIncome@FY2015":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2015-01-01","end":"2015-12-30","value":-8776000},"netIncome@FY2013":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2012-12-27","end":"2013-12-25","value":5423000},"netIncome@2014Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2013-12-26","end":"2014-03-26","value":1092000},"netIncome@2014Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2014-03-27","end":"2014-06-25","value":1949000},"netIncome@2014Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2014-06-26","end":"2014-09-24","value":504000},"netIncome@2014Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2014-09-25","end":"2014-12-31","value":-1427000},"netIncome@FY2014":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2013-12-26","end":"2014-12-31","value":2118000},"netIncome@2016Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2015-12-31","end":"2016-03-30","value":1462000},"netIncome@2016Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2016-03-31","end":"2016-06-29","value":3298000},"netIncome@2016Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2016-06-30","end":"2016-09-28","value":3766000},"netIncome@2016Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2016-09-29","end":"2016-12-28","value":3920000},"netIncome@FY2016":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2015-12-31","end":"2016-12-28","value":12446000},"netIncome@2017Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2016-12-29","end":"2017-03-29","value":2267000},"netIncome@2017Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2017-03-30","end":"2017-06-28","value":4879000},"netIncome@2017Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2017-06-29","end":"2017-09-27","value":4997000},"netIncome@2017Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2017-09-28","end":"2017-12-27","value":-12463000},"netIncome@FY2017":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2016-12-29","end":"2017-12-27","value":-320000},"netIncome@2018Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2017-12-28","end":"2018-03-28","value":3508000},"netIncome@2018Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2018-03-29","end":"2018-06-27","value":7604000},"netIncome@2018Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2018-06-28","end":"2018-09-26","value":5025000},"netIncome@2018Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2018-09-27","end":"2018-12-26","value":-958000},"netIncome@FY2018":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2017-12-28","end":"2018-12-26","value":15179000},"netIncome@2019Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2018-12-27","end":"2019-03-27","value":2546000},"netIncome@2019Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2019-03-28","end":"2019-06-26","value":9030000},"netIncome@2019Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2019-06-27","end":"2019-09-25","value":10344000},"netIncome@2019Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2019-09-26","end":"2019-12-25","value":-2093000},"netIncome@FY2019":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2018-12-27","end":"2019-12-25","value":19827000},"netIncome@2020Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2019-12-26","end":"2020-03-25","value":-960000},"netIncome@2020Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2020-03-26","end":"2020-06-24","value":-16211000},"netIncome@2020Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2020-06-25","end":"2020-09-23","value":-5559000},"netIncome@2020Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2020-09-24","end":"2020-12-30","value":-19428000},"netIncome@FY2020":{"kind":"filed","concept":"NetIncomeLoss","filing":7,"unit":"USD","start":"2019-12-26","end":"2020-12-30","value":-42158000},"netIncome@2021Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2020-12-31","end":"2021-03-31","value":1309000},"netIncome@2021Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":9,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":1944000},"netIncome@2021Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":10,"unit":"USD","start":"2021-07-01","end":"2021-09-29","value":-2178000},"#131":{"kind":"filed","concept":"NetIncomeLoss","filing":11,"unit":"USD","start":"2020-12-31","end":"2021-12-29","value":-4561000},"#132":{"kind":"filed","concept":"NetIncomeLoss","filing":10,"unit":"USD","start":"2020-12-31","end":"2021-09-29","value":1075000},"netIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#131"},{"ref":"#132","weight":-1}],"rule":"quarter-from-ytd","value":-5636000},"netIncome@FY2021":{"kind":"filed","concept":"NetIncomeLoss","filing":11,"unit":"USD","start":"2020-12-31","end":"2021-12-29","value":-4561000},"netIncome@2022Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":44,"unit":"USD","start":"2021-12-30","end":"2022-03-30","value":-10162000},"netIncome@2022Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":45,"unit":"USD","start":"2022-03-31","end":"2022-06-29","value":-1188000},"netIncome@2022Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":13,"unit":"USD","start":"2022-06-30","end":"2022-09-28","value":-2024000},"#133":{"kind":"filed","concept":"NetIncomeLoss","filing":12,"unit":"USD","start":"2021-12-30","end":"2022-12-28","value":-21229000},"#134":{"kind":"filed","concept":"NetIncomeLoss","filing":13,"unit":"USD","start":"2021-12-30","end":"2022-09-28","value":-13374000},"netIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#133"},{"ref":"#134","weight":-1}],"rule":"quarter-from-ytd","value":-7855000},"netIncome@FY2022":{"kind":"filed","concept":"NetIncomeLoss","filing":12,"unit":"USD","start":"2021-12-30","end":"2022-12-28","value":-21229000},"netIncome@2023Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2022-12-29","end":"2023-03-29","value":-1534000},"netIncome@2023Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":15,"unit":"USD","start":"2023-03-30","end":"2023-06-28","value":6948000},"netIncome@2023Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":16,"unit":"USD","start":"2023-06-29","end":"2023-09-27","value":7627000},"#135":{"kind":"filed","concept":"NetIncomeLoss","filing":17,"unit":"USD","start":"2022-12-29","end":"2023-12-27","value":20264000},"#136":{"kind":"filed","concept":"NetIncomeLoss","filing":16,"unit":"USD","start":"2022-12-29","end":"2023-09-27","value":13041000},"netIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#135"},{"ref":"#136","weight":-1}],"rule":"quarter-from-ytd","value":7223000},"netIncome@FY2023":{"kind":"filed","concept":"NetIncomeLoss","filing":17,"unit":"USD","start":"2022-12-29","end":"2023-12-27","value":20264000},"netIncome@2024Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2023-12-28","end":"2024-03-27","value":2040000},"netIncome@2024Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2024-03-28","end":"2024-06-26","value":9668000},"netIncome@2024Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2024-06-27","end":"2024-09-25","value":-10211000},"#137":{"kind":"filed","concept":"NetIncomeLoss","filing":17,"unit":"USD","start":"2023-12-28","end":"2024-12-25","value":10207000},"#138":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2023-12-28","end":"2024-09-25","value":1497000},"netIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#137"},{"ref":"#138","weight":-1}],"rule":"quarter-from-ytd","value":8710000},"netIncome@FY2024":{"kind":"filed","concept":"NetIncomeLoss","filing":17,"unit":"USD","start":"2023-12-28","end":"2024-12-25","value":10207000},"netIncome@2025Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":21,"unit":"USD","start":"2024-12-26","end":"2025-03-26","value":4245000},"netIncome@2025Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2025-03-27","end":"2025-06-25","value":17148000},"netIncome@2025Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2025-06-26","end":"2025-09-24","value":12501000},"#139":{"kind":"filed","concept":"NetIncomeLoss","filing":17,"unit":"USD","start":"2024-12-26","end":"2025-12-31","value":45725000},"#140":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2024-12-26","end":"2025-09-24","value":33894000},"netIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#139"},{"ref":"#140","weight":-1}],"rule":"quarter-from-ytd","value":11831000},"netIncome@FY2025":{"kind":"filed","concept":"NetIncomeLoss","filing":17,"unit":"USD","start":"2024-12-26","end":"2025-12-31","value":45725000},"netIncome@2026Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":21,"unit":"USD","start":"2026-01-01","end":"2026-04-01","value":-290000},"netIncome@2026Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2026-04-02","end":"2026-07-01","value":15680000},"dilutedEps@FY2013":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":23,"unit":"USD/shares","start":"2012-12-27","end":"2013-12-25","value":0.18},"dilutedEps@2014Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":26,"unit":"USD/shares","start":"2013-12-26","end":"2014-03-26","value":0.04},"dilutedEps@2014Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":27,"unit":"USD/shares","start":"2014-03-27","end":"2014-06-25","value":0.06},"dilutedEps@2014Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":28,"unit":"USD/shares","start":"2014-06-26","end":"2014-09-24","value":0.02},"#141":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2013-12-26","end":"2014-12-31","value":0.07},"#142":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":24,"unit":"shares","start":"2013-12-26","end":"2014-12-31","value":30122000},"#143":{"kind":"computed","op":"product","terms":[{"ref":"#141"},{"ref":"#142"}],"value":2108540},"#144":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":28,"unit":"USD/shares","start":"2013-12-26","end":"2014-09-24","value":0.12},"#145":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":28,"unit":"shares","start":"2013-12-26","end":"2014-09-24","value":30119000},"#146":{"kind":"computed","op":"product","terms":[{"ref":"#144"},{"ref":"#145"}],"value":3614280},"#147":{"kind":"computed","op":"sum","terms":[{"ref":"#143"},{"ref":"#146","weight":-1}],"value":-1505740},"#148":{"kind":"computed","op":"sum","terms":[{"ref":"#142","weight":4},{"ref":"#145","weight":-3}],"rule":"unaverage-quarter","value":30131000},"dilutedEps@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#147"},{"ref":"#148"}],"rule":"per-share-quarter","value":-0.04997311738740832},"dilutedEps@FY2014":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2013-12-26","end":"2014-12-31","value":0.07},"dilutedEps@2015Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2015-01-01","end":"2015-04-01","value":-1.06},"dilutedEps@2015Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":30,"unit":"USD/shares","start":"2015-04-02","end":"2015-07-01","value":0.08},"dilutedEps@2015Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2015-07-02","end":"2015-09-30","value":0.1},"#149":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":25,"unit":"USD/shares","start":"2015-01-01","end":"2015-12-30","value":-0.65},"#150":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":25,"unit":"shares","start":"2015-01-01","end":"2015-12-30","value":13588000},"#151":{"kind":"computed","op":"product","terms":[{"ref":"#149"},{"ref":"#150"}],"value":-8832200},"#152":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2015-01-01","end":"2015-09-30","value":-0.8},"#153":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":31,"unit":"shares","start":"2015-01-01","end":"2015-09-30","value":12590000},"#154":{"kind":"computed","op":"product","terms":[{"ref":"#152"},{"ref":"#153"}],"value":-10072000},"#155":{"kind":"computed","op":"sum","terms":[{"ref":"#151"},{"ref":"#154","weight":-1}],"value":1239800},"#156":{"kind":"computed","op":"sum","terms":[{"ref":"#150","weight":4},{"ref":"#153","weight":-3}],"rule":"unaverage-quarter","value":16582000},"dilutedEps@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#155"},{"ref":"#156"}],"rule":"per-share-quarter","value":0.07476782052828368},"dilutedEps@FY2015":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":25,"unit":"USD/shares","start":"2015-01-01","end":"2015-12-30","value":-0.65},"dilutedEps@2016Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":32,"unit":"USD/shares","start":"2015-12-31","end":"2016-03-30","value":0.07},"dilutedEps@2016Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":33,"unit":"USD/shares","start":"2016-03-31","end":"2016-06-29","value":0.14},"dilutedEps@2016Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":34,"unit":"USD/shares","start":"2016-06-30","end":"2016-09-28","value":0.15},"#157":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2015-12-31","end":"2016-12-28","value":0.53},"#158":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2015-12-31","end":"2016-12-28","value":23449000},"#159":{"kind":"computed","op":"product","terms":[{"ref":"#157"},{"ref":"#158"}],"value":12427970},"#160":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":34,"unit":"USD/shares","start":"2015-12-31","end":"2016-09-28","value":0.37},"#161":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":34,"unit":"shares","start":"2015-12-31","end":"2016-09-28","value":22805000},"#162":{"kind":"computed","op":"product","terms":[{"ref":"#160"},{"ref":"#161"}],"value":8437850},"#163":{"kind":"computed","op":"sum","terms":[{"ref":"#159"},{"ref":"#162","weight":-1}],"value":3990120},"#164":{"kind":"computed","op":"sum","terms":[{"ref":"#158","weight":4},{"ref":"#161","weight":-3}],"rule":"unaverage-quarter","value":25381000},"dilutedEps@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#163"},{"ref":"#164"}],"rule":"per-share-quarter","value":0.15720893581813167},"dilutedEps@FY2016":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2015-12-31","end":"2016-12-28","value":0.53},"dilutedEps@2017Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":35,"unit":"USD/shares","start":"2016-12-29","end":"2017-03-29","value":0.09},"dilutedEps@2017Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":36,"unit":"USD/shares","start":"2017-03-30","end":"2017-06-28","value":0.19},"dilutedEps@2017Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":37,"unit":"USD/shares","start":"2017-06-29","end":"2017-09-27","value":0.19},"#165":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2016-12-29","end":"2017-12-27","value":-0.01},"#166":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2016-12-29","end":"2017-12-27","value":25876000},"#167":{"kind":"computed","op":"product","terms":[{"ref":"#165"},{"ref":"#166"}],"value":-258760},"#168":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":37,"unit":"USD/shares","start":"2016-12-29","end":"2017-09-27","value":0.46},"#169":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":37,"unit":"shares","start":"2016-12-29","end":"2017-09-27","value":26248000},"#170":{"kind":"computed","op":"product","terms":[{"ref":"#168"},{"ref":"#169"}],"value":12074080},"#171":{"kind":"computed","op":"sum","terms":[{"ref":"#167"},{"ref":"#170","weight":-1}],"value":-12332840},"#172":{"kind":"computed","op":"sum","terms":[{"ref":"#166","weight":4},{"ref":"#169","weight":-3}],"rule":"unaverage-quarter","value":24760000},"dilutedEps@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#171"},{"ref":"#172"}],"rule":"per-share-quarter","value":-0.49809531502423265},"dilutedEps@FY2017":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2016-12-29","end":"2017-12-27","value":-0.01},"dilutedEps@2018Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":38,"unit":"USD/shares","start":"2017-12-28","end":"2018-03-28","value":0.13},"dilutedEps@2018Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":39,"unit":"USD/shares","start":"2018-03-29","end":"2018-06-27","value":0.26},"dilutedEps@2018Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":40,"unit":"USD/shares","start":"2018-06-28","end":"2018-09-26","value":0.17},"#173":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2017-12-28","end":"2018-12-26","value":0.52},"#174":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2017-12-28","end":"2018-12-26","value":29179000},"#175":{"kind":"computed","op":"product","terms":[{"ref":"#173"},{"ref":"#174"}],"value":15173080},"#176":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":40,"unit":"USD/shares","start":"2017-12-28","end":"2018-09-26","value":0.56},"#177":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":40,"unit":"shares","start":"2017-12-28","end":"2018-09-26","value":28820000},"#178":{"kind":"computed","op":"product","terms":[{"ref":"#176"},{"ref":"#177"}],"value":16139200.000000002},"#179":{"kind":"computed","op":"sum","terms":[{"ref":"#175"},{"ref":"#178","weight":-1}],"value":-966120.0000000019},"#180":{"kind":"computed","op":"sum","terms":[{"ref":"#174","weight":4},{"ref":"#177","weight":-3}],"rule":"unaverage-quarter","value":30256000},"dilutedEps@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#179"},{"ref":"#180"}],"rule":"per-share-quarter","value":-0.03193151771549451},"dilutedEps@FY2018":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2017-12-28","end":"2018-12-26","value":0.52},"dilutedEps@2019Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":41,"unit":"USD/shares","start":"2018-12-27","end":"2019-03-27","value":0.08},"dilutedEps@2019Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":42,"unit":"USD/shares","start":"2019-03-28","end":"2019-06-26","value":0.29},"dilutedEps@2019Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":43,"unit":"USD/shares","start":"2019-06-27","end":"2019-09-25","value":0.31},"#181":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2018-12-27","end":"2019-12-25","value":0.61},"#182":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":3,"unit":"shares","start":"2018-12-27","end":"2019-12-25","value":32251000},"#183":{"kind":"computed","op":"product","terms":[{"ref":"#181"},{"ref":"#182"}],"value":19673110},"#184":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":43,"unit":"USD/shares","start":"2018-12-27","end":"2019-09-25","value":0.7},"#185":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":43,"unit":"shares","start":"2018-12-27","end":"2019-09-25","value":31441000},"#186":{"kind":"computed","op":"product","terms":[{"ref":"#184"},{"ref":"#185"}],"value":22008700},"#187":{"kind":"computed","op":"sum","terms":[{"ref":"#183"},{"ref":"#186","weight":-1}],"value":-2335590},"#188":{"kind":"computed","op":"sum","terms":[{"ref":"#182","weight":4},{"ref":"#185","weight":-3}],"rule":"unaverage-quarter","value":34681000},"dilutedEps@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#187"},{"ref":"#188"}],"rule":"per-share-quarter","value":-0.06734494391741876},"dilutedEps@FY2019":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2018-12-27","end":"2019-12-25","value":0.61},"dilutedEps@2020Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2019-12-26","end":"2020-03-25","value":-0.03},"dilutedEps@2020Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2020-03-26","end":"2020-06-24","value":-0.43},"dilutedEps@2020Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":6,"unit":"USD/shares","start":"2020-06-25","end":"2020-09-23","value":-0.15},"#189":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":7,"unit":"USD/shares","start":"2019-12-26","end":"2020-12-30","value":-1.14},"#190":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":7,"unit":"shares","start":"2019-12-26","end":"2020-12-30","value":37129000},"#191":{"kind":"computed","op":"product","terms":[{"ref":"#189"},{"ref":"#190"}],"value":-42327060},"#192":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":6,"unit":"USD/shares","start":"2019-12-26","end":"2020-09-23","value":-0.62},"#193":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":6,"unit":"shares","start":"2019-12-26","end":"2020-09-23","value":36668000},"#194":{"kind":"computed","op":"product","terms":[{"ref":"#192"},{"ref":"#193"}],"value":-22734160},"#195":{"kind":"computed","op":"sum","terms":[{"ref":"#191"},{"ref":"#194","weight":-1}],"value":-19592900},"#196":{"kind":"computed","op":"sum","terms":[{"ref":"#190","weight":4},{"ref":"#193","weight":-3}],"rule":"unaverage-quarter","value":38512000},"dilutedEps@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#195"},{"ref":"#196"}],"rule":"per-share-quarter","value":-0.5087479227253843},"dilutedEps@FY2020":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":7,"unit":"USD/shares","start":"2019-12-26","end":"2020-12-30","value":-1.14},"dilutedEps@2021Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2020-12-31","end":"2021-03-31","value":0.01},"dilutedEps@2021Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":9,"unit":"USD/shares","start":"2021-04-01","end":"2021-06-30","value":0.05},"dilutedEps@2021Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":10,"unit":"USD/shares","start":"2021-07-01","end":"2021-09-29","value":-0.06},"#197":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":11,"unit":"USD/shares","start":"2020-12-31","end":"2021-12-29","value":-0.12},"#198":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":11,"unit":"shares","start":"2020-12-31","end":"2021-12-29","value":39085000},"#199":{"kind":"computed","op":"product","terms":[{"ref":"#197"},{"ref":"#198"}],"value":-4690200},"#200":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":10,"unit":"USD/shares","start":"2020-12-31","end":"2021-09-29","value":0.01},"#201":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2020-12-31","end":"2021-09-29","value":43448000},"#202":{"kind":"computed","op":"product","terms":[{"ref":"#200"},{"ref":"#201"}],"value":434480},"#203":{"kind":"computed","op":"sum","terms":[{"ref":"#199"},{"ref":"#202","weight":-1}],"value":-5124680},"#204":{"kind":"computed","op":"sum","terms":[{"ref":"#198","weight":4},{"ref":"#201","weight":-3}],"rule":"unaverage-quarter","value":25996000},"dilutedEps@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#203"},{"ref":"#204"}],"rule":"per-share-quarter","value":-0.1971334051392522},"dilutedEps@FY2021":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":11,"unit":"USD/shares","start":"2020-12-31","end":"2021-12-29","value":-0.12},"dilutedEps@2022Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":11,"unit":"USD/shares","start":"2021-12-30","end":"2022-03-30","value":-0.26},"dilutedEps@2022Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":11,"unit":"USD/shares","start":"2022-03-31","end":"2022-06-29","value":-0.03},"dilutedEps@2022Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":11,"unit":"USD/shares","start":"2022-06-30","end":"2022-09-28","value":-0.05},"#205":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":12,"unit":"USD/shares","start":"2021-12-30","end":"2022-12-28","value":-0.54},"#206":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":12,"unit":"shares","start":"2021-12-30","end":"2022-12-28","value":39237000},"#207":{"kind":"computed","op":"product","terms":[{"ref":"#205"},{"ref":"#206"}],"value":-21187980},"#208":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":13,"unit":"USD/shares","start":"2021-12-30","end":"2022-09-28","value":-0.34},"#209":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":13,"unit":"shares","start":"2021-12-30","end":"2022-09-28","value":39221000},"#210":{"kind":"computed","op":"product","terms":[{"ref":"#208"},{"ref":"#209"}],"value":-13335140.000000002},"#211":{"kind":"computed","op":"sum","terms":[{"ref":"#207"},{"ref":"#210","weight":-1}],"value":-7852839.999999998},"#212":{"kind":"computed","op":"sum","terms":[{"ref":"#206","weight":4},{"ref":"#209","weight":-3}],"rule":"unaverage-quarter","value":39285000},"dilutedEps@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#211"},{"ref":"#212"}],"rule":"per-share-quarter","value":-0.19989410716558478},"dilutedEps@FY2022":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":12,"unit":"USD/shares","start":"2021-12-30","end":"2022-12-28","value":-0.54},"dilutedEps@2023Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":14,"unit":"USD/shares","start":"2022-12-29","end":"2023-03-29","value":-0.04},"dilutedEps@2023Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":15,"unit":"USD/shares","start":"2023-03-30","end":"2023-06-28","value":0.16},"dilutedEps@2023Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2023-06-29","end":"2023-09-27","value":0.19},"#213":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":17,"unit":"USD/shares","start":"2022-12-29","end":"2023-12-27","value":0.48},"#214":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":17,"unit":"shares","start":"2022-12-29","end":"2023-12-27","value":43899000},"#215":{"kind":"computed","op":"product","terms":[{"ref":"#213"},{"ref":"#214"}],"value":21071520},"#216":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2022-12-29","end":"2023-09-27","value":0.31},"#217":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2022-12-29","end":"2023-09-27","value":43884000},"#218":{"kind":"computed","op":"product","terms":[{"ref":"#216"},{"ref":"#217"}],"value":13604040},"#219":{"kind":"computed","op":"sum","terms":[{"ref":"#215"},{"ref":"#218","weight":-1}],"value":7467480},"#220":{"kind":"computed","op":"sum","terms":[{"ref":"#214","weight":4},{"ref":"#217","weight":-3}],"rule":"unaverage-quarter","value":43944000},"dilutedEps@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#219"},{"ref":"#220"}],"rule":"per-share-quarter","value":0.16993173129437467},"dilutedEps@FY2023":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":17,"unit":"USD/shares","start":"2022-12-29","end":"2023-12-27","value":0.48},"dilutedEps@2024Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":18,"unit":"USD/shares","start":"2023-12-28","end":"2024-03-27","value":0.05},"dilutedEps@2024Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2024-03-28","end":"2024-06-26","value":0.23},"dilutedEps@2024Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2024-06-27","end":"2024-09-25","value":-0.26},"#221":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":17,"unit":"USD/shares","start":"2023-12-28","end":"2024-12-25","value":0.24},"#222":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":17,"unit":"shares","start":"2023-12-28","end":"2024-12-25","value":44203000},"#223":{"kind":"computed","op":"product","terms":[{"ref":"#221"},{"ref":"#222"}],"value":10608720},"#224":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2023-12-28","end":"2024-09-25","value":0.03},"#225":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":20,"unit":"shares","start":"2023-12-28","end":"2024-09-25","value":44163000},"#226":{"kind":"computed","op":"product","terms":[{"ref":"#224"},{"ref":"#225"}],"value":1324890},"#227":{"kind":"computed","op":"sum","terms":[{"ref":"#223"},{"ref":"#226","weight":-1}],"value":9283830},"#228":{"kind":"computed","op":"sum","terms":[{"ref":"#222","weight":4},{"ref":"#225","weight":-3}],"rule":"unaverage-quarter","value":44323000},"dilutedEps@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#227"},{"ref":"#228"}],"rule":"per-share-quarter","value":0.20945852040701216},"dilutedEps@FY2024":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":17,"unit":"USD/shares","start":"2023-12-28","end":"2024-12-25","value":0.24},"dilutedEps@2025Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":21,"unit":"USD/shares","start":"2024-12-26","end":"2025-03-26","value":0.1},"dilutedEps@2025Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2025-03-27","end":"2025-06-25","value":0.41},"dilutedEps@2025Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2025-06-26","end":"2025-09-24","value":0.3},"#229":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":17,"unit":"USD/shares","start":"2024-12-26","end":"2025-12-31","value":1.09},"#230":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":17,"unit":"shares","start":"2024-12-26","end":"2025-12-31","value":41847000},"#231":{"kind":"computed","op":"product","terms":[{"ref":"#229"},{"ref":"#230"}],"value":45613230},"#232":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2024-12-26","end":"2025-09-24","value":0.81},"#233":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":20,"unit":"shares","start":"2024-12-26","end":"2025-09-24","value":41852000},"#234":{"kind":"computed","op":"product","terms":[{"ref":"#232"},{"ref":"#233"}],"value":33900120},"#235":{"kind":"computed","op":"sum","terms":[{"ref":"#231"},{"ref":"#234","weight":-1}],"value":11713110},"#236":{"kind":"computed","op":"sum","terms":[{"ref":"#230","weight":4},{"ref":"#233","weight":-3}],"rule":"unaverage-quarter","value":41832000},"dilutedEps@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#235"},{"ref":"#236"}],"rule":"per-share-quarter","value":0.28000358577165807},"dilutedEps@FY2025":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":17,"unit":"USD/shares","start":"2024-12-26","end":"2025-12-31","value":1.09},"dilutedEps@2026Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":21,"unit":"USD/shares","start":"2026-01-01","end":"2026-04-01","value":-0.01},"dilutedEps@2026Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2026-04-02","end":"2026-07-01","value":0.37},"cash@FY2013":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":24,"unit":"USD","end":"2013-12-25","value":2677000},"cash@2014Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":26,"unit":"USD","end":"2014-03-26","value":10340000},"cash@2014Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":27,"unit":"USD","end":"2014-06-25","value":5843000},"cash@2014Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":28,"unit":"USD","end":"2014-09-24","value":6107000},"cash@2014Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":25,"unit":"USD","end":"2014-12-31","value":2677000},"cash@FY2014":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":25,"unit":"USD","end":"2014-12-31","value":2677000},"cash@2015Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":29,"unit":"USD","end":"2015-04-01","value":60834000},"cash@2015Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":30,"unit":"USD","end":"2015-07-01","value":64919000},"cash@2015Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":32,"unit":"USD","end":"2015-09-30","value":65855000},"cash@2015Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2015-12-30","value":70849000},"cash@FY2015":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2015-12-30","value":70849000},"cash@2016Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":29,"unit":"USD","end":"2016-03-30","value":65855000},"cash@2016Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":33,"unit":"USD","end":"2016-06-29","value":68371000},"cash@2016Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":34,"unit":"USD","end":"2016-09-28","value":12227000},"cash@2016Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2016-12-28","value":11607000},"cash@FY2016":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2016-12-28","value":11607000},"cash@2017Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":35,"unit":"USD","end":"2017-03-29","value":15711000},"cash@2017Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":36,"unit":"USD","end":"2017-06-28","value":22436000},"cash@2017Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":37,"unit":"USD","end":"2017-09-27","value":26887000},"cash@2017Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2017-12-27","value":21507000},"cash@FY2017":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2017-12-27","value":21507000},"cash@2018Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":38,"unit":"USD","end":"2018-03-28","value":26624000},"cash@2018Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":39,"unit":"USD","end":"2018-06-27","value":30879000},"cash@2018Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":40,"unit":"USD","end":"2018-09-26","value":29295000},"cash@2018Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2018-12-26","value":24750000},"cash@FY2018":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2018-12-26","value":24750000},"cash@2019Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":38,"unit":"USD","end":"2019-03-27","value":31897000},"cash@2019Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":39,"unit":"USD","end":"2019-06-26","value":29733000},"cash@2019Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":40,"unit":"USD","end":"2019-09-25","value":44505000},"cash@2019Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2019-12-25","value":37099000},"cash@FY2019":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2019-12-25","value":37099000},"cash@2020Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":41,"unit":"USD","end":"2020-03-25","value":87806000},"cash@2020Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":42,"unit":"USD","end":"2020-06-24","value":173984000},"cash@2020Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":43,"unit":"USD","end":"2020-09-23","value":174883000},"cash@2020Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2020-12-30","value":146873000},"cash@FY2020":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2020-12-30","value":146873000},"cash@2021Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2021-03-31","value":374999000},"cash@2021Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":5,"unit":"USD","end":"2021-06-30","value":340103000},"cash@2021Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":6,"unit":"USD","end":"2021-09-29","value":321421000},"cash@2021Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":7,"unit":"USD","end":"2021-12-29","value":302406000},"cash@FY2021":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":7,"unit":"USD","end":"2021-12-29","value":302406000},"cash@2022Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":11,"unit":"USD","end":"2022-03-30","value":279251000},"cash@2022Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":11,"unit":"USD","end":"2022-06-29","value":278332000},"cash@2022Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":11,"unit":"USD","end":"2022-09-28","value":256998000},"cash@2022Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":11,"unit":"USD","end":"2022-12-28","value":230521000},"cash@FY2022":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":11,"unit":"USD","end":"2022-12-28","value":230521000},"cash@2023Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":11,"unit":"USD","end":"2023-03-29","value":293430000},"cash@2023Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":11,"unit":"USD","end":"2023-06-28","value":203697000},"cash@2023Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":11,"unit":"USD","end":"2023-09-27","value":190020000},"cash@2023Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":12,"unit":"USD","end":"2023-12-27","value":224653000},"cash@FY2023":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":12,"unit":"USD","end":"2023-12-27","value":224653000},"cash@2024Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":14,"unit":"USD","end":"2024-03-27","value":260203000},"cash@2024Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":15,"unit":"USD","end":"2024-06-26","value":301838000},"cash@2024Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":16,"unit":"USD","end":"2024-09-25","value":310865000},"cash@2024Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":17,"unit":"USD","end":"2024-12-25","value":320714000},"cash@FY2024":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":17,"unit":"USD","end":"2024-12-25","value":320714000},"cash@2025Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":18,"unit":"USD","end":"2025-03-26","value":312921000},"cash@2025Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":19,"unit":"USD","end":"2025-06-25","value":336804000},"cash@2025Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":20,"unit":"USD","end":"2025-09-24","value":357757000},"cash@2025Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":22,"unit":"USD","end":"2025-12-31","value":360123000},"cash@FY2025":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":22,"unit":"USD","end":"2025-12-31","value":360123000},"cash@2026Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":21,"unit":"USD","end":"2026-04-01","value":313650000},"cash@2026Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":22,"unit":"USD","end":"2026-07-01","value":307962000},"currentAssets@2014Q4":{"kind":"filed","concept":"AssetsCurrent","filing":23,"unit":"USD","end":"2014-12-31","value":7925000},"currentAssets@FY2014":{"kind":"filed","concept":"AssetsCurrent","filing":23,"unit":"USD","end":"2014-12-31","value":7925000},"currentAssets@2015Q1":{"kind":"filed","concept":"AssetsCurrent","filing":26,"unit":"USD","end":"2015-04-01","value":66140000},"currentAssets@2015Q2":{"kind":"filed","concept":"AssetsCurrent","filing":27,"unit":"USD","end":"2015-07-01","value":71670000},"currentAssets@2015Q3":{"kind":"filed","concept":"AssetsCurrent","filing":28,"unit":"USD","end":"2015-09-30","value":75826000},"currentAssets@2015Q4":{"kind":"filed","concept":"AssetsCurrent","filing":24,"unit":"USD","end":"2015-12-30","value":78934000},"currentAssets@FY2015":{"kind":"filed","concept":"AssetsCurrent","filing":24,"unit":"USD","end":"2015-12-30","value":78934000},"currentAssets@2016Q1":{"kind":"filed","concept":"AssetsCurrent","filing":29,"unit":"USD","end":"2016-03-30","value":73413000},"currentAssets@2016Q2":{"kind":"filed","concept":"AssetsCurrent","filing":30,"unit":"USD","end":"2016-06-29","value":75918000},"currentAssets@2016Q3":{"kind":"filed","concept":"AssetsCurrent","filing":31,"unit":"USD","end":"2016-09-28","value":81948000},"currentAssets@2016Q4":{"kind":"filed","concept":"AssetsCurrent","filing":25,"unit":"USD","end":"2016-12-28","value":83944000},"currentAssets@FY2016":{"kind":"filed","concept":"AssetsCurrent","filing":25,"unit":"USD","end":"2016-12-28","value":83944000},"currentAssets@2017Q1":{"kind":"filed","concept":"AssetsCurrent","filing":32,"unit":"USD","end":"2017-03-29","value":83800000},"currentAssets@2017Q2":{"kind":"filed","concept":"AssetsCurrent","filing":33,"unit":"USD","end":"2017-06-28","value":93179000},"currentAssets@2017Q3":{"kind":"filed","concept":"AssetsCurrent","filing":34,"unit":"USD","end":"2017-09-27","value":98509000},"currentAssets@2017Q4":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2017-12-27","value":93199000},"currentAssets@FY2017":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2017-12-27","value":93199000},"currentAssets@2018Q1":{"kind":"filed","concept":"AssetsCurrent","filing":35,"unit":"USD","end":"2018-03-28","value":95649000},"currentAssets@2018Q2":{"kind":"filed","concept":"AssetsCurrent","filing":36,"unit":"USD","end":"2018-06-27","value":102100000},"currentAssets@2018Q3":{"kind":"filed","concept":"AssetsCurrent","filing":37,"unit":"USD","end":"2018-09-26","value":103917000},"currentAssets@2018Q4":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2018-12-26","value":101119000},"currentAssets@FY2018":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2018-12-26","value":101119000},"currentAssets@2019Q1":{"kind":"filed","concept":"AssetsCurrent","filing":38,"unit":"USD","end":"2019-03-27","value":92356000},"currentAssets@2019Q2":{"kind":"filed","concept":"AssetsCurrent","filing":39,"unit":"USD","end":"2019-06-26","value":86865000},"currentAssets@2019Q3":{"kind":"filed","concept":"AssetsCurrent","filing":40,"unit":"USD","end":"2019-09-25","value":99440000},"currentAssets@2019Q4":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2019-12-25","value":87675000},"currentAssets@FY2019":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2019-12-25","value":87675000},"currentAssets@2020Q1":{"kind":"filed","concept":"AssetsCurrent","filing":41,"unit":"USD","end":"2020-03-25","value":115410000},"currentAssets@2020Q2":{"kind":"filed","concept":"AssetsCurrent","filing":42,"unit":"USD","end":"2020-06-24","value":204076000},"currentAssets@2020Q3":{"kind":"filed","concept":"AssetsCurrent","filing":43,"unit":"USD","end":"2020-09-23","value":204510000},"currentAssets@2020Q4":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2020-12-30","value":203186000},"currentAssets@FY2020":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2020-12-30","value":203186000},"currentAssets@2021Q1":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2021-03-31","value":435290000},"currentAssets@2021Q2":{"kind":"filed","concept":"AssetsCurrent","filing":5,"unit":"USD","end":"2021-06-30","value":438161000},"currentAssets@2021Q3":{"kind":"filed","concept":"AssetsCurrent","filing":6,"unit":"USD","end":"2021-09-29","value":419180000},"currentAssets@2021Q4":{"kind":"filed","concept":"AssetsCurrent","filing":7,"unit":"USD","end":"2021-12-29","value":409676000},"currentAssets@FY2021":{"kind":"filed","concept":"AssetsCurrent","filing":7,"unit":"USD","end":"2021-12-29","value":409676000},"currentAssets@2022Q1":{"kind":"filed","concept":"AssetsCurrent","filing":11,"unit":"USD","end":"2022-03-30","value":386617000},"currentAssets@2022Q2":{"kind":"filed","concept":"AssetsCurrent","filing":11,"unit":"USD","end":"2022-06-29","value":387575000},"currentAssets@2022Q3":{"kind":"filed","concept":"AssetsCurrent","filing":11,"unit":"USD","end":"2022-09-28","value":367055000},"currentAssets@2022Q4":{"kind":"filed","concept":"AssetsCurrent","filing":11,"unit":"USD","end":"2022-12-28","value":343988000},"currentAssets@FY2022":{"kind":"filed","concept":"AssetsCurrent","filing":11,"unit":"USD","end":"2022-12-28","value":343988000},"currentAssets@2023Q1":{"kind":"filed","concept":"AssetsCurrent","filing":11,"unit":"USD","end":"2023-03-29","value":330074000},"currentAssets@2023Q2":{"kind":"filed","concept":"AssetsCurrent","filing":11,"unit":"USD","end":"2023-06-28","value":329518000},"currentAssets@2023Q3":{"kind":"filed","concept":"AssetsCurrent","filing":11,"unit":"USD","end":"2023-09-27","value":323236000},"currentAssets@2023Q4":{"kind":"filed","concept":"AssetsCurrent","filing":12,"unit":"USD","end":"2023-12-27","value":334432000},"currentAssets@FY2023":{"kind":"filed","concept":"AssetsCurrent","filing":12,"unit":"USD","end":"2023-12-27","value":334432000},"currentAssets@2024Q1":{"kind":"filed","concept":"AssetsCurrent","filing":14,"unit":"USD","end":"2024-03-27","value":326189000},"currentAssets@2024Q2":{"kind":"filed","concept":"AssetsCurrent","filing":15,"unit":"USD","end":"2024-06-26","value":345680000},"currentAssets@2024Q3":{"kind":"filed","concept":"AssetsCurrent","filing":16,"unit":"USD","end":"2024-09-25","value":354016000},"currentAssets@2024Q4":{"kind":"filed","concept":"AssetsCurrent","filing":17,"unit":"USD","end":"2024-12-25","value":368216000},"currentAssets@FY2024":{"kind":"filed","concept":"AssetsCurrent","filing":17,"unit":"USD","end":"2024-12-25","value":368216000},"currentAssets@2025Q1":{"kind":"filed","concept":"AssetsCurrent","filing":18,"unit":"USD","end":"2025-03-26","value":364603000},"currentAssets@2025Q2":{"kind":"filed","concept":"AssetsCurrent","filing":19,"unit":"USD","end":"2025-06-25","value":390843000},"currentAssets@2025Q3":{"kind":"filed","concept":"AssetsCurrent","filing":20,"unit":"USD","end":"2025-09-24","value":414777000},"currentAssets@2025Q4":{"kind":"filed","concept":"AssetsCurrent","filing":22,"unit":"USD","end":"2025-12-31","value":430347000},"currentAssets@FY2025":{"kind":"filed","concept":"AssetsCurrent","filing":22,"unit":"USD","end":"2025-12-31","value":430347000},"currentAssets@2026Q1":{"kind":"filed","concept":"AssetsCurrent","filing":21,"unit":"USD","end":"2026-04-01","value":393869000},"currentAssets@2026Q2":{"kind":"filed","concept":"AssetsCurrent","filing":22,"unit":"USD","end":"2026-07-01","value":393758000},"totalAssets@2014Q4":{"kind":"filed","concept":"Assets","filing":23,"unit":"USD","end":"2014-12-31","value":82962000},"totalAssets@FY2014":{"kind":"filed","concept":"Assets","filing":23,"unit":"USD","end":"2014-12-31","value":82962000},"totalAssets@2015Q1":{"kind":"filed","concept":"Assets","filing":26,"unit":"USD","end":"2015-04-01","value":150903000},"totalAssets@2015Q2":{"kind":"filed","concept":"Assets","filing":27,"unit":"USD","end":"2015-07-01","value":161996000},"totalAssets@2015Q3":{"kind":"filed","concept":"Assets","filing":28,"unit":"USD","end":"2015-09-30","value":274782000},"totalAssets@2015Q4":{"kind":"filed","concept":"Assets","filing":24,"unit":"USD","end":"2015-12-30","value":379547000},"totalAssets@FY2015":{"kind":"filed","concept":"Assets","filing":24,"unit":"USD","end":"2015-12-30","value":379547000},"totalAssets@2016Q1":{"kind":"filed","concept":"Assets","filing":29,"unit":"USD","end":"2016-03-30","value":422510000},"totalAssets@2016Q2":{"kind":"filed","concept":"Assets","filing":30,"unit":"USD","end":"2016-06-29","value":467367000},"totalAssets@2016Q3":{"kind":"filed","concept":"Assets","filing":31,"unit":"USD","end":"2016-09-28","value":511944000},"totalAssets@2016Q4":{"kind":"filed","concept":"Assets","filing":25,"unit":"USD","end":"2016-12-28","value":538194000},"totalAssets@FY2016":{"kind":"filed","concept":"Assets","filing":25,"unit":"USD","end":"2016-12-28","value":538194000},"totalAssets@2017Q1":{"kind":"filed","concept":"Assets","filing":32,"unit":"USD","end":"2017-03-29","value":555428000},"totalAssets@2017Q2":{"kind":"filed","concept":"Assets","filing":33,"unit":"USD","end":"2017-06-28","value":578256000},"totalAssets@2017Q3":{"kind":"filed","concept":"Assets","filing":34,"unit":"USD","end":"2017-09-27","value":599937000},"totalAssets@2017Q4":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2017-12-27","value":470606000},"totalAssets@FY2017":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2017-12-27","value":470606000},"totalAssets@2018Q1":{"kind":"filed","concept":"Assets","filing":35,"unit":"USD","end":"2018-03-28","value":500294000},"totalAssets@2018Q2":{"kind":"filed","concept":"Assets","filing":36,"unit":"USD","end":"2018-06-27","value":536735000},"totalAssets@2018Q3":{"kind":"filed","concept":"Assets","filing":37,"unit":"USD","end":"2018-09-26","value":592322000},"totalAssets@2018Q4":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2018-12-26","value":610532000},"totalAssets@FY2018":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2018-12-26","value":610532000},"totalAssets@2019Q1":{"kind":"filed","concept":"Assets","filing":38,"unit":"USD","end":"2019-03-27","value":846968000},"totalAssets@2019Q2":{"kind":"filed","concept":"Assets","filing":39,"unit":"USD","end":"2019-06-26","value":898244000},"totalAssets@2019Q3":{"kind":"filed","concept":"Assets","filing":40,"unit":"USD","end":"2019-09-25","value":963272000},"totalAssets@2019Q4":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2019-12-25","value":968268000},"totalAssets@FY2019":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2019-12-25","value":968268000},"totalAssets@2020Q1":{"kind":"filed","concept":"Assets","filing":41,"unit":"USD","end":"2020-03-25","value":1040008000},"totalAssets@2020Q2":{"kind":"filed","concept":"Assets","filing":42,"unit":"USD","end":"2020-06-24","value":1123935000},"totalAssets@2020Q3":{"kind":"filed","concept":"Assets","filing":43,"unit":"USD","end":"2020-09-23","value":1137202000},"totalAssets@2020Q4":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2020-12-30","value":1145348000},"totalAssets@FY2020":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2020-12-30","value":1145348000},"totalAssets@2021Q1":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2021-03-31","value":1407589000},"totalAssets@2021Q2":{"kind":"filed","concept":"Assets","filing":5,"unit":"USD","end":"2021-06-30","value":1432267000},"totalAssets@2021Q3":{"kind":"filed","concept":"Assets","filing":6,"unit":"USD","end":"2021-09-29","value":1440302000},"totalAssets@2021Q4":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2021-12-29","value":1471775000},"totalAssets@FY2021":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2021-12-29","value":1471775000},"totalAssets@2022Q1":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2022-03-30","value":1463933000},"totalAssets@2022Q2":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2022-06-29","value":1494285000},"totalAssets@2022Q3":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2022-09-28","value":1515972000},"totalAssets@2022Q4":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2022-12-28","value":1511950000},"totalAssets@FY2022":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2022-12-28","value":1511950000},"totalAssets@2023Q1":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2023-03-29","value":1524003000},"totalAssets@2023Q2":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2023-06-28","value":1549904000},"totalAssets@2023Q3":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2023-09-27","value":1581944000},"totalAssets@2023Q4":{"kind":"filed","concept":"Assets","filing":12,"unit":"USD","end":"2023-12-27","value":1605857000},"totalAssets@FY2023":{"kind":"filed","concept":"Assets","filing":12,"unit":"USD","end":"2023-12-27","value":1605857000},"totalAssets@2024Q1":{"kind":"filed","concept":"Assets","filing":14,"unit":"USD","end":"2024-03-27","value":1618832000},"totalAssets@2024Q2":{"kind":"filed","concept":"Assets","filing":15,"unit":"USD","end":"2024-06-26","value":1661758000},"totalAssets@2024Q3":{"kind":"filed","concept":"Assets","filing":16,"unit":"USD","end":"2024-09-25","value":1675419000},"totalAssets@2024Q4":{"kind":"filed","concept":"Assets","filing":17,"unit":"USD","end":"2024-12-25","value":1696971000},"totalAssets@FY2024":{"kind":"filed","concept":"Assets","filing":17,"unit":"USD","end":"2024-12-25","value":1696971000},"totalAssets@2025Q1":{"kind":"filed","concept":"Assets","filing":18,"unit":"USD","end":"2025-03-26","value":1727464000},"totalAssets@2025Q2":{"kind":"filed","concept":"Assets","filing":19,"unit":"USD","end":"2025-06-25","value":1775033000},"totalAssets@2025Q3":{"kind":"filed","concept":"Assets","filing":20,"unit":"USD","end":"2025-09-24","value":1827185000},"totalAssets@2025Q4":{"kind":"filed","concept":"Assets","filing":22,"unit":"USD","end":"2025-12-31","value":1896209000},"totalAssets@FY2025":{"kind":"filed","concept":"Assets","filing":22,"unit":"USD","end":"2025-12-31","value":1896209000},"totalAssets@2026Q1":{"kind":"filed","concept":"Assets","filing":21,"unit":"USD","end":"2026-04-01","value":1917632000},"totalAssets@2026Q2":{"kind":"filed","concept":"Assets","filing":22,"unit":"USD","end":"2026-07-01","value":1950280000},"currentLiabilities@2018Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":37,"unit":"USD","end":"2018-09-26","value":48800000},"currentLiabilities@2014Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":23,"unit":"USD","end":"2014-12-31","value":48177000},"currentLiabilities@FY2014":{"kind":"filed","concept":"LiabilitiesCurrent","filing":23,"unit":"USD","end":"2014-12-31","value":48177000},"currentLiabilities@2015Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":26,"unit":"USD","end":"2015-04-01","value":13669000},"currentLiabilities@2015Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":27,"unit":"USD","end":"2015-07-01","value":16619000},"currentLiabilities@2015Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":28,"unit":"USD","end":"2015-09-30","value":19960000},"currentLiabilities@2015Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":24,"unit":"USD","end":"2015-12-30","value":24005000},"currentLiabilities@FY2015":{"kind":"filed","concept":"LiabilitiesCurrent","filing":24,"unit":"USD","end":"2015-12-30","value":24005000},"currentLiabilities@2016Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":29,"unit":"USD","end":"2016-03-30","value":20221000},"currentLiabilities@2016Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":30,"unit":"USD","end":"2016-06-29","value":22075000},"currentLiabilities@2016Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":31,"unit":"USD","end":"2016-09-28","value":26125000},"currentLiabilities@2016Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":25,"unit":"USD","end":"2016-12-28","value":31716000},"currentLiabilities@FY2016":{"kind":"filed","concept":"LiabilitiesCurrent","filing":25,"unit":"USD","end":"2016-12-28","value":31716000},"currentLiabilities@2017Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":32,"unit":"USD","end":"2017-03-29","value":28816000},"currentLiabilities@2017Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":33,"unit":"USD","end":"2017-06-28","value":33107000},"currentLiabilities@2017Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":34,"unit":"USD","end":"2017-09-27","value":36764000},"currentLiabilities@2017Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2017-12-27","value":34024000},"currentLiabilities@FY2017":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2017-12-27","value":34024000},"currentLiabilities@2018Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":35,"unit":"USD","end":"2018-03-28","value":33457000},"currentLiabilities@2018Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":36,"unit":"USD","end":"2018-06-27","value":38802000},"currentLiabilities@2018Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2018-12-26","value":59948000},"currentLiabilities@FY2018":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2018-12-26","value":59948000},"currentLiabilities@2019Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":38,"unit":"USD","end":"2019-03-27","value":79177000},"currentLiabilities@2019Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":39,"unit":"USD","end":"2019-06-26","value":79012000},"currentLiabilities@2019Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":40,"unit":"USD","end":"2019-09-25","value":95971000},"currentLiabilities@2019Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2019-12-25","value":99392000},"currentLiabilities@FY2019":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2019-12-25","value":99392000},"currentLiabilities@2020Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":41,"unit":"USD","end":"2020-03-25","value":102828000},"currentLiabilities@2020Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":42,"unit":"USD","end":"2020-06-24","value":96673000},"currentLiabilities@2020Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":43,"unit":"USD","end":"2020-09-23","value":104266000},"currentLiabilities@2020Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2020-12-30","value":109705000},"currentLiabilities@FY2020":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2020-12-30","value":109705000},"currentLiabilities@2021Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2021-03-31","value":118749000},"currentLiabilities@2021Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":5,"unit":"USD","end":"2021-06-30","value":124491000},"currentLiabilities@2021Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":6,"unit":"USD","end":"2021-09-29","value":118259000},"currentLiabilities@2021Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":7,"unit":"USD","end":"2021-12-29","value":121497000},"currentLiabilities@FY2021":{"kind":"filed","concept":"LiabilitiesCurrent","filing":7,"unit":"USD","end":"2021-12-29","value":121497000},"currentLiabilities@2022Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":11,"unit":"USD","end":"2022-03-30","value":125961000},"currentLiabilities@2022Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":11,"unit":"USD","end":"2022-06-29","value":133909000},"currentLiabilities@2022Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":11,"unit":"USD","end":"2022-09-28","value":144542000},"currentLiabilities@2022Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":11,"unit":"USD","end":"2022-12-28","value":147718000},"currentLiabilities@FY2022":{"kind":"filed","concept":"LiabilitiesCurrent","filing":11,"unit":"USD","end":"2022-12-28","value":147718000},"currentLiabilities@2023Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":11,"unit":"USD","end":"2023-03-29","value":143052000},"currentLiabilities@2023Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":11,"unit":"USD","end":"2023-06-28","value":150185000},"currentLiabilities@2023Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":11,"unit":"USD","end":"2023-09-27","value":152177000},"currentLiabilities@2023Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":12,"unit":"USD","end":"2023-12-27","value":164067000},"currentLiabilities@FY2023":{"kind":"filed","concept":"LiabilitiesCurrent","filing":12,"unit":"USD","end":"2023-12-27","value":164067000},"currentLiabilities@2024Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":14,"unit":"USD","end":"2024-03-27","value":161083000},"currentLiabilities@2024Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":15,"unit":"USD","end":"2024-06-26","value":168088000},"currentLiabilities@2024Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":16,"unit":"USD","end":"2024-09-25","value":175833000},"currentLiabilities@2024Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":17,"unit":"USD","end":"2024-12-25","value":187313000},"currentLiabilities@FY2024":{"kind":"filed","concept":"LiabilitiesCurrent","filing":17,"unit":"USD","end":"2024-12-25","value":187313000},"currentLiabilities@2025Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":18,"unit":"USD","end":"2025-03-26","value":190632000},"currentLiabilities@2025Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":19,"unit":"USD","end":"2025-06-25","value":204050000},"currentLiabilities@2025Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":20,"unit":"USD","end":"2025-09-24","value":225350000},"currentLiabilities@2025Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":22,"unit":"USD","end":"2025-12-31","value":244918000},"currentLiabilities@FY2025":{"kind":"filed","concept":"LiabilitiesCurrent","filing":22,"unit":"USD","end":"2025-12-31","value":244918000},"currentLiabilities@2026Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":21,"unit":"USD","end":"2026-04-01","value":232612000},"currentLiabilities@2026Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":22,"unit":"USD","end":"2026-07-01","value":236001000},"totalLiabilities@2014Q4":{"kind":"filed","concept":"Liabilities","filing":23,"unit":"USD","end":"2014-12-31","value":70362000},"totalLiabilities@FY2014":{"kind":"filed","concept":"Liabilities","filing":23,"unit":"USD","end":"2014-12-31","value":70362000},"totalLiabilities@2015Q1":{"kind":"filed","concept":"Liabilities","filing":26,"unit":"USD","end":"2015-04-01","value":41872000},"totalLiabilities@2015Q2":{"kind":"filed","concept":"Liabilities","filing":27,"unit":"USD","end":"2015-07-01","value":46642000},"totalLiabilities@2015Q3":{"kind":"filed","concept":"Liabilities","filing":28,"unit":"USD","end":"2015-09-30","value":136655000},"totalLiabilities@2015Q4":{"kind":"filed","concept":"Liabilities","filing":24,"unit":"USD","end":"2015-12-30","value":222528000},"totalLiabilities@FY2015":{"kind":"filed","concept":"Liabilities","filing":24,"unit":"USD","end":"2015-12-30","value":222528000},"totalLiabilities@2016Q1":{"kind":"filed","concept":"Liabilities","filing":29,"unit":"USD","end":"2016-03-30","value":255092000},"totalLiabilities@2016Q2":{"kind":"filed","concept":"Liabilities","filing":30,"unit":"USD","end":"2016-06-29","value":288738000},"totalLiabilities@2016Q3":{"kind":"filed","concept":"Liabilities","filing":31,"unit":"USD","end":"2016-09-28","value":320522000},"totalLiabilities@2016Q4":{"kind":"filed","concept":"Liabilities","filing":25,"unit":"USD","end":"2016-12-28","value":336841000},"totalLiabilities@FY2016":{"kind":"filed","concept":"Liabilities","filing":25,"unit":"USD","end":"2016-12-28","value":336841000},"totalLiabilities@2017Q1":{"kind":"filed","concept":"Liabilities","filing":32,"unit":"USD","end":"2017-03-29","value":343957000},"totalLiabilities@2017Q2":{"kind":"filed","concept":"Liabilities","filing":33,"unit":"USD","end":"2017-06-28","value":357258000},"totalLiabilities@2017Q3":{"kind":"filed","concept":"Liabilities","filing":34,"unit":"USD","end":"2017-09-27","value":368159000},"totalLiabilities@2017Q4":{"kind":"filed","concept":"Liabilities","filing":0,"unit":"USD","end":"2017-12-27","value":246127000},"totalLiabilities@FY2017":{"kind":"filed","concept":"Liabilities","filing":0,"unit":"USD","end":"2017-12-27","value":246127000},"totalLiabilities@2018Q1":{"kind":"filed","concept":"Liabilities","filing":35,"unit":"USD","end":"2018-03-28","value":267161000},"totalLiabilities@2018Q2":{"kind":"filed","concept":"Liabilities","filing":36,"unit":"USD","end":"2018-06-27","value":280288000},"totalLiabilities@2018Q3":{"kind":"filed","concept":"Liabilities","filing":37,"unit":"USD","end":"2018-09-26","value":320742000},"totalLiabilities@2018Q4":{"kind":"filed","concept":"Liabilities","filing":1,"unit":"USD","end":"2018-12-26","value":337077000},"totalLiabilities@FY2018":{"kind":"filed","concept":"Liabilities","filing":1,"unit":"USD","end":"2018-12-26","value":337077000},"totalLiabilities@2019Q1":{"kind":"filed","concept":"Liabilities","filing":38,"unit":"USD","end":"2019-03-27","value":561230000},"totalLiabilities@2019Q2":{"kind":"filed","concept":"Liabilities","filing":39,"unit":"USD","end":"2019-06-26","value":597571000},"totalLiabilities@2019Q3":{"kind":"filed","concept":"Liabilities","filing":40,"unit":"USD","end":"2019-09-25","value":644977000},"totalLiabilities@2019Q4":{"kind":"filed","concept":"Liabilities","filing":2,"unit":"USD","end":"2019-12-25","value":646283000},"totalLiabilities@FY2019":{"kind":"filed","concept":"Liabilities","filing":2,"unit":"USD","end":"2019-12-25","value":646283000},"totalLiabilities@2020Q1":{"kind":"filed","concept":"Liabilities","filing":41,"unit":"USD","end":"2020-03-25","value":717402000},"totalLiabilities@2020Q2":{"kind":"filed","concept":"Liabilities","filing":42,"unit":"USD","end":"2020-06-24","value":672650000},"totalLiabilities@2020Q3":{"kind":"filed","concept":"Liabilities","filing":43,"unit":"USD","end":"2020-09-23","value":690440000},"totalLiabilities@2020Q4":{"kind":"filed","concept":"Liabilities","filing":3,"unit":"USD","end":"2020-12-30","value":710855000},"totalLiabilities@FY2020":{"kind":"filed","concept":"Liabilities","filing":3,"unit":"USD","end":"2020-12-30","value":710855000},"totalLiabilities@2021Q1":{"kind":"filed","concept":"Liabilities","filing":4,"unit":"USD","end":"2021-03-31","value":967639000},"totalLiabilities@2021Q2":{"kind":"filed","concept":"Liabilities","filing":5,"unit":"USD","end":"2021-06-30","value":988735000},"totalLiabilities@2021Q3":{"kind":"filed","concept":"Liabilities","filing":6,"unit":"USD","end":"2021-09-29","value":997023000},"totalLiabilities@2021Q4":{"kind":"filed","concept":"Liabilities","filing":7,"unit":"USD","end":"2021-12-29","value":1021970000},"totalLiabilities@FY2021":{"kind":"filed","concept":"Liabilities","filing":7,"unit":"USD","end":"2021-12-29","value":1021970000},"totalLiabilities@2022Q1":{"kind":"filed","concept":"Liabilities","filing":11,"unit":"USD","end":"2022-03-30","value":1024469000},"totalLiabilities@2022Q2":{"kind":"filed","concept":"Liabilities","filing":11,"unit":"USD","end":"2022-06-29","value":1052444000},"totalLiabilities@2022Q3":{"kind":"filed","concept":"Liabilities","filing":11,"unit":"USD","end":"2022-09-28","value":1073515000},"totalLiabilities@2022Q4":{"kind":"filed","concept":"Liabilities","filing":11,"unit":"USD","end":"2022-12-28","value":1075114000},"totalLiabilities@FY2022":{"kind":"filed","concept":"Liabilities","filing":11,"unit":"USD","end":"2022-12-28","value":1075114000},"totalLiabilities@2023Q1":{"kind":"filed","concept":"Liabilities","filing":11,"unit":"USD","end":"2023-03-29","value":1087010000},"totalLiabilities@2023Q2":{"kind":"filed","concept":"Liabilities","filing":11,"unit":"USD","end":"2023-06-28","value":1101457000},"totalLiabilities@2023Q3":{"kind":"filed","concept":"Liabilities","filing":11,"unit":"USD","end":"2023-09-27","value":1122858000},"totalLiabilities@2023Q4":{"kind":"filed","concept":"Liabilities","filing":12,"unit":"USD","end":"2023-12-27","value":1136487000},"totalLiabilities@FY2023":{"kind":"filed","concept":"Liabilities","filing":12,"unit":"USD","end":"2023-12-27","value":1136487000},"totalLiabilities@2024Q1":{"kind":"filed","concept":"Liabilities","filing":14,"unit":"USD","end":"2024-03-27","value":1146539000},"totalLiabilities@2024Q2":{"kind":"filed","concept":"Liabilities","filing":15,"unit":"USD","end":"2024-06-26","value":1175393000},"totalLiabilities@2024Q3":{"kind":"filed","concept":"Liabilities","filing":16,"unit":"USD","end":"2024-09-25","value":1196364000},"totalLiabilities@2024Q4":{"kind":"filed","concept":"Liabilities","filing":17,"unit":"USD","end":"2024-12-25","value":1203345000},"totalLiabilities@FY2024":{"kind":"filed","concept":"Liabilities","filing":17,"unit":"USD","end":"2024-12-25","value":1203345000},"totalLiabilities@2025Q1":{"kind":"filed","concept":"Liabilities","filing":18,"unit":"USD","end":"2025-03-26","value":1229959000},"totalLiabilities@2025Q2":{"kind":"filed","concept":"Liabilities","filing":19,"unit":"USD","end":"2025-06-25","value":1255969000},"totalLiabilities@2025Q3":{"kind":"filed","concept":"Liabilities","filing":20,"unit":"USD","end":"2025-09-24","value":1291948000},"totalLiabilities@2025Q4":{"kind":"filed","concept":"Liabilities","filing":22,"unit":"USD","end":"2025-12-31","value":1342460000},"totalLiabilities@FY2025":{"kind":"filed","concept":"Liabilities","filing":22,"unit":"USD","end":"2025-12-31","value":1342460000},"totalLiabilities@2026Q1":{"kind":"filed","concept":"Liabilities","filing":21,"unit":"USD","end":"2026-04-01","value":1363043000},"totalLiabilities@2026Q2":{"kind":"filed","concept":"Liabilities","filing":22,"unit":"USD","end":"2026-07-01","value":1378729000},"totalDebt@2014Q4":{"kind":"filed","concept":"LongTermDebt","filing":23,"unit":"USD","end":"2014-12-31","value":313000},"totalDebt@FY2014":{"kind":"filed","concept":"LongTermDebt","filing":23,"unit":"USD","end":"2014-12-31","value":313000},"totalDebt@2015Q1":{"kind":"filed","concept":"LongTermDebt","filing":26,"unit":"USD","end":"2015-04-01","value":313000},"totalDebt@2015Q2":{"kind":"filed","concept":"LongTermDebt","filing":27,"unit":"USD","end":"2015-07-01","value":313000},"totalDebt@2015Q3":{"kind":"filed","concept":"LongTermDebt","filing":28,"unit":"USD","end":"2015-09-30","value":313000},"totalDebt@2015Q4":{"kind":"filed","concept":"LongTermDebt","filing":24,"unit":"USD","end":"2015-12-30","value":313000},"totalDebt@FY2015":{"kind":"filed","concept":"LongTermDebt","filing":24,"unit":"USD","end":"2015-12-30","value":313000},"totalDebt@2016Q1":{"kind":"filed","concept":"LongTermDebt","filing":29,"unit":"USD","end":"2016-03-30","value":313000},"totalDebt@2016Q2":{"kind":"filed","concept":"LongTermDebt","filing":30,"unit":"USD","end":"2016-06-29","value":0},"totalDebt@2016Q3":{"kind":"filed","concept":"LongTermDebt","filing":31,"unit":"USD","end":"2016-09-28","value":0},"totalDebt@2016Q4":{"kind":"filed","concept":"LongTermDebt","filing":24,"unit":"USD","end":"2016-12-28","value":0},"totalDebt@FY2016":{"kind":"filed","concept":"LongTermDebt","filing":24,"unit":"USD","end":"2016-12-28","value":0},"totalDebt@2019Q4":{"kind":"filed","concept":"LongTermDebt","filing":41,"unit":"USD","end":"2019-12-25","value":0},"totalDebt@FY2019":{"kind":"filed","concept":"LongTermDebt","filing":41,"unit":"USD","end":"2019-12-25","value":0},"totalDebt@2020Q1":{"kind":"filed","concept":"LongTermDebt","filing":41,"unit":"USD","end":"2020-03-25","value":50000000},"totalDebt@2020Q4":{"kind":"filed","concept":"LongTermDebt","filing":3,"unit":"USD","end":"2020-12-30","value":0},"totalDebt@FY2020":{"kind":"filed","concept":"LongTermDebt","filing":3,"unit":"USD","end":"2020-12-30","value":0},"totalDebt@2021Q1":{"kind":"filed","concept":"LongTermDebt","filing":4,"unit":"USD","end":"2021-03-31","value":242875000},"totalDebt@2021Q2":{"kind":"filed","concept":"LongTermDebt","filing":5,"unit":"USD","end":"2021-06-30","value":243019000},"totalDebt@2021Q3":{"kind":"filed","concept":"LongTermDebt","filing":6,"unit":"USD","end":"2021-09-29","value":243280000},"totalDebt@2021Q4":{"kind":"filed","concept":"LongTermDebt","filing":7,"unit":"USD","end":"2021-12-29","value":243542000},"totalDebt@FY2021":{"kind":"filed","concept":"LongTermDebt","filing":7,"unit":"USD","end":"2021-12-29","value":243542000},"totalDebt@2022Q1":{"kind":"filed","concept":"LongTermDebt","filing":11,"unit":"USD","end":"2022-03-30","value":243804000},"totalDebt@2022Q2":{"kind":"filed","concept":"LongTermDebt","filing":11,"unit":"USD","end":"2022-06-29","value":244066000},"totalDebt@2022Q3":{"kind":"filed","concept":"LongTermDebt","filing":11,"unit":"USD","end":"2022-09-28","value":244328000},"totalDebt@2022Q4":{"kind":"filed","concept":"LongTermDebt","filing":11,"unit":"USD","end":"2022-12-28","value":244589000},"totalDebt@FY2022":{"kind":"filed","concept":"LongTermDebt","filing":11,"unit":"USD","end":"2022-12-28","value":244589000},"totalDebt@2023Q1":{"kind":"filed","concept":"LongTermDebt","filing":11,"unit":"USD","end":"2023-03-29","value":244851000},"totalDebt@2023Q2":{"kind":"filed","concept":"LongTermDebt","filing":11,"unit":"USD","end":"2023-06-28","value":245113000},"totalDebt@2023Q3":{"kind":"filed","concept":"LongTermDebt","filing":11,"unit":"USD","end":"2023-09-27","value":245375000},"totalDebt@2023Q4":{"kind":"filed","concept":"LongTermDebt","filing":12,"unit":"USD","end":"2023-12-27","value":245636000},"totalDebt@FY2023":{"kind":"filed","concept":"LongTermDebt","filing":12,"unit":"USD","end":"2023-12-27","value":245636000},"totalDebt@2024Q1":{"kind":"filed","concept":"LongTermDebt","filing":14,"unit":"USD","end":"2024-03-27","value":245898000},"totalDebt@2024Q2":{"kind":"filed","concept":"LongTermDebt","filing":15,"unit":"USD","end":"2024-06-26","value":246160000},"totalDebt@2024Q3":{"kind":"filed","concept":"LongTermDebt","filing":16,"unit":"USD","end":"2024-09-25","value":246422000},"totalDebt@2024Q4":{"kind":"filed","concept":"LongTermDebt","filing":17,"unit":"USD","end":"2024-12-25","value":246683000},"totalDebt@FY2024":{"kind":"filed","concept":"LongTermDebt","filing":17,"unit":"USD","end":"2024-12-25","value":246683000},"totalDebt@2025Q1":{"kind":"filed","concept":"LongTermDebt","filing":18,"unit":"USD","end":"2025-03-26","value":246945000},"totalDebt@2025Q2":{"kind":"filed","concept":"LongTermDebt","filing":19,"unit":"USD","end":"2025-06-25","value":247207000},"totalDebt@2025Q3":{"kind":"filed","concept":"LongTermDebt","filing":20,"unit":"USD","end":"2025-09-24","value":247469000},"totalDebt@2025Q4":{"kind":"filed","concept":"LongTermDebt","filing":22,"unit":"USD","end":"2025-12-31","value":247731000},"totalDebt@FY2025":{"kind":"filed","concept":"LongTermDebt","filing":22,"unit":"USD","end":"2025-12-31","value":247731000},"totalDebt@2026Q1":{"kind":"filed","concept":"LongTermDebt","filing":21,"unit":"USD","end":"2026-04-01","value":247993000},"totalDebt@2026Q2":{"kind":"filed","concept":"LongTermDebt","filing":22,"unit":"USD","end":"2026-07-01","value":248255000},"equity@FY2013":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":24,"unit":"USD","end":"2013-12-25","value":37387000},"equity@2014Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":25,"unit":"USD","end":"2014-12-31","value":12600000},"equity@FY2014":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":25,"unit":"USD","end":"2014-12-31","value":12600000},"equity@2015Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":26,"unit":"USD","end":"2015-04-01","value":109031000},"equity@2015Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":27,"unit":"USD","end":"2015-07-01","value":115354000},"equity@2015Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":28,"unit":"USD","end":"2015-09-30","value":138127000},"equity@2015Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":0,"unit":"USD","end":"2015-12-30","value":157019000},"equity@FY2015":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":0,"unit":"USD","end":"2015-12-30","value":157019000},"equity@2016Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":29,"unit":"USD","end":"2016-03-30","value":167418000},"equity@2016Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":30,"unit":"USD","end":"2016-06-29","value":178629000},"equity@2016Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":31,"unit":"USD","end":"2016-09-28","value":191422000},"equity@2016Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":1,"unit":"USD","end":"2016-12-28","value":201353000},"equity@FY2016":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":1,"unit":"USD","end":"2016-12-28","value":201353000},"equity@2017Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":32,"unit":"USD","end":"2017-03-29","value":211471000},"equity@2017Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":33,"unit":"USD","end":"2017-06-28","value":220998000},"equity@2017Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":34,"unit":"USD","end":"2017-09-27","value":231778000},"equity@2017Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":2,"unit":"USD","end":"2017-12-27","value":224479000},"equity@FY2017":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":2,"unit":"USD","end":"2017-12-27","value":224479000},"equity@2018Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":39,"unit":"USD","end":"2018-03-28","value":233133000},"equity@2018Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":40,"unit":"USD","end":"2018-06-27","value":256447000},"equity@2018Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":40,"unit":"USD","end":"2018-09-26","value":271580000},"equity@2018Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":3,"unit":"USD","end":"2018-12-26","value":273455000},"equity@FY2018":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":3,"unit":"USD","end":"2018-12-26","value":273455000},"equity@2019Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":42,"unit":"USD","end":"2019-03-27","value":285738000},"equity@2019Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":43,"unit":"USD","end":"2019-06-26","value":300673000},"equity@2019Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":43,"unit":"USD","end":"2019-09-25","value":318295000},"equity@2019Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":7,"unit":"USD","end":"2019-12-25","value":321985000},"equity@FY2019":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":7,"unit":"USD","end":"2019-12-25","value":321985000},"equity@2020Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":5,"unit":"USD","end":"2020-03-25","value":322606000},"equity@2020Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":6,"unit":"USD","end":"2020-06-24","value":451285000},"equity@2020Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":6,"unit":"USD","end":"2020-09-23","value":446762000},"equity@2020Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":11,"unit":"USD","end":"2020-12-30","value":444587000},"equity@FY2020":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":11,"unit":"USD","end":"2020-12-30","value":444587000},"equity@2021Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":9,"unit":"USD","end":"2021-03-31","value":439950000},"equity@2021Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":10,"unit":"USD","end":"2021-06-30","value":443532000},"equity@2021Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":10,"unit":"USD","end":"2021-09-29","value":443279000},"equity@2021Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":12,"unit":"USD","end":"2021-12-29","value":449805000},"equity@FY2021":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":12,"unit":"USD","end":"2021-12-29","value":449805000},"equity@2022Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":11,"unit":"USD","end":"2022-03-30","value":439464000},"equity@2022Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":11,"unit":"USD","end":"2022-06-29","value":441841000},"equity@2022Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":11,"unit":"USD","end":"2022-09-28","value":442457000},"equity@2022Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":17,"unit":"USD","end":"2022-12-28","value":436836000},"equity@FY2022":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":17,"unit":"USD","end":"2022-12-28","value":436836000},"equity@2023Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":15,"unit":"USD","end":"2023-03-29","value":436993000},"equity@2023Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":16,"unit":"USD","end":"2023-06-28","value":448447000},"equity@2023Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":16,"unit":"USD","end":"2023-09-27","value":459086000},"equity@2023Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":17,"unit":"USD","end":"2023-12-27","value":469370000},"equity@FY2023":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":17,"unit":"USD","end":"2023-12-27","value":469370000},"equity@2024Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":19,"unit":"USD","end":"2024-03-27","value":472293000},"equity@2024Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":20,"unit":"USD","end":"2024-06-26","value":486365000},"equity@2024Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":20,"unit":"USD","end":"2024-09-25","value":479055000},"equity@2024Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":22,"unit":"USD","end":"2024-12-25","value":493626000},"equity@FY2024":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":22,"unit":"USD","end":"2024-12-25","value":493626000},"equity@2025Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":22,"unit":"USD","end":"2025-03-26","value":497505000},"equity@2025Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":22,"unit":"USD","end":"2025-06-25","value":519064000},"equity@2025Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":20,"unit":"USD","end":"2025-09-24","value":535237000},"equity@2025Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":22,"unit":"USD","end":"2025-12-31","value":553749000},"equity@FY2025":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":22,"unit":"USD","end":"2025-12-31","value":553749000},"equity@2026Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":22,"unit":"USD","end":"2026-04-01","value":554589000},"equity@2026Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":22,"unit":"USD","end":"2026-07-01","value":571551000},"operatingCashFlow@FY2013":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2012-12-27","end":"2013-12-25","value":12924000},"operatingCashFlow@2014Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":26,"unit":"USD","start":"2013-12-26","end":"2014-03-26","value":1411000},"#237":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2013-12-26","end":"2014-06-25","value":8234000},"#238":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":26,"unit":"USD","start":"2013-12-26","end":"2014-03-26","value":1411000},"operatingCashFlow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#237"},{"ref":"#238","weight":-1}],"rule":"quarter-from-ytd","value":6823000},"#239":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":28,"unit":"USD","start":"2013-12-26","end":"2014-09-24","value":11433000},"operatingCashFlow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#239"},{"ref":"#237","weight":-1}],"rule":"quarter-from-ytd","value":3199000},"#240":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2013-12-26","end":"2014-12-31","value":13584000},"operatingCashFlow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#240"},{"ref":"#239","weight":-1}],"rule":"quarter-from-ytd","value":2151000},"operatingCashFlow@FY2014":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2013-12-26","end":"2014-12-31","value":13584000},"operatingCashFlow@2015Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":29,"unit":"USD","start":"2015-01-01","end":"2015-04-01","value":5176000},"#241":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":30,"unit":"USD","start":"2015-01-01","end":"2015-07-01","value":17632000},"#242":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":29,"unit":"USD","start":"2015-01-01","end":"2015-04-01","value":5176000},"operatingCashFlow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#241"},{"ref":"#242","weight":-1}],"rule":"quarter-from-ytd","value":12456000},"#243":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":31,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":30943000},"operatingCashFlow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#243"},{"ref":"#241","weight":-1}],"rule":"quarter-from-ytd","value":13311000},"#244":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2015-01-01","end":"2015-12-30","value":41258000},"operatingCashFlow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#244"},{"ref":"#243","weight":-1}],"rule":"quarter-from-ytd","value":10315000},"operatingCashFlow@FY2015":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2015-01-01","end":"2015-12-30","value":41258000},"operatingCashFlow@2016Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":32,"unit":"USD","start":"2015-12-31","end":"2016-03-30","value":8478000},"#245":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":33,"unit":"USD","start":"2015-12-31","end":"2016-06-29","value":24436000},"#246":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":32,"unit":"USD","start":"2015-12-31","end":"2016-03-30","value":8478000},"operatingCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#245"},{"ref":"#246","weight":-1}],"rule":"quarter-from-ytd","value":15958000},"#247":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":34,"unit":"USD","start":"2015-12-31","end":"2016-09-28","value":40522000},"operatingCashFlow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#247"},{"ref":"#245","weight":-1}],"rule":"quarter-from-ytd","value":16086000},"#248":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2015-12-31","end":"2016-12-28","value":54285000},"operatingCashFlow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#248"},{"ref":"#247","weight":-1}],"rule":"quarter-from-ytd","value":13763000},"operatingCashFlow@FY2016":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2015-12-31","end":"2016-12-28","value":54285000},"operatingCashFlow@2017Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":35,"unit":"USD","start":"2016-12-29","end":"2017-03-29","value":9679000},"#249":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":36,"unit":"USD","start":"2016-12-29","end":"2017-06-28","value":33730000},"#250":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":35,"unit":"USD","start":"2016-12-29","end":"2017-03-29","value":9679000},"operatingCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#249"},{"ref":"#250","weight":-1}],"rule":"quarter-from-ytd","value":24051000},"#251":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":37,"unit":"USD","start":"2016-12-29","end":"2017-09-27","value":53971000},"operatingCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#251"},{"ref":"#249","weight":-1}],"rule":"quarter-from-ytd","value":20241000},"#252":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2016-12-29","end":"2017-12-27","value":70878000},"operatingCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#252"},{"ref":"#251","weight":-1}],"rule":"quarter-from-ytd","value":16907000},"operatingCashFlow@FY2017":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2016-12-29","end":"2017-12-27","value":70878000},"operatingCashFlow@2018Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":38,"unit":"USD","start":"2017-12-28","end":"2018-03-28","value":19133000},"#253":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":39,"unit":"USD","start":"2017-12-28","end":"2018-06-27","value":40874000},"#254":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":38,"unit":"USD","start":"2017-12-28","end":"2018-03-28","value":19133000},"operatingCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#253"},{"ref":"#254","weight":-1}],"rule":"quarter-from-ytd","value":21741000},"#255":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":40,"unit":"USD","start":"2017-12-28","end":"2018-09-26","value":62785000},"operatingCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#255"},{"ref":"#253","weight":-1}],"rule":"quarter-from-ytd","value":21911000},"#256":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2017-12-28","end":"2018-12-26","value":85395000},"operatingCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#256"},{"ref":"#255","weight":-1}],"rule":"quarter-from-ytd","value":22610000},"operatingCashFlow@FY2018":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2017-12-28","end":"2018-12-26","value":85395000},"operatingCashFlow@2019Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":41,"unit":"USD","start":"2018-12-27","end":"2019-03-27","value":17199000},"#257":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":42,"unit":"USD","start":"2018-12-27","end":"2019-06-26","value":35891000},"#258":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":41,"unit":"USD","start":"2018-12-27","end":"2019-03-27","value":17199000},"operatingCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#257"},{"ref":"#258","weight":-1}],"rule":"quarter-from-ytd","value":18692000},"#259":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":43,"unit":"USD","start":"2018-12-27","end":"2019-09-25","value":73043000},"operatingCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#259"},{"ref":"#257","weight":-1}],"rule":"quarter-from-ytd","value":37152000},"#260":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2018-12-27","end":"2019-12-25","value":89857000},"operatingCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#260"},{"ref":"#259","weight":-1}],"rule":"quarter-from-ytd","value":16814000},"operatingCashFlow@FY2019":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2018-12-27","end":"2019-12-25","value":89857000},"operatingCashFlow@2020Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2019-12-26","end":"2020-03-25","value":7484000},"#261":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2019-12-26","end":"2020-06-24","value":17993000},"#262":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2019-12-26","end":"2020-03-25","value":7484000},"operatingCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#261"},{"ref":"#262","weight":-1}],"rule":"quarter-from-ytd","value":10509000},"#263":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2019-12-26","end":"2020-09-23","value":28498000},"operatingCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#263"},{"ref":"#261","weight":-1}],"rule":"quarter-from-ytd","value":10505000},"#264":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2019-12-26","end":"2020-12-30","value":37350000},"operatingCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#264"},{"ref":"#263","weight":-1}],"rule":"quarter-from-ytd","value":8852000},"operatingCashFlow@FY2020":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2019-12-26","end":"2020-12-30","value":37350000},"operatingCashFlow@2021Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":8,"unit":"USD","start":"2020-12-31","end":"2021-03-31","value":9951000},"#265":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2020-12-31","end":"2021-06-30","value":37005000},"#266":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":8,"unit":"USD","start":"2020-12-31","end":"2021-03-31","value":9951000},"operatingCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#265"},{"ref":"#266","weight":-1}],"rule":"quarter-from-ytd","value":27054000},"#267":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":10,"unit":"USD","start":"2020-12-31","end":"2021-09-29","value":43740000},"operatingCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#267"},{"ref":"#265","weight":-1}],"rule":"quarter-from-ytd","value":6735000},"#268":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":11,"unit":"USD","start":"2020-12-31","end":"2021-12-29","value":58404000},"operatingCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#268"},{"ref":"#267","weight":-1}],"rule":"quarter-from-ytd","value":14664000},"operatingCashFlow@FY2021":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":11,"unit":"USD","start":"2020-12-31","end":"2021-12-29","value":58404000},"operatingCashFlow@2022Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":44,"unit":"USD","start":"2021-12-30","end":"2022-03-30","value":7970000},"#269":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":45,"unit":"USD","start":"2021-12-30","end":"2022-06-29","value":35164000},"#270":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":44,"unit":"USD","start":"2021-12-30","end":"2022-03-30","value":7970000},"operatingCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#269"},{"ref":"#270","weight":-1}],"rule":"quarter-from-ytd","value":27194000},"#271":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":13,"unit":"USD","start":"2021-12-30","end":"2022-09-28","value":54335000},"operatingCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#271"},{"ref":"#269","weight":-1}],"rule":"quarter-from-ytd","value":19171000},"#272":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":12,"unit":"USD","start":"2021-12-30","end":"2022-12-28","value":76742000},"operatingCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#272"},{"ref":"#271","weight":-1}],"rule":"quarter-from-ytd","value":22407000},"operatingCashFlow@FY2022":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":12,"unit":"USD","start":"2021-12-30","end":"2022-12-28","value":76742000},"operatingCashFlow@2023Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":14,"unit":"USD","start":"2022-12-29","end":"2023-03-29","value":19820000},"#273":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":15,"unit":"USD","start":"2022-12-29","end":"2023-06-28","value":62191000},"#274":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":14,"unit":"USD","start":"2022-12-29","end":"2023-03-29","value":19820000},"operatingCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#273"},{"ref":"#274","weight":-1}],"rule":"quarter-from-ytd","value":42371000},"#275":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2022-12-29","end":"2023-09-27","value":90591000},"operatingCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#275"},{"ref":"#273","weight":-1}],"rule":"quarter-from-ytd","value":28400000},"#276":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2022-12-29","end":"2023-12-27","value":132139000},"operatingCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#276"},{"ref":"#275","weight":-1}],"rule":"quarter-from-ytd","value":41548000},"operatingCashFlow@FY2023":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2022-12-29","end":"2023-12-27","value":132139000},"operatingCashFlow@2024Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2023-12-28","end":"2024-03-27","value":30665000},"#277":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2023-12-28","end":"2024-06-26","value":84210000},"#278":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2023-12-28","end":"2024-03-27","value":30665000},"operatingCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#277"},{"ref":"#278","weight":-1}],"rule":"quarter-from-ytd","value":53545000},"#279":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2023-12-28","end":"2024-09-25","value":126072000},"operatingCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#279"},{"ref":"#277","weight":-1}],"rule":"quarter-from-ytd","value":41862000},"#280":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2023-12-28","end":"2024-12-25","value":171155000},"operatingCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#280"},{"ref":"#279","weight":-1}],"rule":"quarter-from-ytd","value":45083000},"operatingCashFlow@FY2024":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2023-12-28","end":"2024-12-25","value":171155000},"operatingCashFlow@2025Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":21,"unit":"USD","start":"2024-12-26","end":"2025-03-26","value":31222000},"#281":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2024-12-26","end":"2025-06-25","value":96220000},"#282":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":21,"unit":"USD","start":"2024-12-26","end":"2025-03-26","value":31222000},"operatingCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#281"},{"ref":"#282","weight":-1}],"rule":"quarter-from-ytd","value":64998000},"#283":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2024-12-26","end":"2025-09-24","value":159219000},"operatingCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#283"},{"ref":"#281","weight":-1}],"rule":"quarter-from-ytd","value":62999000},"#284":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2024-12-26","end":"2025-12-31","value":222355000},"operatingCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#284"},{"ref":"#283","weight":-1}],"rule":"quarter-from-ytd","value":63136000},"operatingCashFlow@FY2025":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2024-12-26","end":"2025-12-31","value":222355000},"operatingCashFlow@2026Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":21,"unit":"USD","start":"2026-01-01","end":"2026-04-01","value":8489000},"#285":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2026-01-01","end":"2026-07-01","value":65462000},"#286":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":21,"unit":"USD","start":"2026-01-01","end":"2026-04-01","value":8489000},"operatingCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#285"},{"ref":"#286","weight":-1}],"rule":"quarter-from-ytd","value":56973000},"#287":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":23,"unit":"USD","start":"2012-12-27","end":"2013-12-25","value":16194000},"capex@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#287"}],"rule":"component-sum","value":16194000},"#288":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":26,"unit":"USD","start":"2013-12-26","end":"2014-03-26","value":1760000},"capex@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#288"}],"rule":"component-sum","value":1760000},"#289":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":27,"unit":"USD","start":"2013-12-26","end":"2014-06-25","value":11351000},"#290":{"kind":"computed","op":"sum","terms":[{"ref":"#289"},{"ref":"#288","weight":-1}],"rule":"quarter-from-ytd","value":9591000},"capex@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#290"}],"rule":"component-sum","value":9591000},"#291":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":28,"unit":"USD","start":"2013-12-26","end":"2014-09-24","value":17885000},"#292":{"kind":"computed","op":"sum","terms":[{"ref":"#291"},{"ref":"#289","weight":-1}],"rule":"quarter-from-ytd","value":6534000},"capex@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#292"}],"rule":"component-sum","value":6534000},"#293":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":24,"unit":"USD","start":"2013-12-26","end":"2014-12-31","value":28515000},"#294":{"kind":"computed","op":"sum","terms":[{"ref":"#293"},{"ref":"#291","weight":-1}],"rule":"quarter-from-ytd","value":10630000},"capex@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#294"}],"rule":"component-sum","value":10630000},"capex@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#293"}],"rule":"component-sum","value":28515000},"#295":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":29,"unit":"USD","start":"2015-01-01","end":"2015-04-01","value":8558000},"capex@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#295"}],"rule":"component-sum","value":8558000},"#296":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":30,"unit":"USD","start":"2015-01-01","end":"2015-07-01","value":16929000},"#297":{"kind":"computed","op":"sum","terms":[{"ref":"#296"},{"ref":"#295","weight":-1}],"rule":"quarter-from-ytd","value":8371000},"capex@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#297"}],"rule":"component-sum","value":8371000},"#298":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":31,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":25327000},"#299":{"kind":"computed","op":"sum","terms":[{"ref":"#298"},{"ref":"#296","weight":-1}],"rule":"quarter-from-ytd","value":8398000},"capex@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#299"}],"rule":"component-sum","value":8398000},"#300":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":25,"unit":"USD","start":"2015-01-01","end":"2015-12-30","value":32117000},"#301":{"kind":"computed","op":"sum","terms":[{"ref":"#300"},{"ref":"#298","weight":-1}],"rule":"quarter-from-ytd","value":6790000},"capex@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#301"}],"rule":"component-sum","value":6790000},"capex@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#300"}],"rule":"component-sum","value":32117000},"#302":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":32,"unit":"USD","start":"2015-12-31","end":"2016-03-30","value":14128000},"capex@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#302"}],"rule":"component-sum","value":14128000},"#303":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":33,"unit":"USD","start":"2015-12-31","end":"2016-06-29","value":26548000},"#304":{"kind":"computed","op":"sum","terms":[{"ref":"#303"},{"ref":"#302","weight":-1}],"rule":"quarter-from-ytd","value":12420000},"capex@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#304"}],"rule":"component-sum","value":12420000},"#305":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":34,"unit":"USD","start":"2015-12-31","end":"2016-09-28","value":39268000},"#306":{"kind":"computed","op":"sum","terms":[{"ref":"#305"},{"ref":"#303","weight":-1}],"rule":"quarter-from-ytd","value":12720000},"capex@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#306"}],"rule":"component-sum","value":12720000},"#307":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":0,"unit":"USD","start":"2015-12-31","end":"2016-12-28","value":54433000},"#308":{"kind":"computed","op":"sum","terms":[{"ref":"#307"},{"ref":"#305","weight":-1}],"rule":"quarter-from-ytd","value":15165000},"capex@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#308"}],"rule":"component-sum","value":15165000},"capex@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#307"}],"rule":"component-sum","value":54433000},"#309":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":35,"unit":"USD","start":"2016-12-29","end":"2017-03-29","value":13132000},"capex@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#309"}],"rule":"component-sum","value":13132000},"#310":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":36,"unit":"USD","start":"2016-12-29","end":"2017-06-28","value":24986000},"#311":{"kind":"computed","op":"sum","terms":[{"ref":"#310"},{"ref":"#309","weight":-1}],"rule":"quarter-from-ytd","value":11854000},"capex@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#311"}],"rule":"component-sum","value":11854000},"#312":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":37,"unit":"USD","start":"2016-12-29","end":"2017-09-27","value":41179000},"#313":{"kind":"computed","op":"sum","terms":[{"ref":"#312"},{"ref":"#310","weight":-1}],"rule":"quarter-from-ytd","value":16193000},"capex@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#313"}],"rule":"component-sum","value":16193000},"#314":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":1,"unit":"USD","start":"2016-12-29","end":"2017-12-27","value":61533000},"#315":{"kind":"computed","op":"sum","terms":[{"ref":"#314"},{"ref":"#312","weight":-1}],"rule":"quarter-from-ytd","value":20354000},"capex@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#315"}],"rule":"component-sum","value":20354000},"capex@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#314"}],"rule":"component-sum","value":61533000},"#316":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":38,"unit":"USD","start":"2017-12-28","end":"2018-03-28","value":17718000},"capex@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#316"}],"rule":"component-sum","value":17718000},"#317":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":39,"unit":"USD","start":"2017-12-28","end":"2018-06-27","value":36364000},"#318":{"kind":"computed","op":"sum","terms":[{"ref":"#317"},{"ref":"#316","weight":-1}],"rule":"quarter-from-ytd","value":18646000},"capex@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#318"}],"rule":"component-sum","value":18646000},"#319":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":40,"unit":"USD","start":"2017-12-28","end":"2018-09-26","value":60144000},"#320":{"kind":"computed","op":"sum","terms":[{"ref":"#319"},{"ref":"#317","weight":-1}],"rule":"quarter-from-ytd","value":23780000},"capex@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#320"}],"rule":"component-sum","value":23780000},"#321":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":2,"unit":"USD","start":"2017-12-28","end":"2018-12-26","value":87525000},"#322":{"kind":"computed","op":"sum","terms":[{"ref":"#321"},{"ref":"#319","weight":-1}],"rule":"quarter-from-ytd","value":27381000},"capex@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#322"}],"rule":"component-sum","value":27381000},"capex@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#321"}],"rule":"component-sum","value":87525000},"#323":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":41,"unit":"USD","start":"2018-12-27","end":"2019-03-27","value":24985000},"capex@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#323"}],"rule":"component-sum","value":24985000},"#324":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":42,"unit":"USD","start":"2018-12-27","end":"2019-06-26","value":55998000},"#325":{"kind":"computed","op":"sum","terms":[{"ref":"#324"},{"ref":"#323","weight":-1}],"rule":"quarter-from-ytd","value":31013000},"capex@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#325"}],"rule":"component-sum","value":31013000},"#326":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":43,"unit":"USD","start":"2018-12-27","end":"2019-09-25","value":80904000},"#327":{"kind":"computed","op":"sum","terms":[{"ref":"#326"},{"ref":"#324","weight":-1}],"rule":"quarter-from-ytd","value":24906000},"capex@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#327"}],"rule":"component-sum","value":24906000},"#328":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":3,"unit":"USD","start":"2018-12-27","end":"2019-12-25","value":106507000},"#329":{"kind":"computed","op":"sum","terms":[{"ref":"#328"},{"ref":"#326","weight":-1}],"rule":"quarter-from-ytd","value":25603000},"capex@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#329"}],"rule":"component-sum","value":25603000},"capex@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#328"}],"rule":"component-sum","value":106507000},"#330":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":4,"unit":"USD","start":"2019-12-26","end":"2020-03-25","value":19159000},"capex@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#330"}],"rule":"component-sum","value":19159000},"#331":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":5,"unit":"USD","start":"2019-12-26","end":"2020-06-24","value":37637000},"#332":{"kind":"computed","op":"sum","terms":[{"ref":"#331"},{"ref":"#330","weight":-1}],"rule":"quarter-from-ytd","value":18478000},"capex@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#332"}],"rule":"component-sum","value":18478000},"#333":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":6,"unit":"USD","start":"2019-12-26","end":"2020-09-23","value":47002000},"#334":{"kind":"computed","op":"sum","terms":[{"ref":"#333"},{"ref":"#331","weight":-1}],"rule":"quarter-from-ytd","value":9365000},"capex@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#334"}],"rule":"component-sum","value":9365000},"#335":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":7,"unit":"USD","start":"2019-12-26","end":"2020-12-30","value":69038000},"#336":{"kind":"computed","op":"sum","terms":[{"ref":"#335"},{"ref":"#333","weight":-1}],"rule":"quarter-from-ytd","value":22036000},"capex@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#336"}],"rule":"component-sum","value":22036000},"capex@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#335"}],"rule":"component-sum","value":69038000},"#337":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":8,"unit":"USD","start":"2020-12-31","end":"2021-03-31","value":23155000},"capex@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#337"}],"rule":"component-sum","value":23155000},"#338":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":9,"unit":"USD","start":"2020-12-31","end":"2021-06-30","value":44709000},"#339":{"kind":"computed","op":"sum","terms":[{"ref":"#338"},{"ref":"#337","weight":-1}],"rule":"quarter-from-ytd","value":21554000},"capex@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#339"}],"rule":"component-sum","value":21554000},"#340":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":10,"unit":"USD","start":"2020-12-31","end":"2021-09-29","value":68852000},"#341":{"kind":"computed","op":"sum","terms":[{"ref":"#340"},{"ref":"#338","weight":-1}],"rule":"quarter-from-ytd","value":24143000},"capex@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#341"}],"rule":"component-sum","value":24143000},"#342":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":11,"unit":"USD","start":"2020-12-31","end":"2021-12-29","value":101495000},"#343":{"kind":"computed","op":"sum","terms":[{"ref":"#342"},{"ref":"#340","weight":-1}],"rule":"quarter-from-ytd","value":32643000},"capex@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#343"}],"rule":"component-sum","value":32643000},"capex@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#342"}],"rule":"component-sum","value":101495000},"#344":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":44,"unit":"USD","start":"2021-12-30","end":"2022-03-30","value":27974000},"capex@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#344"}],"rule":"component-sum","value":27974000},"#345":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":45,"unit":"USD","start":"2021-12-30","end":"2022-06-29","value":55268000},"#346":{"kind":"computed","op":"sum","terms":[{"ref":"#345"},{"ref":"#344","weight":-1}],"rule":"quarter-from-ytd","value":27294000},"capex@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#346"}],"rule":"component-sum","value":27294000},"#347":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":13,"unit":"USD","start":"2021-12-30","end":"2022-09-28","value":94797000},"#348":{"kind":"computed","op":"sum","terms":[{"ref":"#347"},{"ref":"#345","weight":-1}],"rule":"quarter-from-ytd","value":39529000},"capex@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#348"}],"rule":"component-sum","value":39529000},"#349":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":12,"unit":"USD","start":"2021-12-30","end":"2022-12-28","value":142559000},"#350":{"kind":"computed","op":"sum","terms":[{"ref":"#349"},{"ref":"#347","weight":-1}],"rule":"quarter-from-ytd","value":47762000},"capex@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#350"}],"rule":"component-sum","value":47762000},"capex@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#349"}],"rule":"component-sum","value":142559000},"#351":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":14,"unit":"USD","start":"2022-12-29","end":"2023-03-29","value":34326000},"capex@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#351"}],"rule":"component-sum","value":34326000},"#352":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":15,"unit":"USD","start":"2022-12-29","end":"2023-06-28","value":74755000},"#353":{"kind":"computed","op":"sum","terms":[{"ref":"#352"},{"ref":"#351","weight":-1}],"rule":"quarter-from-ytd","value":40429000},"capex@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#353"}],"rule":"component-sum","value":40429000},"#354":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":16,"unit":"USD","start":"2022-12-29","end":"2023-09-27","value":113033000},"#355":{"kind":"computed","op":"sum","terms":[{"ref":"#354"},{"ref":"#352","weight":-1}],"rule":"quarter-from-ytd","value":38278000},"capex@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#355"}],"rule":"component-sum","value":38278000},"#356":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":17,"unit":"USD","start":"2022-12-29","end":"2023-12-27","value":146167000},"#357":{"kind":"computed","op":"sum","terms":[{"ref":"#356"},{"ref":"#354","weight":-1}],"rule":"quarter-from-ytd","value":33134000},"capex@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#357"}],"rule":"component-sum","value":33134000},"capex@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#356"}],"rule":"component-sum","value":146167000},"#358":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":18,"unit":"USD","start":"2023-12-28","end":"2024-03-27","value":33054000},"capex@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#358"}],"rule":"component-sum","value":33054000},"#359":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":19,"unit":"USD","start":"2023-12-28","end":"2024-06-26","value":65992000},"#360":{"kind":"computed","op":"sum","terms":[{"ref":"#359"},{"ref":"#358","weight":-1}],"rule":"quarter-from-ytd","value":32938000},"capex@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#360"}],"rule":"component-sum","value":32938000},"#361":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":20,"unit":"USD","start":"2023-12-28","end":"2024-09-25","value":100801000},"#362":{"kind":"computed","op":"sum","terms":[{"ref":"#361"},{"ref":"#359","weight":-1}],"rule":"quarter-from-ytd","value":34809000},"capex@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#362"}],"rule":"component-sum","value":34809000},"#363":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":17,"unit":"USD","start":"2023-12-28","end":"2024-12-25","value":135499000},"#364":{"kind":"computed","op":"sum","terms":[{"ref":"#363"},{"ref":"#361","weight":-1}],"rule":"quarter-from-ytd","value":34698000},"capex@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#364"}],"rule":"component-sum","value":34698000},"capex@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#363"}],"rule":"component-sum","value":135499000},"#365":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":21,"unit":"USD","start":"2024-12-26","end":"2025-03-26","value":29352000},"capex@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#365"}],"rule":"component-sum","value":29352000},"#366":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":22,"unit":"USD","start":"2024-12-26","end":"2025-06-25","value":67438000},"#367":{"kind":"computed","op":"sum","terms":[{"ref":"#366"},{"ref":"#365","weight":-1}],"rule":"quarter-from-ytd","value":38086000},"capex@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#367"}],"rule":"component-sum","value":38086000},"#368":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":20,"unit":"USD","start":"2024-12-26","end":"2025-09-24","value":106697000},"#369":{"kind":"computed","op":"sum","terms":[{"ref":"#368"},{"ref":"#366","weight":-1}],"rule":"quarter-from-ytd","value":39259000},"capex@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#369"}],"rule":"component-sum","value":39259000},"#370":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":17,"unit":"USD","start":"2024-12-26","end":"2025-12-31","value":165849000},"#371":{"kind":"computed","op":"sum","terms":[{"ref":"#370"},{"ref":"#368","weight":-1}],"rule":"quarter-from-ytd","value":59152000},"capex@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#371"}],"rule":"component-sum","value":59152000},"capex@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#370"}],"rule":"component-sum","value":165849000},"#372":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":21,"unit":"USD","start":"2026-01-01","end":"2026-04-01","value":47192000},"capex@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#372"}],"rule":"component-sum","value":47192000},"#373":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":22,"unit":"USD","start":"2026-01-01","end":"2026-07-01","value":104901000},"#374":{"kind":"computed","op":"sum","terms":[{"ref":"#373"},{"ref":"#372","weight":-1}],"rule":"quarter-from-ytd","value":57709000},"capex@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#374"}],"rule":"component-sum","value":57709000},"depreciationAndAmortization@FY2019":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":3,"unit":"USD","start":"2018-12-27","end":"2019-12-25","value":40392000},"depreciationAndAmortization@FY2020":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":7,"unit":"USD","start":"2019-12-26","end":"2020-12-30","value":48801000},"depreciationAndAmortization@FY2021":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":11,"unit":"USD","start":"2020-12-31","end":"2021-12-29","value":58991000},"depreciationAndAmortization@FY2022":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":12,"unit":"USD","start":"2021-12-30","end":"2022-12-28","value":72796000},"depreciationAndAmortization@2023Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":14,"unit":"USD","start":"2022-12-29","end":"2023-03-29","value":21322000},"#375":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":15,"unit":"USD","start":"2022-12-29","end":"2023-06-28","value":43574000},"#376":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":14,"unit":"USD","start":"2022-12-29","end":"2023-03-29","value":21322000},"depreciationAndAmortization@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#375"},{"ref":"#376","weight":-1}],"rule":"quarter-from-ytd","value":22252000},"#377":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":16,"unit":"USD","start":"2022-12-29","end":"2023-09-27","value":66704000},"depreciationAndAmortization@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#377"},{"ref":"#375","weight":-1}],"rule":"quarter-from-ytd","value":23130000},"#378":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":17,"unit":"USD","start":"2022-12-29","end":"2023-12-27","value":91242000},"depreciationAndAmortization@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#378"},{"ref":"#377","weight":-1}],"rule":"quarter-from-ytd","value":24538000},"depreciationAndAmortization@FY2023":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":17,"unit":"USD","start":"2022-12-29","end":"2023-12-27","value":91242000},"depreciationAndAmortization@2024Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":18,"unit":"USD","start":"2023-12-28","end":"2024-03-27","value":25441000},"#379":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":19,"unit":"USD","start":"2023-12-28","end":"2024-06-26","value":50937000},"#380":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":18,"unit":"USD","start":"2023-12-28","end":"2024-03-27","value":25441000},"depreciationAndAmortization@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#379"},{"ref":"#380","weight":-1}],"rule":"quarter-from-ytd","value":25496000},"#381":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":20,"unit":"USD","start":"2023-12-28","end":"2024-09-25","value":76659000},"depreciationAndAmortization@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#381"},{"ref":"#379","weight":-1}],"rule":"quarter-from-ytd","value":25722000},"#382":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":17,"unit":"USD","start":"2023-12-28","end":"2024-12-25","value":102468000},"depreciationAndAmortization@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#382"},{"ref":"#381","weight":-1}],"rule":"quarter-from-ytd","value":25809000},"depreciationAndAmortization@FY2024":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":17,"unit":"USD","start":"2023-12-28","end":"2024-12-25","value":102468000},"depreciationAndAmortization@2025Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":21,"unit":"USD","start":"2024-12-26","end":"2025-03-26","value":26543000},"#383":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":22,"unit":"USD","start":"2024-12-26","end":"2025-06-25","value":53088000},"#384":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":21,"unit":"USD","start":"2024-12-26","end":"2025-03-26","value":26543000},"depreciationAndAmortization@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#383"},{"ref":"#384","weight":-1}],"rule":"quarter-from-ytd","value":26545000},"#385":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":20,"unit":"USD","start":"2024-12-26","end":"2025-09-24","value":80167000},"depreciationAndAmortization@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#385"},{"ref":"#383","weight":-1}],"rule":"quarter-from-ytd","value":27079000},"#386":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":17,"unit":"USD","start":"2024-12-26","end":"2025-12-31","value":106600000},"depreciationAndAmortization@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#386"},{"ref":"#385","weight":-1}],"rule":"quarter-from-ytd","value":26433000},"depreciationAndAmortization@FY2025":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":17,"unit":"USD","start":"2024-12-26","end":"2025-12-31","value":106600000},"depreciationAndAmortization@2026Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":21,"unit":"USD","start":"2026-01-01","end":"2026-04-01","value":29120000},"#387":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":22,"unit":"USD","start":"2026-01-01","end":"2026-07-01","value":59837000},"#388":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":21,"unit":"USD","start":"2026-01-01","end":"2026-04-01","value":29120000},"depreciationAndAmortization@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#387"},{"ref":"#388","weight":-1}],"rule":"quarter-from-ytd","value":30717000},"depreciationAndAmortization@2022Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":11,"unit":"USD","start":"2021-12-30","end":"2022-03-30","value":16855000},"depreciationAndAmortization@2022Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":11,"unit":"USD","start":"2022-03-31","end":"2022-06-29","value":18087000},"depreciationAndAmortization@2022Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":11,"unit":"USD","start":"2022-06-30","end":"2022-09-28","value":18647000},"dilutedShares@FY2013":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":23,"unit":"shares","start":"2012-12-27","end":"2013-12-25","value":30018000},"dilutedShares@2014Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":26,"unit":"shares","start":"2013-12-26","end":"2014-03-26","value":30125000},"dilutedShares@2014Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":27,"unit":"shares","start":"2014-03-27","end":"2014-06-25","value":30127000},"dilutedShares@2014Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":28,"unit":"shares","start":"2014-06-26","end":"2014-09-24","value":30104000},"dilutedShares@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#142","weight":4},{"ref":"#145","weight":-3}],"rule":"unaverage-quarter","value":30131000},"dilutedShares@FY2014":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":24,"unit":"shares","start":"2013-12-26","end":"2014-12-31","value":30122000},"dilutedShares@2015Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":29,"unit":"shares","start":"2015-01-01","end":"2015-04-01","value":11953000},"dilutedShares@2015Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":30,"unit":"shares","start":"2015-04-02","end":"2015-07-01","value":13339000},"dilutedShares@2015Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":31,"unit":"shares","start":"2015-07-02","end":"2015-09-30","value":14785000},"dilutedShares@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#150","weight":4},{"ref":"#153","weight":-3}],"rule":"unaverage-quarter","value":16582000},"dilutedShares@FY2015":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":25,"unit":"shares","start":"2015-01-01","end":"2015-12-30","value":13588000},"dilutedShares@2016Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":32,"unit":"shares","start":"2015-12-31","end":"2016-03-30","value":20812000},"dilutedShares@2016Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":33,"unit":"shares","start":"2016-03-31","end":"2016-06-29","value":23050000},"dilutedShares@2016Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":34,"unit":"shares","start":"2016-06-30","end":"2016-09-28","value":24554000},"dilutedShares@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#158","weight":4},{"ref":"#161","weight":-3}],"rule":"unaverage-quarter","value":25381000},"dilutedShares@FY2016":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2015-12-31","end":"2016-12-28","value":23449000},"dilutedShares@2017Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":35,"unit":"shares","start":"2016-12-29","end":"2017-03-29","value":25955000},"dilutedShares@2017Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":36,"unit":"shares","start":"2017-03-30","end":"2017-06-28","value":26312000},"dilutedShares@2017Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":37,"unit":"shares","start":"2017-06-29","end":"2017-09-27","value":26477000},"dilutedShares@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#166","weight":4},{"ref":"#169","weight":-3}],"rule":"unaverage-quarter","value":24760000},"dilutedShares@FY2017":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2016-12-29","end":"2017-12-27","value":25876000},"dilutedShares@2018Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":38,"unit":"shares","start":"2017-12-28","end":"2018-03-28","value":27822000},"dilutedShares@2018Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":39,"unit":"shares","start":"2018-03-29","end":"2018-06-27","value":28754000},"dilutedShares@2018Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":40,"unit":"shares","start":"2018-06-28","end":"2018-09-26","value":29883000},"dilutedShares@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#174","weight":4},{"ref":"#177","weight":-3}],"rule":"unaverage-quarter","value":30256000},"dilutedShares@FY2018":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2017-12-28","end":"2018-12-26","value":29179000},"dilutedShares@2019Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":41,"unit":"shares","start":"2018-12-27","end":"2019-03-27","value":30392000},"dilutedShares@2019Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":42,"unit":"shares","start":"2019-03-28","end":"2019-06-26","value":31015000},"dilutedShares@2019Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":43,"unit":"shares","start":"2019-06-27","end":"2019-09-25","value":32916000},"dilutedShares@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#182","weight":4},{"ref":"#185","weight":-3}],"rule":"unaverage-quarter","value":34681000},"dilutedShares@FY2019":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":3,"unit":"shares","start":"2018-12-27","end":"2019-12-25","value":32251000},"dilutedShares@2020Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2019-12-26","end":"2020-03-25","value":34444000},"dilutedShares@2020Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":5,"unit":"shares","start":"2020-03-26","end":"2020-06-24","value":37309000},"dilutedShares@2020Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":6,"unit":"shares","start":"2020-06-25","end":"2020-09-23","value":38251000},"dilutedShares@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#190","weight":4},{"ref":"#193","weight":-3}],"rule":"unaverage-quarter","value":38512000},"dilutedShares@FY2020":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":7,"unit":"shares","start":"2019-12-26","end":"2020-12-30","value":37129000},"dilutedShares@2021Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":8,"unit":"shares","start":"2020-12-31","end":"2021-03-31","value":42789000},"dilutedShares@2021Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":9,"unit":"shares","start":"2021-04-01","end":"2021-06-30","value":43789000},"dilutedShares@2021Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2021-07-01","end":"2021-09-29","value":39137000},"dilutedShares@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#198","weight":4},{"ref":"#201","weight":-3}],"rule":"unaverage-quarter","value":25996000},"dilutedShares@FY2021":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":11,"unit":"shares","start":"2020-12-31","end":"2021-12-29","value":39085000},"dilutedShares@2022Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":11,"unit":"shares","start":"2021-12-30","end":"2022-03-30","value":39163000},"dilutedShares@2022Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":11,"unit":"shares","start":"2022-03-31","end":"2022-06-29","value":39227000},"dilutedShares@2022Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":11,"unit":"shares","start":"2022-06-30","end":"2022-09-28","value":39274000},"dilutedShares@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#206","weight":4},{"ref":"#209","weight":-3}],"rule":"unaverage-quarter","value":39285000},"dilutedShares@FY2022":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":12,"unit":"shares","start":"2021-12-30","end":"2022-12-28","value":39237000},"dilutedShares@2023Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":14,"unit":"shares","start":"2022-12-29","end":"2023-03-29","value":39332000},"dilutedShares@2023Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":15,"unit":"shares","start":"2023-03-30","end":"2023-06-28","value":43886000},"dilutedShares@2023Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2023-06-29","end":"2023-09-27","value":43978000},"dilutedShares@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#214","weight":4},{"ref":"#217","weight":-3}],"rule":"unaverage-quarter","value":43944000},"dilutedShares@FY2023":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":17,"unit":"shares","start":"2022-12-29","end":"2023-12-27","value":43899000},"dilutedShares@2024Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2023-12-28","end":"2024-03-27","value":41259000},"dilutedShares@2024Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2024-03-28","end":"2024-06-26","value":41480000},"dilutedShares@2024Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":20,"unit":"shares","start":"2024-06-27","end":"2024-09-25","value":40010000},"dilutedShares@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#222","weight":4},{"ref":"#225","weight":-3}],"rule":"unaverage-quarter","value":44323000},"dilutedShares@FY2024":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":17,"unit":"shares","start":"2023-12-28","end":"2024-12-25","value":44203000},"dilutedShares@2025Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":21,"unit":"shares","start":"2024-12-26","end":"2025-03-26","value":41864000},"dilutedShares@2025Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2025-03-27","end":"2025-06-25","value":41819000},"dilutedShares@2025Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":20,"unit":"shares","start":"2025-06-26","end":"2025-09-24","value":41874000},"dilutedShares@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#230","weight":4},{"ref":"#233","weight":-3}],"rule":"unaverage-quarter","value":41832000},"dilutedShares@FY2025":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":17,"unit":"shares","start":"2024-12-26","end":"2025-12-31","value":41847000},"dilutedShares@2026Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":21,"unit":"shares","start":"2026-01-01","end":"2026-04-01","value":40289000},"dilutedShares@2026Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2026-04-02","end":"2026-07-01","value":41866000},"sharesOutstanding@2014Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":23,"unit":"shares","end":"2014-12-31","value":0},"sharesOutstanding@FY2014":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":23,"unit":"shares","end":"2014-12-31","value":0},"#389":{"kind":"filed","concept":"OperatingExpenses","filing":23,"unit":"USD","start":"2012-12-27","end":"2013-12-25","value":76521000},"totalCosts@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#389"}],"rule":"component-sum","value":76521000},"#390":{"kind":"filed","concept":"OperatingExpenses","filing":26,"unit":"USD","start":"2013-12-26","end":"2014-03-26","value":22967000},"totalCosts@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#390"}],"rule":"component-sum","value":22967000},"#391":{"kind":"filed","concept":"OperatingExpenses","filing":27,"unit":"USD","start":"2014-03-27","end":"2014-06-25","value":25595000},"totalCosts@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#391"}],"rule":"component-sum","value":25595000},"#392":{"kind":"filed","concept":"OperatingExpenses","filing":28,"unit":"USD","start":"2014-06-26","end":"2014-09-24","value":31066000},"totalCosts@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#392"}],"rule":"component-sum","value":31066000},"#393":{"kind":"computed","op":"sum","terms":[{"ref":"#53"},{"ref":"#54","weight":-1}],"rule":"quarter-from-ytd","value":35759000},"totalCosts@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#393"}],"rule":"component-sum","value":35759000},"totalCosts@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#53"}],"rule":"component-sum","value":115387000},"#394":{"kind":"filed","concept":"OperatingExpenses","filing":29,"unit":"USD","start":"2015-01-01","end":"2015-04-01","value":48757000},"totalCosts@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#394"}],"rule":"component-sum","value":48757000},"#395":{"kind":"filed","concept":"OperatingExpenses","filing":30,"unit":"USD","start":"2015-04-02","end":"2015-07-01","value":42206000},"totalCosts@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#395"}],"rule":"component-sum","value":42206000},"#396":{"kind":"filed","concept":"OperatingExpenses","filing":31,"unit":"USD","start":"2015-07-02","end":"2015-09-30","value":45469000},"totalCosts@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#396"}],"rule":"component-sum","value":45469000},"#397":{"kind":"computed","op":"sum","terms":[{"ref":"#55"},{"ref":"#56","weight":-1}],"rule":"quarter-from-ytd","value":47407000},"totalCosts@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#397"}],"rule":"component-sum","value":47407000},"totalCosts@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#55"}],"rule":"component-sum","value":183839000},"#398":{"kind":"filed","concept":"OperatingExpenses","filing":32,"unit":"USD","start":"2015-12-31","end":"2016-03-30","value":49451000},"totalCosts@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#398"}],"rule":"component-sum","value":49451000},"#399":{"kind":"filed","concept":"OperatingExpenses","filing":33,"unit":"USD","start":"2016-03-31","end":"2016-06-29","value":57539000},"totalCosts@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#399"}],"rule":"component-sum","value":57539000},"#400":{"kind":"filed","concept":"OperatingExpenses","filing":34,"unit":"USD","start":"2016-06-30","end":"2016-09-28","value":65397000},"totalCosts@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#400"}],"rule":"component-sum","value":65397000},"#401":{"kind":"computed","op":"sum","terms":[{"ref":"#57"},{"ref":"#58","weight":-1}],"rule":"quarter-from-ytd","value":68283000},"totalCosts@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#401"}],"rule":"component-sum","value":68283000},"totalCosts@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#57"}],"rule":"component-sum","value":240670000},"#402":{"kind":"filed","concept":"OperatingExpenses","filing":35,"unit":"USD","start":"2016-12-29","end":"2017-03-29","value":71121000},"totalCosts@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#402"}],"rule":"component-sum","value":71121000},"#403":{"kind":"filed","concept":"OperatingExpenses","filing":36,"unit":"USD","start":"2017-03-30","end":"2017-06-28","value":79579000},"totalCosts@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#403"}],"rule":"component-sum","value":79579000},"#404":{"kind":"filed","concept":"OperatingExpenses","filing":37,"unit":"USD","start":"2017-06-29","end":"2017-09-27","value":83999000},"totalCosts@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#404"}],"rule":"component-sum","value":83999000},"#405":{"kind":"computed","op":"sum","terms":[{"ref":"#59"},{"ref":"#60","weight":-1}],"rule":"quarter-from-ytd","value":90298000},"totalCosts@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#405"}],"rule":"component-sum","value":90298000},"totalCosts@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#59"}],"rule":"component-sum","value":324997000},"#406":{"kind":"filed","concept":"OperatingExpenses","filing":38,"unit":"USD","start":"2017-12-28","end":"2018-03-28","value":92602000},"totalCosts@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#406"}],"rule":"component-sum","value":92602000},"#407":{"kind":"filed","concept":"OperatingExpenses","filing":39,"unit":"USD","start":"2018-03-29","end":"2018-06-27","value":103264000},"totalCosts@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#407"}],"rule":"component-sum","value":103264000},"#408":{"kind":"filed","concept":"OperatingExpenses","filing":40,"unit":"USD","start":"2018-06-28","end":"2018-09-26","value":110304000},"totalCosts@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#408"}],"rule":"component-sum","value":110304000},"#409":{"kind":"computed","op":"sum","terms":[{"ref":"#61"},{"ref":"#62","weight":-1}],"rule":"quarter-from-ytd","value":121429000},"totalCosts@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#409"}],"rule":"component-sum","value":121429000},"totalCosts@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#61"}],"rule":"component-sum","value":427599000},"#410":{"kind":"filed","concept":"OperatingExpenses","filing":41,"unit":"USD","start":"2018-12-27","end":"2019-03-27","value":127447000},"totalCosts@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#410"}],"rule":"component-sum","value":127447000},"#411":{"kind":"filed","concept":"OperatingExpenses","filing":42,"unit":"USD","start":"2019-03-28","end":"2019-06-26","value":140842000},"totalCosts@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#411"}],"rule":"component-sum","value":140842000},"#412":{"kind":"filed","concept":"OperatingExpenses","filing":43,"unit":"USD","start":"2019-06-27","end":"2019-09-25","value":149598000},"totalCosts@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#412"}],"rule":"component-sum","value":149598000},"#413":{"kind":"computed","op":"sum","terms":[{"ref":"#63"},{"ref":"#64","weight":-1}],"rule":"quarter-from-ytd","value":150947000},"totalCosts@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#413"}],"rule":"component-sum","value":150947000},"totalCosts@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#63"}],"rule":"component-sum","value":568834000},"#414":{"kind":"filed","concept":"OperatingExpenses","filing":4,"unit":"USD","start":"2019-12-26","end":"2020-03-25","value":143957000},"totalCosts@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#414"}],"rule":"component-sum","value":143957000},"#415":{"kind":"filed","concept":"OperatingExpenses","filing":5,"unit":"USD","start":"2020-03-26","end":"2020-06-24","value":115861000},"totalCosts@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#415"}],"rule":"component-sum","value":115861000},"#416":{"kind":"filed","concept":"OperatingExpenses","filing":6,"unit":"USD","start":"2020-06-25","end":"2020-09-23","value":137199000},"totalCosts@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#416"}],"rule":"component-sum","value":137199000},"#417":{"kind":"computed","op":"sum","terms":[{"ref":"#65"},{"ref":"#66","weight":-1}],"rule":"quarter-from-ytd","value":169726000},"totalCosts@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#417"}],"rule":"component-sum","value":169726000},"totalCosts@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#65"}],"rule":"component-sum","value":566743000},"#418":{"kind":"filed","concept":"OperatingExpenses","filing":8,"unit":"USD","start":"2020-12-31","end":"2021-03-31","value":165303000},"totalCosts@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#418"}],"rule":"component-sum","value":165303000},"#419":{"kind":"filed","concept":"OperatingExpenses","filing":9,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":184153000},"totalCosts@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#419"}],"rule":"component-sum","value":184153000},"#420":{"kind":"filed","concept":"OperatingExpenses","filing":10,"unit":"USD","start":"2021-07-01","end":"2021-09-29","value":196541000},"totalCosts@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#420"}],"rule":"component-sum","value":196541000},"#421":{"kind":"computed","op":"sum","terms":[{"ref":"#67"},{"ref":"#68","weight":-1}],"rule":"quarter-from-ytd","value":209749000},"totalCosts@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#421"}],"rule":"component-sum","value":209749000},"totalCosts@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#67"}],"rule":"component-sum","value":755746000},"#422":{"kind":"filed","concept":"OperatingExpenses","filing":11,"unit":"USD","start":"2021-12-30","end":"2022-03-30","value":218326000},"totalCosts@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#422"}],"rule":"component-sum","value":218326000},"#423":{"kind":"filed","concept":"OperatingExpenses","filing":11,"unit":"USD","start":"2022-03-31","end":"2022-06-29","value":231571000},"totalCosts@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#423"}],"rule":"component-sum","value":231571000},"#424":{"kind":"filed","concept":"OperatingExpenses","filing":11,"unit":"USD","start":"2022-06-30","end":"2022-09-28","value":232640000},"totalCosts@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#424"}],"rule":"component-sum","value":232640000},"#425":{"kind":"computed","op":"sum","terms":[{"ref":"#69"},{"ref":"#70","weight":-1}],"rule":"quarter-from-ytd","value":244843000},"totalCosts@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#425"}],"rule":"component-sum","value":244843000},"totalCosts@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#69"}],"rule":"component-sum","value":927380000},"#426":{"kind":"filed","concept":"OperatingExpenses","filing":14,"unit":"USD","start":"2022-12-29","end":"2023-03-29","value":256467000},"totalCosts@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#426"}],"rule":"component-sum","value":256467000},"#427":{"kind":"filed","concept":"OperatingExpenses","filing":15,"unit":"USD","start":"2023-03-30","end":"2023-06-28","value":267057000},"totalCosts@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#427"}],"rule":"component-sum","value":267057000},"#428":{"kind":"filed","concept":"OperatingExpenses","filing":16,"unit":"USD","start":"2023-06-29","end":"2023-09-27","value":270550000},"totalCosts@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#428"}],"rule":"component-sum","value":270550000},"#429":{"kind":"computed","op":"sum","terms":[{"ref":"#71"},{"ref":"#72","weight":-1}],"rule":"quarter-from-ytd","value":287538000},"totalCosts@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#429"}],"rule":"component-sum","value":287538000},"totalCosts@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#71"}],"rule":"component-sum","value":1081612000},"#430":{"kind":"filed","concept":"OperatingExpenses","filing":18,"unit":"USD","start":"2023-12-28","end":"2024-03-27","value":290470000},"totalCosts@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#430"}],"rule":"component-sum","value":290470000},"#431":{"kind":"filed","concept":"OperatingExpenses","filing":19,"unit":"USD","start":"2024-03-28","end":"2024-06-26","value":305714000},"totalCosts@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#431"}],"rule":"component-sum","value":305714000},"#432":{"kind":"filed","concept":"OperatingExpenses","filing":20,"unit":"USD","start":"2024-06-27","end":"2024-09-25","value":334912000},"totalCosts@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#432"}],"rule":"component-sum","value":334912000},"#433":{"kind":"computed","op":"sum","terms":[{"ref":"#73"},{"ref":"#74","weight":-1}],"rule":"quarter-from-ytd","value":318474000},"totalCosts@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#433"}],"rule":"component-sum","value":318474000},"totalCosts@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#73"}],"rule":"component-sum","value":1249570000},"#434":{"kind":"filed","concept":"OperatingExpenses","filing":21,"unit":"USD","start":"2024-12-26","end":"2025-03-26","value":318056000},"totalCosts@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#434"}],"rule":"component-sum","value":318056000},"#435":{"kind":"filed","concept":"OperatingExpenses","filing":22,"unit":"USD","start":"2025-03-27","end":"2025-06-25","value":334092000},"totalCosts@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#435"}],"rule":"component-sum","value":334092000},"#436":{"kind":"filed","concept":"OperatingExpenses","filing":20,"unit":"USD","start":"2025-06-26","end":"2025-09-24","value":348863000},"totalCosts@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#436"}],"rule":"component-sum","value":348863000},"#437":{"kind":"computed","op":"sum","terms":[{"ref":"#75"},{"ref":"#76","weight":-1}],"rule":"quarter-from-ytd","value":381787000},"totalCosts@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#437"}],"rule":"component-sum","value":381787000},"totalCosts@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#75"}],"rule":"component-sum","value":1382798000},"#438":{"kind":"filed","concept":"OperatingExpenses","filing":21,"unit":"USD","start":"2026-01-01","end":"2026-04-01","value":369371000},"totalCosts@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#438"}],"rule":"component-sum","value":369371000},"#439":{"kind":"filed","concept":"OperatingExpenses","filing":22,"unit":"USD","start":"2026-04-02","end":"2026-07-01","value":396872000},"totalCosts@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#439"}],"rule":"component-sum","value":396872000},"ebit@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q4"},{"ref":"interestExpense@2020Q4"}],"value":-13337000},"ebit@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q3"},{"ref":"interestExpense@2021Q3"}],"value":-2628000},"freeCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q4"},{"ref":"capex@2021Q4","weight":-1}],"value":-17979000},"capexOutflow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q4","weight":-1}],"value":-32643000},"operatingMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":-3.194493643484079},"ebitda@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q3"},{"ref":"depreciationAndAmortization@2023Q3"}],"value":32228000},"ebitda@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q4"},{"ref":"depreciationAndAmortization@2023Q4"}],"value":26514000},"ebitda@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2023"},{"ref":"depreciationAndAmortization@FY2023"}],"value":109939000},"ebitda@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q1"},{"ref":"depreciationAndAmortization@2024Q1"}],"value":28681000},"ebitda@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q2"},{"ref":"depreciationAndAmortization@2024Q2"}],"value":39578000},"ebitda@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q3"},{"ref":"depreciationAndAmortization@2024Q3"}],"value":11238000},"ebitda@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q4"},{"ref":"depreciationAndAmortization@2024Q4"}],"value":39260000},"ebitda@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2024"},{"ref":"depreciationAndAmortization@FY2024"}],"value":118757000},"ebitda@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q1"},{"ref":"depreciationAndAmortization@2025Q1"}],"value":32356000},"ebitda@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q2"},{"ref":"depreciationAndAmortization@2025Q2"}],"value":51769000},"ebitda@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q3"},{"ref":"depreciationAndAmortization@2025Q3"}],"value":48730000},"ebitda@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q4"},{"ref":"depreciationAndAmortization@2025Q4"}],"value":48513000},"ebitda@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2025"},{"ref":"depreciationAndAmortization@FY2025"}],"value":181368000},"ebitda@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2026Q1"},{"ref":"depreciationAndAmortization@2026Q1"}],"value":29229000},"ebitda@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2026Q2"},{"ref":"depreciationAndAmortization@2026Q2"}],"value":54065000},"#440":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2016"},{"ref":"equity@FY2016"}],"value":201353000},"debtToCapital@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2016"},{"ref":"#440"}],"scale":100,"value":0},"#441":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"equity@2019Q4"}],"value":321985000},"debtToCapital@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"#441"}],"scale":100,"value":0},"#442":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"equity@FY2019"}],"value":321985000},"debtToCapital@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2019"},{"ref":"#442"}],"scale":100,"value":0},"#443":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"equity@2020Q1"}],"value":372606000},"debtToCapital@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"#443"}],"scale":100,"value":13.419000230806805},"#444":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"equity@2020Q4"}],"value":444587000},"debtToCapital@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"#444"}],"scale":100,"value":0},"#445":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"equity@FY2020"}],"value":444587000},"debtToCapital@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2020"},{"ref":"#445"}],"scale":100,"value":0},"#446":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"equity@2021Q1"}],"value":682825000},"debtToCapital@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"#446"}],"scale":100,"value":35.56914289898583},"#447":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"equity@2021Q2"}],"value":686551000},"debtToCapital@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"#447"}],"scale":100,"value":35.39707902253438},"capexOutflow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2017","weight":-1}],"value":-61533000},"capexOutflow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q1","weight":-1}],"value":-24985000},"capexOutflow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q2","weight":-1}],"value":-40429000},"capexOutflow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q1","weight":-1}],"value":-33054000},"capexOutflow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2024","weight":-1}],"value":-135499000},"capexOutflow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q4","weight":-1}],"value":-59152000},"capexOutflow@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q1","weight":-1}],"value":-1760000},"operatingMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":9.423650399933111},"netDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"cash@2020Q4","weight":-1}],"value":-146873000},"netMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":-0.08918369053259385},"currentRatio@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2017"},{"ref":"currentLiabilities@FY2017"}],"value":2.739213496355514},"ebit@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2017"},{"ref":"interestExpense@FY2017"}],"value":161936000},"freeCashFlow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q1"},{"ref":"capex@2018Q1","weight":-1}],"value":1415000},"capexOutflow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q1","weight":-1}],"value":-17718000},"operatingMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":6.572097340489931},"netMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":3.53928729972961},"freeCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q4"},{"ref":"capex@2017Q4","weight":-1}],"value":-3447000},"capexOutflow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q4","weight":-1}],"value":-20354000},"operatingMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":6.07264708329866},"netMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":-12.963926104685031},"currentRatio@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q4"},{"ref":"currentLiabilities@2017Q4"}],"value":2.739213496355514},"ebit@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q4"},{"ref":"interestExpense@2017Q4"}],"value":133339000},"freeCashFlow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2017"},{"ref":"capex@FY2017","weight":-1}],"value":9345000},"freeCashFlow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2016"},{"ref":"capex@FY2016","weight":-1}],"value":-148000},"capexOutflow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2016","weight":-1}],"value":-54433000},"operatingMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":10.356644007821957},"netMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":4.635813390446038},"currentRatio@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2016"},{"ref":"currentLiabilities@FY2016"}],"value":2.646739815865809},"netDebt@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2016"},{"ref":"cash@FY2016","weight":-1}],"value":-11607000},"ebit@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2016"},{"ref":"interestExpense@FY2016"}],"value":28870000},"freeCashFlow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q1"},{"ref":"capex@2017Q1","weight":-1}],"value":-3453000},"capexOutflow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q1","weight":-1}],"value":-13132000},"operatingMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":7.3329945667044525},"netMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":2.9537844141291743},"currentRatio@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q1"},{"ref":"currentLiabilities@2017Q1"}],"value":2.908106607440311},"ebit@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q1"},{"ref":"interestExpense@2017Q1"}],"value":5823000},"freeCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q2"},{"ref":"capex@2017Q2","weight":-1}],"value":12197000},"capexOutflow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q2","weight":-1}],"value":-11854000},"operatingMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":12.85316921459547},"netMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":5.342984800035043},"currentRatio@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q2"},{"ref":"currentLiabilities@2017Q2"}],"value":2.814480321382185},"ebit@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q2"},{"ref":"interestExpense@2017Q2"}],"value":11935000},"freeCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q3"},{"ref":"capex@2017Q3","weight":-1}],"value":4048000},"capexOutflow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q3","weight":-1}],"value":-16193000},"operatingMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":11.214577894280671},"netMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":5.2817385238190875},"currentRatio@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q3"},{"ref":"currentLiabilities@2017Q3"}],"value":2.6794962463279295},"ebit@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q3"},{"ref":"interestExpense@2017Q3"}],"value":10839000},"currentRatio@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q1"},{"ref":"currentLiabilities@2018Q1"}],"value":2.858863615984697},"ebit@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q1"},{"ref":"interestExpense@2018Q1"}],"value":6742000},"freeCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q2"},{"ref":"capex@2018Q2","weight":-1}],"value":3095000},"capexOutflow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q2","weight":-1}],"value":-18646000},"operatingMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":11.195197881013398},"netMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":6.539275210264702},"currentRatio@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q2"},{"ref":"currentLiabilities@2018Q2"}],"value":2.6313076645533737},"ebit@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q2"},{"ref":"interestExpense@2018Q2"}],"value":13424000},"freeCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q3"},{"ref":"capex@2018Q3","weight":-1}],"value":-1869000},"capexOutflow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q3","weight":-1}],"value":-23780000},"operatingMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":7.808804232450458},"netMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":4.199854572199889},"currentRatio@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q3"},{"ref":"currentLiabilities@2018Q3"}],"value":2.1294467213114756},"ebit@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q3"},{"ref":"interestExpense@2018Q3"}],"value":9779000},"freeCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q4"},{"ref":"capex@2018Q4","weight":-1}],"value":-4771000},"capexOutflow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q4","weight":-1}],"value":-27381000},"operatingMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":2.282219450368165},"netMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":-0.7709330865489076},"currentRatio@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q4"},{"ref":"currentLiabilities@2018Q4"}],"value":1.686778541402549},"ebit@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q4"},{"ref":"interestExpense@2018Q4"}],"value":3280000},"freeCashFlow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2018"},{"ref":"capex@FY2018","weight":-1}],"value":-2130000},"capexOutflow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2018","weight":-1}],"value":-87525000},"operatingMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":6.904051729768566},"netMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":3.3047397182730616},"currentRatio@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2018"},{"ref":"currentLiabilities@FY2018"}],"value":1.686778541402549},"ebit@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2018"},{"ref":"interestExpense@FY2018"}],"value":33225000},"freeCashFlow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q1"},{"ref":"capex@2019Q1","weight":-1}],"value":-7786000},"operatingMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":3.892646803761434},"netMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":1.9199300198327411},"currentRatio@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q1"},{"ref":"currentLiabilities@2019Q1"}],"value":1.1664498528613108},"ebit@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q1"},{"ref":"interestExpense@2019Q1"}],"value":5726000},"freeCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q2"},{"ref":"capex@2019Q2","weight":-1}],"value":-12321000},"capexOutflow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q2","weight":-1}],"value":-31013000},"operatingMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":7.773405014635296},"netMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":5.913052588843124},"currentRatio@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q2"},{"ref":"currentLiabilities@2019Q2"}],"value":1.0993899660811015},"ebit@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q2"},{"ref":"interestExpense@2019Q2"}],"value":12318000},"freeCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q3"},{"ref":"capex@2019Q3","weight":-1}],"value":12246000},"capexOutflow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q3","weight":-1}],"value":-24906000},"operatingMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":5.174883685551654},"netMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":6.556712009229091},"currentRatio@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q3"},{"ref":"currentLiabilities@2019Q3"}],"value":1.0361463358722947},"ebit@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q3"},{"ref":"interestExpense@2019Q3"}],"value":8412000},"freeCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q4"},{"ref":"capex@2019Q4","weight":-1}],"value":-8789000},"capexOutflow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q4","weight":-1}],"value":-25603000},"operatingMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":0.32225047049889394},"netMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":-1.3821111367913628},"currentRatio@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q4"},{"ref":"currentLiabilities@2019Q4"}],"value":0.8821132485511912},"netDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"cash@2019Q4","weight":-1}],"value":-37099000},"ebit@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q4"},{"ref":"interestExpense@2019Q4"}],"value":1492000},"freeCashFlow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2019"},{"ref":"capex@FY2019","weight":-1}],"value":-16650000},"capexOutflow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2019","weight":-1}],"value":-106507000},"operatingMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":4.320299267138645},"netMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":3.33496490440171},"currentRatio@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2019"},{"ref":"currentLiabilities@FY2019"}],"value":0.8821132485511912},"netDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"cash@FY2019","weight":-1}],"value":-37099000},"ebit@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2019"},{"ref":"interestExpense@FY2019"}],"value":27948000},"freeCashFlow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q1"},{"ref":"capex@2020Q1","weight":-1}],"value":-11675000},"capexOutflow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q1","weight":-1}],"value":-19159000},"operatingMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":-0.5496961653977789},"netMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":-0.6705315359362995},"currentRatio@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q1"},{"ref":"currentLiabilities@2020Q1"}],"value":1.1223596685727624},"netDebt@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"cash@2020Q1","weight":-1}],"value":-37806000},"ebit@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q1"},{"ref":"interestExpense@2020Q1"}],"value":-880000},"freeCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q2"},{"ref":"capex@2020Q2","weight":-1}],"value":-7969000},"capexOutflow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q2","weight":-1}],"value":-18478000},"operatingMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":-26.229490336216855},"netMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":-17.66173490510535},"currentRatio@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q2"},{"ref":"currentLiabilities@2020Q2"}],"value":2.1109927280626444},"ebit@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q2"},{"ref":"interestExpense@2020Q2"}],"value":-23681000},"freeCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q3"},{"ref":"capex@2020Q3","weight":-1}],"value":1140000},"capexOutflow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q3","weight":-1}],"value":-9365000},"operatingMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":-5.213150205903329},"netMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":-4.263004118066579},"currentRatio@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q3"},{"ref":"currentLiabilities@2020Q3"}],"value":1.9614255845625612},"ebit@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q3"},{"ref":"interestExpense@2020Q3"}],"value":-6764000},"freeCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q4"},{"ref":"capex@2020Q4","weight":-1}],"value":-13184000},"capexOutflow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q4","weight":-1}],"value":-22036000},"operatingMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":-7.755698050917402},"netMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":-12.334454955240936},"currentRatio@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q4"},{"ref":"currentLiabilities@2020Q4"}],"value":1.8521124834784195},"freeCashFlow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2020"},{"ref":"capex@FY2020","weight":-1}],"value":-31688000},"capexOutflow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2020","weight":-1}],"value":-69038000},"operatingMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":-8.391426500429363},"netMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":-8.062853459866467},"currentRatio@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2020"},{"ref":"currentLiabilities@FY2020"}],"value":1.8521124834784195},"netDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"cash@FY2020","weight":-1}],"value":-146873000},"ebit@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2020"},{"ref":"interestExpense@FY2020"}],"value":-44662000},"freeCashFlow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q1"},{"ref":"capex@2021Q1","weight":-1}],"value":-13204000},"capexOutflow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q1","weight":-1}],"value":-23155000},"operatingMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":-6.4534202290027185},"netMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":0.8429824448422869},"currentRatio@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q1"},{"ref":"currentLiabilities@2021Q1"}],"value":3.6656308684704713},"netDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"cash@2021Q1","weight":-1}],"value":-132124000},"ebit@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q1"},{"ref":"interestExpense@2021Q1"}],"value":-9990000},"freeCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q2"},{"ref":"capex@2021Q2","weight":-1}],"value":5500000},"capexOutflow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q2","weight":-1}],"value":-21554000},"operatingMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":1.764109676731036},"netMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":1.0370212311959885},"currentRatio@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q2"},{"ref":"currentLiabilities@2021Q2"}],"value":3.5196198922010424},"netDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"cash@2021Q2","weight":-1}],"value":-97084000},"ebit@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q2"},{"ref":"interestExpense@2021Q2"}],"value":3415000},"freeCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q3"},{"ref":"capex@2021Q3","weight":-1}],"value":-17408000},"capexOutflow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q3","weight":-1}],"value":-24143000},"operatingMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":-1.3646561283168726},"netMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":-1.123288377730215},"currentRatio@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q3"},{"ref":"currentLiabilities@2021Q3"}],"value":3.54459280054795},"netDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"cash@2021Q3","weight":-1}],"value":-78141000},"netMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":-2.7728578738143033},"currentRatio@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q4"},{"ref":"currentLiabilities@2021Q4"}],"value":3.371902186885273},"netDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"cash@2021Q4","weight":-1}],"value":-58864000},"ebit@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q4"},{"ref":"interestExpense@2021Q4"}],"value":-6555000},"freeCashFlow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2021"},{"ref":"capex@FY2021","weight":-1}],"value":-43091000},"capexOutflow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2021","weight":-1}],"value":-101495000},"operatingMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":-2.1426071067032666},"netMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":-0.6164404853134169},"currentRatio@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2021"},{"ref":"currentLiabilities@FY2021"}],"value":3.371902186885273},"netDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"cash@FY2021","weight":-1}],"value":-58864000},"ebit@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2021"},{"ref":"interestExpense@FY2021"}],"value":-15758000},"freeCashFlow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q1"},{"ref":"capex@2022Q1","weight":-1}],"value":-20004000},"capexOutflow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q1","weight":-1}],"value":-27974000},"operatingMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":-7.342999444419861},"netMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":-4.996287938011023},"currentRatio@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q1"},{"ref":"currentLiabilities@2022Q1"}],"value":3.069338922364859},"netDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"cash@2022Q1","weight":-1}],"value":-35447000},"ebit@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q1"},{"ref":"interestExpense@2022Q1"}],"value":-15224000},"freeCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q2"},{"ref":"capex@2022Q2","weight":-1}],"value":-100000},"capexOutflow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q2","weight":-1}],"value":-27294000},"operatingMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":-0.3549265011787547},"netMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":-0.5148384412702816},"currentRatio@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q2"},{"ref":"currentLiabilities@2022Q2"}],"value":2.8943162894204275},"netDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"cash@2022Q2","weight":-1}],"value":-34266000},"ebit@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q2"},{"ref":"interestExpense@2022Q2"}],"value":-281000},"freeCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q3"},{"ref":"capex@2022Q3","weight":-1}],"value":-20358000},"capexOutflow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q3","weight":-1}],"value":-39529000},"operatingMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":-2.118394830870798},"netMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":-0.8884440815753202},"currentRatio@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q3"},{"ref":"currentLiabilities@2022Q3"}],"value":2.539434904733572},"netDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"cash@2022Q3","weight":-1}],"value":-12670000},"ebit@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q3"},{"ref":"interestExpense@2022Q3"}],"value":-3344000},"freeCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q4"},{"ref":"capex@2022Q4","weight":-1}],"value":-25355000},"capexOutflow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q4","weight":-1}],"value":-47762000},"operatingMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":-2.6470575904816607},"netMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":-3.2931006292735896},"currentRatio@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q4"},{"ref":"currentLiabilities@2022Q4"}],"value":2.328680323318756},"netDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"cash@2022Q4","weight":-1}],"value":14068000},"ebit@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q4"},{"ref":"interestExpense@2022Q4"}],"value":-3918000},"freeCashFlow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2022"},{"ref":"capex@FY2022","weight":-1}],"value":-65817000},"capexOutflow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2022","weight":-1}],"value":-142559000},"operatingMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":-2.9866094531175387},"netMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":-2.3575047252261556},"currentRatio@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2022"},{"ref":"currentLiabilities@FY2022"}],"value":2.328680323318756},"netDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"cash@FY2022","weight":-1}],"value":14068000},"ebit@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2022"},{"ref":"interestExpense@FY2022"}],"value":-22767000},"freeCashFlow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q1"},{"ref":"capex@2023Q1","weight":-1}],"value":-14506000},"capexOutflow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q1","weight":-1}],"value":-34326000},"operatingMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":-1.2590908014118873},"netMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":-0.6056586043793776},"currentRatio@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q1"},{"ref":"currentLiabilities@2023Q1"}],"value":2.307370746302044},"netDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"cash@2023Q1","weight":-1}],"value":-48579000},"ebit@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q1"},{"ref":"interestExpense@2023Q1"}],"value":-352000},"freeCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q2"},{"ref":"capex@2023Q2","weight":-1}],"value":1942000},"operatingMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":1.7468405658468387},"netMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":2.556244366365593},"currentRatio@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q2"},{"ref":"currentLiabilities@2023Q2"}],"value":2.1940806338848753},"netDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"cash@2023Q2","weight":-1}],"value":41416000},"ebit@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q2"},{"ref":"interestExpense@2023Q2"}],"value":7975000},"freeCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q3"},{"ref":"capex@2023Q3","weight":-1}],"value":-9878000},"capexOutflow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q3","weight":-1}],"value":-38278000},"operatingMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":2.0481016049557037},"netMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":2.761334796004446},"currentRatio@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q3"},{"ref":"currentLiabilities@2023Q3"}],"value":2.12407919725057},"netDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"cash@2023Q3","weight":-1}],"value":55355000},"ebit@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q3"},{"ref":"interestExpense@2023Q3"}],"value":9098000},"freeCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q4"},{"ref":"capex@2023Q4","weight":-1}],"value":8414000},"capexOutflow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q4","weight":-1}],"value":-33134000},"operatingMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":-0.4524128100949193},"netMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":2.5233804844135928},"currentRatio@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q4"},{"ref":"currentLiabilities@2023Q4"}],"value":2.0383867566299134},"netDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"cash@2023Q4","weight":-1}],"value":20983000},"ebit@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q4"},{"ref":"interestExpense@2023Q4"}],"value":1976000},"freeCashFlow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2023"},{"ref":"capex@FY2023","weight":-1}],"value":-14028000},"capexOutflow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2023","weight":-1}],"value":-146167000},"operatingMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":0.5444432490784188},"netMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":1.8632997803285052},"currentRatio@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2023"},{"ref":"currentLiabilities@FY2023"}],"value":2.0383867566299134},"netDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"cash@FY2023","weight":-1}],"value":20983000},"ebit@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2023"},{"ref":"interestExpense@FY2023"}],"value":18697000},"freeCashFlow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q1"},{"ref":"capex@2024Q1","weight":-1}],"value":-2389000},"operatingMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":0.011703797538071764},"netMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":0.7022278522843058},"currentRatio@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q1"},{"ref":"currentLiabilities@2024Q1"}],"value":2.024974702482571},"netDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"cash@2024Q1","weight":-1}],"value":-14305000},"ebit@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q1"},{"ref":"interestExpense@2024Q1"}],"value":3240000},"freeCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q2"},{"ref":"capex@2024Q2","weight":-1}],"value":20607000},"capexOutflow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q2","weight":-1}],"value":-32938000},"operatingMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":3.4066781254739396},"netMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":3.054698953541277},"currentRatio@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q2"},{"ref":"currentLiabilities@2024Q2"}],"value":2.056541811432107},"netDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"cash@2024Q2","weight":-1}],"value":-55678000},"ebit@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q2"},{"ref":"interestExpense@2024Q2"}],"value":14082000},"freeCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q3"},{"ref":"capex@2024Q3","weight":-1}],"value":7053000},"capexOutflow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q3","weight":-1}],"value":-34809000},"operatingMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":-5.675808711236764},"netMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":-3.221908091529831},"currentRatio@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q3"},{"ref":"currentLiabilities@2024Q3"}],"value":2.013364954246359},"netDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"cash@2024Q3","weight":-1}],"value":-64443000},"ebit@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q3"},{"ref":"interestExpense@2024Q3"}],"value":-14484000},"freeCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q4"},{"ref":"capex@2024Q4","weight":-1}],"value":10385000},"capexOutflow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q4","weight":-1}],"value":-34698000},"operatingMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":3.106327049689063},"netMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":2.649961665307712},"currentRatio@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q4"},{"ref":"currentLiabilities@2024Q4"}],"value":1.9657792037925825},"netDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"cash@2024Q4","weight":-1}],"value":-74031000},"ebit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q4"},{"ref":"interestExpense@2024Q4"}],"value":13451000},"freeCashFlow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2024"},{"ref":"capex@FY2024","weight":-1}],"value":35656000},"operatingMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":0.24253397711015734},"netMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":0.814859876353975},"currentRatio@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2024"},{"ref":"currentLiabilities@FY2024"}],"value":1.9657792037925825},"netDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"cash@FY2024","weight":-1}],"value":-74031000},"ebit@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2024"},{"ref":"interestExpense@FY2024"}],"value":16289000},"freeCashFlow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q1"},{"ref":"capex@2025Q1","weight":-1}],"value":1870000},"capexOutflow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q1","weight":-1}],"value":-29352000},"operatingMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":0.8856396736657755},"netMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":1.3228502514817793},"currentRatio@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q1"},{"ref":"currentLiabilities@2025Q1"}],"value":1.9126012421838936},"netDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"cash@2025Q1","weight":-1}],"value":-65976000},"ebit@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q1"},{"ref":"interestExpense@2025Q1"}],"value":5813000},"freeCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q2"},{"ref":"capex@2025Q2","weight":-1}],"value":26912000},"capexOutflow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q2","weight":-1}],"value":-38086000},"operatingMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":6.276615441584892},"netMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":4.810556967564929},"currentRatio@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q2"},{"ref":"currentLiabilities@2025Q2"}],"value":1.9154275912766479},"netDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"cash@2025Q2","weight":-1}],"value":-89597000},"ebit@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q2"},{"ref":"interestExpense@2025Q2"}],"value":25224000},"freeCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q3"},{"ref":"capex@2025Q3","weight":-1}],"value":23740000},"capexOutflow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q3","weight":-1}],"value":-39259000},"operatingMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":5.048297410801528},"netMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":3.402456649365425},"currentRatio@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q3"},{"ref":"currentLiabilities@2025Q3"}],"value":1.8405901930330597},"netDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"cash@2025Q3","weight":-1}],"value":-110288000},"ebit@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q3"},{"ref":"interestExpense@2025Q3"}],"value":21651000},"freeCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q4"},{"ref":"capex@2025Q4","weight":-1}],"value":3984000},"operatingMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":4.679787581984915},"netMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":2.9538287922782507},"currentRatio@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q4"},{"ref":"currentLiabilities@2025Q4"}],"value":1.7571064601213466},"netDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"cash@2025Q4","weight":-1}],"value":-112392000},"ebit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q4"},{"ref":"interestExpense@2025Q4"}],"value":22080000},"freeCashFlow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2025"},{"ref":"capex@FY2025","weight":-1}],"value":56506000},"capexOutflow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2025","weight":-1}],"value":-165849000},"operatingMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":4.3248972881867225},"netMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":3.1636899037297295},"currentRatio@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2025"},{"ref":"currentLiabilities@FY2025"}],"value":1.7571064601213466},"netDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"cash@FY2025","weight":-1}],"value":-112392000},"ebit@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2025"},{"ref":"interestExpense@FY2025"}],"value":74768000},"freeCashFlow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q1"},{"ref":"capex@2026Q1","weight":-1}],"value":-38703000},"capexOutflow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q1","weight":-1}],"value":-47192000},"operatingMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":-0.7182258675835816},"netMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":-0.07907574092605874},"currentRatio@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q1"},{"ref":"currentLiabilities@2026Q1"}],"value":1.6932445445634792},"netDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"cash@2026Q1","weight":-1}],"value":-65657000},"ebit@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q1"},{"ref":"interestExpense@2026Q1"}],"value":109000},"freeCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q2"},{"ref":"capex@2026Q2","weight":-1}],"value":-736000},"capexOutflow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q2","weight":-1}],"value":-57709000},"operatingMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":4.967697752491511},"netMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":3.754627434641227},"currentRatio@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q2"},{"ref":"currentLiabilities@2026Q2"}],"value":1.6684590319532544},"netDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"cash@2026Q2","weight":-1}],"value":-59707000},"ebit@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q2"},{"ref":"interestExpense@2026Q2"}],"value":23348000},"freeCashFlow@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q1"},{"ref":"capex@2014Q1","weight":-1}],"value":-349000},"operatingMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":5.079351959001488},"netMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":4.513142668209621},"freeCashFlow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q2"},{"ref":"capex@2014Q2","weight":-1}],"value":-2768000},"capexOutflow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q2","weight":-1}],"value":-9591000},"operatingMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":7.722536683851895},"netMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":7.026715217939936},"freeCashFlow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q3"},{"ref":"capex@2014Q3","weight":-1}],"value":-3335000},"capexOutflow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q3","weight":-1}],"value":-6534000},"operatingMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":2.3849175176747837},"netMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":1.5836606441476826},"freeCashFlow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q4"},{"ref":"capex@2014Q4","weight":-1}],"value":-8479000},"capexOutflow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q4","weight":-1}],"value":-10630000},"operatingMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":-2.838490739675601},"netMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":-4.103876682388129},"currentRatio@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q4"},{"ref":"currentLiabilities@2014Q4"}],"value":0.16449758183365507},"netDebt@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"cash@2014Q4","weight":-1}],"value":-2364000},"freeCashFlow@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2014"},{"ref":"capex@FY2014","weight":-1}],"value":-14931000},"capexOutflow@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2014","weight":-1}],"value":-28515000},"operatingMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":2.651649371467139},"netMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":1.7868893950898506},"currentRatio@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2014"},{"ref":"currentLiabilities@FY2014"}],"value":0.16449758183365507},"netDebt@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2014"},{"ref":"cash@FY2014","weight":-1}],"value":-2364000},"ebit@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2014"},{"ref":"interestExpense@FY2014"}],"value":3145000},"freeCashFlow@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2013"},{"ref":"capex@FY2013","weight":-1}],"value":-3270000},"capexOutflow@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2013","weight":-1}],"value":-16194000},"operatingMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":7.197778208984186},"netMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":6.576840981856991},"freeCashFlow@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q1"},{"ref":"capex@2015Q1","weight":-1}],"value":-3382000},"capexOutflow@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q1","weight":-1}],"value":-8558000},"operatingMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":-28.959479475243334},"netMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":-33.50613626745662},"currentRatio@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q1"},{"ref":"currentLiabilities@2015Q1"}],"value":4.838686077986686},"netDebt@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"cash@2015Q1","weight":-1}],"value":-60521000},"freeCashFlow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q2"},{"ref":"capex@2015Q2","weight":-1}],"value":4085000},"capexOutflow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q2","weight":-1}],"value":-8371000},"operatingMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":12.8875128998968},"netMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":2.307533539731682},"currentRatio@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q2"},{"ref":"currentLiabilities@2015Q2"}],"value":4.312533846801854},"netDebt@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"cash@2015Q2","weight":-1}],"value":-64606000},"freeCashFlow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q3"},{"ref":"capex@2015Q3","weight":-1}],"value":4913000},"capexOutflow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q3","weight":-1}],"value":-8398000},"operatingMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":14.649071762431252},"netMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":2.868244701818933},"currentRatio@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q3"},{"ref":"currentLiabilities@2015Q3"}],"value":3.7988977955911825},"netDebt@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"cash@2015Q3","weight":-1}],"value":-65542000},"freeCashFlow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q4"},{"ref":"capex@2015Q4","weight":-1}],"value":3525000},"capexOutflow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q4","weight":-1}],"value":-6790000},"operatingMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":7.156146569789076},"netMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":2.4402185621119834},"currentRatio@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q4"},{"ref":"currentLiabilities@2015Q4"}],"value":3.288231618412831},"netDebt@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"cash@2015Q4","weight":-1}],"value":-70536000},"freeCashFlow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2015"},{"ref":"capex@FY2015","weight":-1}],"value":9141000},"capexOutflow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2015","weight":-1}],"value":-32117000},"operatingMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":3.5431707521826725},"netMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":-4.604600402955003},"currentRatio@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2015"},{"ref":"currentLiabilities@FY2015"}],"value":3.288231618412831},"netDebt@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2015"},{"ref":"cash@FY2015","weight":-1}],"value":-70536000},"ebit@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2015"},{"ref":"interestExpense@FY2015"}],"value":6760000},"freeCashFlow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q1"},{"ref":"capex@2016Q1","weight":-1}],"value":-5650000},"capexOutflow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q1","weight":-1}],"value":-14128000},"operatingMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":8.703037016523584},"netMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":2.699159974153051},"currentRatio@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q1"},{"ref":"currentLiabilities@2016Q1"}],"value":3.6305326146085752},"netDebt@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"cash@2016Q1","weight":-1}],"value":-65542000},"ebit@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q1"},{"ref":"interestExpense@2016Q1"}],"value":4737000},"freeCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q2"},{"ref":"capex@2016Q2","weight":-1}],"value":3538000},"capexOutflow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q2","weight":-1}],"value":-12420000},"operatingMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":13.43874112408232},"netMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":4.961487543627392},"currentRatio@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q2"},{"ref":"currentLiabilities@2016Q2"}],"value":3.4390939977349944},"netDebt@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"cash@2016Q2","weight":-1}],"value":-68371000},"ebit@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q2"},{"ref":"interestExpense@2016Q2"}],"value":8956000},"freeCashFlow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q3"},{"ref":"capex@2016Q3","weight":-1}],"value":3366000},"capexOutflow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q3","weight":-1}],"value":-12720000},"operatingMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":12.297665187013022},"netMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":5.050491504284737},"currentRatio@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q3"},{"ref":"currentLiabilities@2016Q3"}],"value":3.1367655502392346},"netDebt@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"cash@2016Q3","weight":-1}],"value":-12227000},"ebit@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q3"},{"ref":"interestExpense@2016Q3"}],"value":9321000},"freeCashFlow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q4"},{"ref":"capex@2016Q4","weight":-1}],"value":-1402000},"capexOutflow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q4","weight":-1}],"value":-15165000},"operatingMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":6.807604645767083},"netMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":5.3500020471946605},"currentRatio@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q4"},{"ref":"currentLiabilities@2016Q4"}],"value":2.646739815865809},"netDebt@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"cash@2016Q4","weight":-1}],"value":-11607000},"ebit@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q4"},{"ref":"interestExpense@2016Q4"}],"value":5856000},"fcfMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":-0.05512617562156625},"fcfMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":-4.499081421256303},"fcfMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":13.356914450917692},"fcfMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":4.278662706507838},"fcfMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":-3.5855454772405757},"fcfMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":2.6044424625846547},"fcfMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":1.4276201622341498},"fcfMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":2.661632926850243},"fcfMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":-1.5620951632719584},"fcfMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":-3.839375528105259},"fcfMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":-0.46373908689120635},"fcfMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":-5.871396360729664},"fcfMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":-8.068075409428141},"fcfMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":7.762325528327481},"fcfMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":-5.803810215604054},"fcfMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":-2.800583328707745},"fcfMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":-8.154641335475308},"fcfMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":-8.682151962172881},"fcfMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":0.8742264246439828},"fcfMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":-8.37026220557425},"fcfMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":-6.0604321940378725},"fcfMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":-8.503239267912573},"fcfMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":2.9339592446388565},"fcfMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":-8.978055132932774},"fcfMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":-8.845495335931043},"fcfMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":-5.823950219829084},"fcfMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":-9.835243447350178},"fcfMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":-0.04333656913049508},"fcfMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":-8.936237456872712},"fcfMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":-10.629734749233846},"fcfMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":-7.309053111319887},"fcfMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":-5.727303595258965},"fcfMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":0.7144828093670094},"fcfMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":-3.5763032797865373},"fcfMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":2.9394605282923947},"fcfMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":-1.2898918929356626},"fcfMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":-0.8223638917192191},"fcfMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":6.510982761235528},"fcfMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":2.2254546831416993},"fcfMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":3.1595696778668874},"fcfMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":2.846540976905784},"fcfMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":0.5827396867540464},"fcfMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":7.54966813104195},"fcfMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":6.461428754174481},"fcfMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":0.9946795628802765},"fcfMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":3.9096219070563607},"fcfMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":-10.553339314004313},"fcfMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":-0.176237614279078},"fcfMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":-1.4423871714332948},"fcfMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":-9.979449832353895},"fcfMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":-10.479183032207384},"fcfMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":-24.384562291498906},"fcfMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":-12.596810933940775},"fcfMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":-3.9657514310662654},"fcfMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":-8.94519678374947},"fcfMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":8.431372549019608},"fcfMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":9.222307735625927},"fcfMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":6.903507569377804},"fcfMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":4.796108965748825},"fcfMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":-10.431090187390382},"fcfMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":5.322541822120592},"fcfMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":4.514061179878499},"fcfMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":-1.9134446097364577},"ebitda@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2019"},{"ref":"depreciationAndAmortization@FY2019"}],"value":68340000},"ebitda@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2020"},{"ref":"depreciationAndAmortization@FY2020"}],"value":4139000},"ebitda@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2021"},{"ref":"depreciationAndAmortization@FY2021"}],"value":43233000},"ebitda@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q1"},{"ref":"depreciationAndAmortization@2022Q1"}],"value":1631000},"ebitda@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q2"},{"ref":"depreciationAndAmortization@2022Q2"}],"value":17806000},"ebitda@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q3"},{"ref":"depreciationAndAmortization@2022Q3"}],"value":15303000},"ebitda@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2022"},{"ref":"depreciationAndAmortization@FY2022"}],"value":50029000},"ebitda@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q1"},{"ref":"depreciationAndAmortization@2023Q1"}],"value":20970000},"ebitda@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q2"},{"ref":"depreciationAndAmortization@2023Q2"}],"value":30227000},"#448":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"equity@2021Q3"}],"value":686559000},"debtToCapital@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"#448"}],"scale":100,"value":35.434682234156135},"#449":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"equity@2021Q4"}],"value":693347000},"debtToCapital@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"#449"}],"scale":100,"value":35.12555762121997},"#450":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"equity@FY2021"}],"value":693347000},"debtToCapital@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2021"},{"ref":"#450"}],"scale":100,"value":35.12555762121997},"#451":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"equity@2022Q1"}],"value":683268000},"debtToCapital@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"#451"}],"scale":100,"value":35.682045698027714},"#452":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"equity@2022Q2"}],"value":685907000},"debtToCapital@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"#452"}],"scale":100,"value":35.58295803950099},"#453":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"equity@2022Q3"}],"value":686785000},"debtToCapital@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"#453"}],"scale":100,"value":35.57561682331443},"#454":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"equity@2022Q4"}],"value":681425000},"debtToCapital@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"#454"}],"scale":100,"value":35.89375206369006},"#455":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"equity@FY2022"}],"value":681425000},"debtToCapital@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2022"},{"ref":"#455"}],"scale":100,"value":35.89375206369006},"#456":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"equity@2023Q1"}],"value":681844000},"debtToCapital@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"#456"}],"scale":100,"value":35.9101202034483},"#457":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"equity@2023Q2"}],"value":693560000},"debtToCapital@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"#457"}],"scale":100,"value":35.34128265759271},"#458":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"equity@2023Q3"}],"value":704461000},"debtToCapital@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"#458"}],"scale":100,"value":34.831594651797616},"#459":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"equity@2023Q4"}],"value":715006000},"debtToCapital@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"#459"}],"scale":100,"value":34.35439702603894},"#460":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"equity@FY2023"}],"value":715006000},"debtToCapital@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2023"},{"ref":"#460"}],"scale":100,"value":34.35439702603894},"#461":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"equity@2024Q1"}],"value":718191000},"debtToCapital@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"#461"}],"scale":100,"value":34.23852429228437},"#462":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"equity@2024Q2"}],"value":732525000},"debtToCapital@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"#462"}],"scale":100,"value":33.60431384594382},"#463":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"equity@2024Q3"}],"value":725477000},"debtToCapital@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"#463"}],"scale":100,"value":33.96689350592783},"#464":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"equity@2024Q4"}],"value":740309000},"debtToCapital@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"#464"}],"scale":100,"value":33.321626510011356},"#465":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"equity@FY2024"}],"value":740309000},"debtToCapital@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2024"},{"ref":"#465"}],"scale":100,"value":33.321626510011356},"#466":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"equity@2025Q1"}],"value":744450000},"debtToCapital@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"#466"}],"scale":100,"value":33.1714688696353},"#467":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"equity@2025Q2"}],"value":766271000},"debtToCapital@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"#467"}],"scale":100,"value":32.26104080671199},"#468":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"equity@2025Q3"}],"value":782706000},"debtToCapital@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"#468"}],"scale":100,"value":31.617107828482215},"#469":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"equity@2025Q4"}],"value":801480000},"debtToCapital@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"#469"}],"scale":100,"value":30.90919299296302},"#470":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"equity@FY2025"}],"value":801480000},"debtToCapital@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2025"},{"ref":"#470"}],"scale":100,"value":30.90919299296302},"#471":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"equity@2026Q1"}],"value":802582000},"debtToCapital@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"#471"}],"scale":100,"value":30.89939719555136},"#472":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"equity@2026Q2"}],"value":819806000},"debtToCapital@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"#472"}],"scale":100,"value":30.282164316923758},"#473":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"equity@2014Q4"}],"value":12913000},"debtToCapital@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"#473"}],"scale":100,"value":2.423913885231937},"#474":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2014"},{"ref":"equity@FY2014"}],"value":12913000},"debtToCapital@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2014"},{"ref":"#474"}],"scale":100,"value":2.423913885231937},"#475":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"equity@2015Q1"}],"value":109344000},"debtToCapital@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"#475"}],"scale":100,"value":0.28625256072578287},"#476":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"equity@2015Q2"}],"value":115667000},"debtToCapital@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"#476"}],"scale":100,"value":0.2706044074800937},"#477":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"equity@2015Q3"}],"value":138440000},"debtToCapital@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"#477"}],"scale":100,"value":0.22609072522392373},"#478":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"equity@2015Q4"}],"value":157332000},"debtToCapital@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"#478"}],"scale":100,"value":0.1989423639183383},"#479":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2015"},{"ref":"equity@FY2015"}],"value":157332000},"debtToCapital@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2015"},{"ref":"#479"}],"scale":100,"value":0.1989423639183383},"#480":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"equity@2016Q1"}],"value":167731000},"debtToCapital@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"#480"}],"scale":100,"value":0.18660831927312185},"#481":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"equity@2016Q2"}],"value":178629000},"debtToCapital@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"#481"}],"scale":100,"value":0},"#482":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"equity@2016Q3"}],"value":191422000},"debtToCapital@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"#482"}],"scale":100,"value":0},"#483":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"equity@2016Q4"}],"value":201353000},"debtToCapital@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"#483"}],"scale":100,"value":0},"#484":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2015","weight":0.5},{"ref":"totalAssets@FY2016","weight":0.5}],"rule":"average-balance","value":458870500},"returnOnAssets@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#484"}],"scale":100,"value":2.71231207933393},"#485":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"}],"rule":"trailing-year","value":13251000},"#486":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q1","weight":0.5},{"ref":"totalAssets@2017Q1","weight":0.5}],"rule":"average-balance","value":488969000},"returnOnAssets@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#485"},{"ref":"#486"}],"scale":100,"value":2.709987749734646},"#487":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"}],"rule":"trailing-year","value":14832000},"#488":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q2","weight":0.5},{"ref":"totalAssets@2017Q2","weight":0.5}],"rule":"average-balance","value":522811500},"returnOnAssets@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#487"},{"ref":"#488"}],"scale":100,"value":2.83696896491374},"#489":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"}],"rule":"trailing-year","value":16063000},"#490":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q3","weight":0.5},{"ref":"totalAssets@2017Q3","weight":0.5}],"rule":"average-balance","value":555940500},"returnOnAssets@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#489"},{"ref":"#490"}],"scale":100,"value":2.889337977715241},"#491":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"}],"rule":"trailing-year","value":-12473000},"returnOnAssets@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#491"},{"ref":"totalAssets@2015Q2"}],"scale":100,"value":-7.69957282895874},"#492":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"}],"rule":"trailing-year","value":-320000},"#493":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q4","weight":0.5},{"ref":"totalAssets@2017Q4","weight":0.5}],"rule":"average-balance","value":504400000},"returnOnAssets@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#492"},{"ref":"#493"}],"scale":100,"value":-0.063441712926249},"#494":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2016","weight":0.5},{"ref":"totalAssets@FY2017","weight":0.5}],"rule":"average-balance","value":504400000},"returnOnAssets@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#494"}],"scale":100,"value":-0.063441712926249},"#495":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"}],"rule":"trailing-year","value":921000},"#496":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q1","weight":0.5},{"ref":"totalAssets@2018Q1","weight":0.5}],"rule":"average-balance","value":527861000},"returnOnAssets@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#495"},{"ref":"#496"}],"scale":100,"value":0.17447775077150993},"#497":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"}],"rule":"trailing-year","value":3646000},"#498":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q2","weight":0.5},{"ref":"totalAssets@2018Q2","weight":0.5}],"rule":"average-balance","value":557495500},"returnOnAssets@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#497"},{"ref":"#498"}],"scale":100,"value":0.6539963102841189},"#499":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"}],"rule":"trailing-year","value":3674000},"#500":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q3","weight":0.5},{"ref":"totalAssets@2018Q3","weight":0.5}],"rule":"average-balance","value":596129500},"returnOnAssets@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#499"},{"ref":"#500"}],"scale":100,"value":0.6163090402337077},"#501":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"}],"rule":"trailing-year","value":15179000},"#502":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q4","weight":0.5},{"ref":"totalAssets@2018Q4","weight":0.5}],"rule":"average-balance","value":540569000},"returnOnAssets@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#501"},{"ref":"#502"}],"scale":100,"value":2.807967160528998},"#503":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2017","weight":0.5},{"ref":"totalAssets@FY2018","weight":0.5}],"rule":"average-balance","value":540569000},"returnOnAssets@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#503"}],"scale":100,"value":2.807967160528998},"#504":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"}],"rule":"trailing-year","value":14217000},"#505":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q1","weight":0.5},{"ref":"totalAssets@2019Q1","weight":0.5}],"rule":"average-balance","value":673631000},"returnOnAssets@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#504"},{"ref":"#505"}],"scale":100,"value":2.1105026342315005},"#506":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"}],"rule":"trailing-year","value":15643000},"#507":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q2","weight":0.5},{"ref":"totalAssets@2019Q2","weight":0.5}],"rule":"average-balance","value":717489500},"returnOnAssets@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#506"},{"ref":"#507"}],"scale":100,"value":2.1802409651987937},"#508":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"}],"rule":"trailing-year","value":20962000},"#509":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q3","weight":0.5},{"ref":"totalAssets@2019Q3","weight":0.5}],"rule":"average-balance","value":777797000},"returnOnAssets@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#508"},{"ref":"#509"}],"scale":100,"value":2.69504767953592},"#510":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"}],"rule":"trailing-year","value":19827000},"#511":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q4","weight":0.5},{"ref":"totalAssets@2019Q4","weight":0.5}],"rule":"average-balance","value":789400000},"returnOnAssets@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#510"},{"ref":"#511"}],"scale":100,"value":2.5116544210793004},"#512":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2018","weight":0.5},{"ref":"totalAssets@FY2019","weight":0.5}],"rule":"average-balance","value":789400000},"returnOnAssets@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#512"}],"scale":100,"value":2.5116544210793004},"#513":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"}],"rule":"trailing-year","value":16321000},"#514":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q1","weight":0.5},{"ref":"totalAssets@2020Q1","weight":0.5}],"rule":"average-balance","value":943488000},"returnOnAssets@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#513"},{"ref":"#514"}],"scale":100,"value":1.729857719441053},"#515":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"}],"rule":"trailing-year","value":-8920000},"#516":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q2","weight":0.5},{"ref":"totalAssets@2020Q2","weight":0.5}],"rule":"average-balance","value":1011089500},"returnOnAssets@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#515"},{"ref":"#516"}],"scale":100,"value":-0.8822166583670388},"#517":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"}],"rule":"trailing-year","value":-24823000},"#518":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q3","weight":0.5},{"ref":"totalAssets@2020Q3","weight":0.5}],"rule":"average-balance","value":1050237000},"returnOnAssets@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#517"},{"ref":"#518"}],"scale":100,"value":-2.3635617484434466},"#519":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"}],"rule":"trailing-year","value":-11449000},"returnOnAssets@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#519"},{"ref":"totalAssets@2015Q3"}],"scale":100,"value":-4.166575685452468},"#520":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"}],"rule":"trailing-year","value":-42158000},"#521":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q4","weight":0.5},{"ref":"totalAssets@2020Q4","weight":0.5}],"rule":"average-balance","value":1056808000},"returnOnAssets@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#520"},{"ref":"#521"}],"scale":100,"value":-3.9891825194358863},"#522":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2019","weight":0.5},{"ref":"totalAssets@FY2020","weight":0.5}],"rule":"average-balance","value":1056808000},"returnOnAssets@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#522"}],"scale":100,"value":-3.9891825194358863},"#523":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"}],"rule":"trailing-year","value":-39889000},"#524":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q1","weight":0.5},{"ref":"totalAssets@2021Q1","weight":0.5}],"rule":"average-balance","value":1223798500},"returnOnAssets@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#523"},{"ref":"#524"}],"scale":100,"value":-3.2594418117034794},"#525":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"}],"rule":"trailing-year","value":-21734000},"#526":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q2","weight":0.5},{"ref":"totalAssets@2021Q2","weight":0.5}],"rule":"average-balance","value":1278101000},"returnOnAssets@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#525"},{"ref":"#526"}],"scale":100,"value":-1.7004915886929122},"#527":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"}],"rule":"trailing-year","value":-18353000},"#528":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q3","weight":0.5},{"ref":"totalAssets@2021Q3","weight":0.5}],"rule":"average-balance","value":1288752000},"returnOnAssets@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#527"},{"ref":"#528"}],"scale":100,"value":-1.4240909034476765},"#529":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"}],"rule":"trailing-year","value":-4561000},"#530":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q4","weight":0.5},{"ref":"totalAssets@2021Q4","weight":0.5}],"rule":"average-balance","value":1308561500},"returnOnAssets@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#529"},{"ref":"#530"}],"scale":100,"value":-0.34855067950570146},"#531":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2020","weight":0.5},{"ref":"totalAssets@FY2021","weight":0.5}],"rule":"average-balance","value":1308561500},"returnOnAssets@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#531"}],"scale":100,"value":-0.34855067950570146},"#532":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"}],"rule":"trailing-year","value":-16032000},"#533":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q1","weight":0.5},{"ref":"totalAssets@2022Q1","weight":0.5}],"rule":"average-balance","value":1435761000},"returnOnAssets@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#532"},{"ref":"#533"}],"scale":100,"value":-1.1166203845904716},"#534":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"}],"rule":"trailing-year","value":-19164000},"#535":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q2","weight":0.5},{"ref":"totalAssets@2022Q2","weight":0.5}],"rule":"average-balance","value":1463276000},"returnOnAssets@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#534"},{"ref":"#535"}],"scale":100,"value":-1.3096640688427883},"#536":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"}],"rule":"trailing-year","value":-19010000},"#537":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q3","weight":0.5},{"ref":"totalAssets@2022Q3","weight":0.5}],"rule":"average-balance","value":1478137000},"returnOnAssets@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#536"},{"ref":"#537"}],"scale":100,"value":-1.2860783540361955},"#538":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"}],"rule":"trailing-year","value":-21229000},"#539":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q4","weight":0.5},{"ref":"totalAssets@2022Q4","weight":0.5}],"rule":"average-balance","value":1491862500},"returnOnAssets@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#538"},{"ref":"#539"}],"scale":100,"value":-1.4229863677115016},"#540":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2021","weight":0.5},{"ref":"totalAssets@FY2022","weight":0.5}],"rule":"average-balance","value":1491862500},"returnOnAssets@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#540"}],"scale":100,"value":-1.4229863677115016},"#541":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"}],"rule":"trailing-year","value":-12601000},"#542":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q1","weight":0.5},{"ref":"totalAssets@2023Q1","weight":0.5}],"rule":"average-balance","value":1493968000},"returnOnAssets@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#541"},{"ref":"#542"}],"scale":100,"value":-0.8434584944255833},"#543":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"}],"rule":"trailing-year","value":-4465000},"#544":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q2","weight":0.5},{"ref":"totalAssets@2023Q2","weight":0.5}],"rule":"average-balance","value":1522094500},"returnOnAssets@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#543"},{"ref":"#544"}],"scale":100,"value":-0.29334578109309245},"#545":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"}],"rule":"trailing-year","value":5186000},"#546":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q3","weight":0.5},{"ref":"totalAssets@2023Q3","weight":0.5}],"rule":"average-balance","value":1548958000},"returnOnAssets@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#545"},{"ref":"#546"}],"scale":100,"value":0.3348057210072836},"#547":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q1"},{"ref":"revenue@2017Q1","weight":-1}],"value":22367000},"revenueGrowth@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#547"},{"ref":"revenue@2017Q1"}],"scale":100,"rule":"year-on-year","value":29.143050723787933},"#548":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"}],"rule":"trailing-year","value":20264000},"#549":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q4","weight":0.5},{"ref":"totalAssets@2023Q4","weight":0.5}],"rule":"average-balance","value":1558903500},"returnOnAssets@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#548"},{"ref":"#549"}],"scale":100,"value":1.2998880302725602},"#550":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2022","weight":0.5},{"ref":"totalAssets@FY2023","weight":0.5}],"rule":"average-balance","value":1558903500},"returnOnAssets@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#550"}],"scale":100,"value":1.2998880302725602},"#551":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"}],"rule":"trailing-year","value":23838000},"#552":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q1","weight":0.5},{"ref":"totalAssets@2024Q1","weight":0.5}],"rule":"average-balance","value":1571417500},"returnOnAssets@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#551"},{"ref":"#552"}],"scale":100,"value":1.5169743241372837},"#553":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"}],"rule":"trailing-year","value":26558000},"#554":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q2","weight":0.5},{"ref":"totalAssets@2024Q2","weight":0.5}],"rule":"average-balance","value":1605831000},"returnOnAssets@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#553"},{"ref":"#554"}],"scale":100,"value":1.653847758574844},"#555":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"}],"rule":"trailing-year","value":8720000},"#556":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q3","weight":0.5},{"ref":"totalAssets@2024Q3","weight":0.5}],"rule":"average-balance","value":1628681500},"returnOnAssets@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#555"},{"ref":"#556"}],"scale":100,"value":0.5354024098634386},"#557":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"}],"rule":"trailing-year","value":10207000},"#558":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q4","weight":0.5},{"ref":"totalAssets@2024Q4","weight":0.5}],"rule":"average-balance","value":1651414000},"returnOnAssets@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#557"},{"ref":"#558"}],"scale":100,"value":0.6180763878712424},"#559":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2023","weight":0.5},{"ref":"totalAssets@FY2024","weight":0.5}],"rule":"average-balance","value":1651414000},"returnOnAssets@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#559"}],"scale":100,"value":0.6180763878712424},"#560":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"}],"rule":"trailing-year","value":12412000},"#561":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q1","weight":0.5},{"ref":"totalAssets@2025Q1","weight":0.5}],"rule":"average-balance","value":1673148000},"returnOnAssets@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#560"},{"ref":"#561"}],"scale":100,"value":0.7418351514629907},"#562":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"}],"rule":"trailing-year","value":19892000},"#563":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q2","weight":0.5},{"ref":"totalAssets@2025Q2","weight":0.5}],"rule":"average-balance","value":1718395500},"returnOnAssets@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#562"},{"ref":"#563"}],"scale":100,"value":1.1575914857784486},"#564":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"}],"rule":"trailing-year","value":42604000},"#565":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q3","weight":0.5},{"ref":"totalAssets@2025Q3","weight":0.5}],"rule":"average-balance","value":1751302000},"returnOnAssets@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#564"},{"ref":"#565"}],"scale":100,"value":2.4327043536751516},"#566":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"}],"rule":"trailing-year","value":45725000},"#567":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q4","weight":0.5},{"ref":"totalAssets@2025Q4","weight":0.5}],"rule":"average-balance","value":1796590000},"returnOnAssets@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#566"},{"ref":"#567"}],"scale":100,"value":2.545099327058483},"#568":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2024","weight":0.5},{"ref":"totalAssets@FY2025","weight":0.5}],"rule":"average-balance","value":1796590000},"returnOnAssets@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#568"}],"scale":100,"value":2.545099327058483},"#569":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"}],"rule":"trailing-year","value":41190000},"#570":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q1","weight":0.5},{"ref":"totalAssets@2026Q1","weight":0.5}],"rule":"average-balance","value":1822548000},"returnOnAssets@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#569"},{"ref":"#570"}],"scale":100,"value":2.260022781293003},"#571":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q2"},{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"}],"rule":"trailing-year","value":39722000},"#572":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q2","weight":0.5},{"ref":"totalAssets@2026Q2","weight":0.5}],"rule":"average-balance","value":1862656500},"returnOnAssets@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#571"},{"ref":"#572"}],"scale":100,"value":2.1325456411313626},"#573":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"}],"rule":"trailing-year","value":2118000},"returnOnAssets@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#573"},{"ref":"totalAssets@2014Q4"}],"scale":100,"value":2.552976061329283},"returnOnAssets@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"totalAssets@FY2014"}],"scale":100,"value":2.552976061329283},"#574":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"}],"rule":"trailing-year","value":-11642000},"returnOnAssets@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#574"},{"ref":"totalAssets@2015Q1"}],"scale":100,"value":-7.714889697355256},"#575":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"}],"rule":"trailing-year","value":-8776000},"#576":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q4","weight":0.5},{"ref":"totalAssets@2015Q4","weight":0.5}],"rule":"average-balance","value":231254500},"returnOnAssets@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#575"},{"ref":"#576"}],"scale":100,"value":-3.794953179289484},"#577":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2014","weight":0.5},{"ref":"totalAssets@FY2015","weight":0.5}],"rule":"average-balance","value":231254500},"returnOnAssets@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#577"}],"scale":100,"value":-3.794953179289484},"#578":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"}],"rule":"trailing-year","value":5354000},"#579":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q1","weight":0.5},{"ref":"totalAssets@2016Q1","weight":0.5}],"rule":"average-balance","value":286706500},"returnOnAssets@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#578"},{"ref":"#579"}],"scale":100,"value":1.8674149347852245},"#580":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"}],"rule":"trailing-year","value":7534000},"#581":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q2","weight":0.5},{"ref":"totalAssets@2016Q2","weight":0.5}],"rule":"average-balance","value":314681500},"returnOnAssets@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#580"},{"ref":"#581"}],"scale":100,"value":2.3941668003997694},"#582":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"}],"rule":"trailing-year","value":9772000},"#583":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q3","weight":0.5},{"ref":"totalAssets@2016Q3","weight":0.5}],"rule":"average-balance","value":393363000},"returnOnAssets@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#582"},{"ref":"#583"}],"scale":100,"value":2.4842194105698807},"#584":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"}],"rule":"trailing-year","value":12446000},"#585":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q4","weight":0.5},{"ref":"totalAssets@2016Q4","weight":0.5}],"rule":"average-balance","value":458870500},"returnOnAssets@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#584"},{"ref":"#585"}],"scale":100,"value":2.71231207933393},"#586":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2015","weight":0.5},{"ref":"equity@FY2016","weight":0.5}],"rule":"average-balance","value":179186000},"returnOnEquity@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#586"}],"scale":100,"value":6.945855144933198},"#587":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q1","weight":0.5},{"ref":"equity@2017Q1","weight":0.5}],"rule":"average-balance","value":189444500},"returnOnEquity@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#485"},{"ref":"#587"}],"scale":100,"value":6.994660705378092},"#588":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q2","weight":0.5},{"ref":"equity@2017Q2","weight":0.5}],"rule":"average-balance","value":199813500},"returnOnEquity@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#487"},{"ref":"#588"}],"scale":100,"value":7.42292187464811},"#589":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q3","weight":0.5},{"ref":"equity@2017Q3","weight":0.5}],"rule":"average-balance","value":211600000},"returnOnEquity@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#489"},{"ref":"#589"}],"scale":100,"value":7.591209829867675},"#590":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q4","weight":0.5},{"ref":"equity@2017Q4","weight":0.5}],"rule":"average-balance","value":212916000},"returnOnEquity@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#492"},{"ref":"#590"}],"scale":100,"value":-0.15029401266227058},"#591":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2016","weight":0.5},{"ref":"equity@FY2017","weight":0.5}],"rule":"average-balance","value":212916000},"returnOnEquity@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#591"}],"scale":100,"value":-0.15029401266227058},"#592":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q1","weight":0.5},{"ref":"equity@2018Q1","weight":0.5}],"rule":"average-balance","value":222302000},"returnOnEquity@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#495"},{"ref":"#592"}],"scale":100,"value":0.41430126584556143},"#593":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q2","weight":0.5},{"ref":"equity@2018Q2","weight":0.5}],"rule":"average-balance","value":238722500},"returnOnEquity@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#497"},{"ref":"#593"}],"scale":100,"value":1.527296337798071},"#594":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q3","weight":0.5},{"ref":"equity@2018Q3","weight":0.5}],"rule":"average-balance","value":251679000},"returnOnEquity@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#499"},{"ref":"#594"}],"scale":100,"value":1.4597960099968612},"#595":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q2"},{"ref":"revenue@2017Q2","weight":-1}],"value":24966000},"revenueGrowth@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#595"},{"ref":"revenue@2017Q2"}],"scale":100,"rule":"year-on-year","value":27.34022515221868},"#596":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q4","weight":0.5},{"ref":"equity@2018Q4","weight":0.5}],"rule":"average-balance","value":248967000},"returnOnEquity@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#501"},{"ref":"#596"}],"scale":100,"value":6.096791944313905},"#597":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2017","weight":0.5},{"ref":"equity@FY2018","weight":0.5}],"rule":"average-balance","value":248967000},"returnOnEquity@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#597"}],"scale":100,"value":6.096791944313905},"#598":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q1","weight":0.5},{"ref":"equity@2019Q1","weight":0.5}],"rule":"average-balance","value":259435500},"returnOnEquity@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#504"},{"ref":"#598"}],"scale":100,"value":5.479974791422145},"#599":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q2","weight":0.5},{"ref":"equity@2019Q2","weight":0.5}],"rule":"average-balance","value":278560000},"returnOnEquity@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#506"},{"ref":"#599"}],"scale":100,"value":5.615666283744974},"#600":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q3","weight":0.5},{"ref":"equity@2019Q3","weight":0.5}],"rule":"average-balance","value":294937500},"returnOnEquity@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#508"},{"ref":"#600"}],"scale":100,"value":7.107268489086671},"#601":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q4","weight":0.5},{"ref":"equity@2019Q4","weight":0.5}],"rule":"average-balance","value":297720000},"returnOnEquity@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#510"},{"ref":"#601"}],"scale":100,"value":6.659613059250303},"#602":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2018","weight":0.5},{"ref":"equity@FY2019","weight":0.5}],"rule":"average-balance","value":297720000},"returnOnEquity@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#602"}],"scale":100,"value":6.659613059250303},"#603":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q1","weight":0.5},{"ref":"equity@2020Q1","weight":0.5}],"rule":"average-balance","value":304172000},"returnOnEquity@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#513"},{"ref":"#603"}],"scale":100,"value":5.365714135423379},"#604":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q2","weight":0.5},{"ref":"equity@2020Q2","weight":0.5}],"rule":"average-balance","value":375979000},"returnOnEquity@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#515"},{"ref":"#604"}],"scale":100,"value":-2.372472930669},"#605":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q3","weight":0.5},{"ref":"equity@2020Q3","weight":0.5}],"rule":"average-balance","value":382528500},"returnOnEquity@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#517"},{"ref":"#605"}],"scale":100,"value":-6.489189694362642},"#606":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q4","weight":0.5},{"ref":"equity@2020Q4","weight":0.5}],"rule":"average-balance","value":383286000},"returnOnEquity@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#520"},{"ref":"#606"}],"scale":100,"value":-10.999097279838033},"#607":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2019","weight":0.5},{"ref":"equity@FY2020","weight":0.5}],"rule":"average-balance","value":383286000},"returnOnEquity@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#607"}],"scale":100,"value":-10.999097279838033},"#608":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q1","weight":0.5},{"ref":"equity@2021Q1","weight":0.5}],"rule":"average-balance","value":381278000},"returnOnEquity@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#523"},{"ref":"#608"}],"scale":100,"value":-10.461920173731503},"#609":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q2","weight":0.5},{"ref":"equity@2021Q2","weight":0.5}],"rule":"average-balance","value":447408500},"returnOnEquity@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#525"},{"ref":"#609"}],"scale":100,"value":-4.857753037771969},"#610":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q3","weight":0.5},{"ref":"equity@2021Q3","weight":0.5}],"rule":"average-balance","value":445020500},"returnOnEquity@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#527"},{"ref":"#610"}],"scale":100,"value":-4.124079677228353},"#611":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q3"},{"ref":"revenue@2017Q3","weight":-1}],"value":25038000},"revenueGrowth@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#611"},{"ref":"revenue@2017Q3"}],"scale":100,"rule":"year-on-year","value":26.464712659472145},"#612":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q4","weight":0.5},{"ref":"equity@2021Q4","weight":0.5}],"rule":"average-balance","value":447196000},"returnOnEquity@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#529"},{"ref":"#612"}],"scale":100,"value":-1.0199107326541383},"#613":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2020","weight":0.5},{"ref":"equity@FY2021","weight":0.5}],"rule":"average-balance","value":447196000},"returnOnEquity@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#613"}],"scale":100,"value":-1.0199107326541383},"#614":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q1","weight":0.5},{"ref":"equity@2022Q1","weight":0.5}],"rule":"average-balance","value":439707000},"returnOnEquity@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#532"},{"ref":"#614"}],"scale":100,"value":-3.6460643110071023},"#615":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q2","weight":0.5},{"ref":"equity@2022Q2","weight":0.5}],"rule":"average-balance","value":442686500},"returnOnEquity@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#534"},{"ref":"#615"}],"scale":100,"value":-4.329022908988641},"#616":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q3","weight":0.5},{"ref":"equity@2022Q3","weight":0.5}],"rule":"average-balance","value":442868000},"returnOnEquity@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#536"},{"ref":"#616"}],"scale":100,"value":-4.2924754102802645},"#617":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q4","weight":0.5},{"ref":"equity@2022Q4","weight":0.5}],"rule":"average-balance","value":443320500},"returnOnEquity@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#538"},{"ref":"#617"}],"scale":100,"value":-4.788634858979},"#618":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2021","weight":0.5},{"ref":"equity@FY2022","weight":0.5}],"rule":"average-balance","value":443320500},"returnOnEquity@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#618"}],"scale":100,"value":-4.788634858979},"#619":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q1","weight":0.5},{"ref":"equity@2023Q1","weight":0.5}],"rule":"average-balance","value":438228500},"returnOnEquity@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#541"},{"ref":"#619"}],"scale":100,"value":-2.8754405521320496},"#620":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q2","weight":0.5},{"ref":"equity@2023Q2","weight":0.5}],"rule":"average-balance","value":445144000},"returnOnEquity@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#543"},{"ref":"#620"}],"scale":100,"value":-1.0030462052729003},"#621":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q3","weight":0.5},{"ref":"equity@2023Q3","weight":0.5}],"rule":"average-balance","value":450771500},"returnOnEquity@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#545"},{"ref":"#621"}],"scale":100,"value":1.1504720240742816},"#622":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q4","weight":0.5},{"ref":"equity@2023Q4","weight":0.5}],"rule":"average-balance","value":453103000},"returnOnEquity@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#548"},{"ref":"#622"}],"scale":100,"value":4.4722723089452066},"#623":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2022","weight":0.5},{"ref":"equity@FY2023","weight":0.5}],"rule":"average-balance","value":453103000},"returnOnEquity@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#623"}],"scale":100,"value":4.4722723089452066},"#624":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q1","weight":0.5},{"ref":"equity@2024Q1","weight":0.5}],"rule":"average-balance","value":454643000},"returnOnEquity@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#551"},{"ref":"#624"}],"scale":100,"value":5.243234801811531},"#625":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q2","weight":0.5},{"ref":"equity@2024Q2","weight":0.5}],"rule":"average-balance","value":467406000},"returnOnEquity@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#553"},{"ref":"#625"}],"scale":100,"value":5.681998091594888},"#626":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q3","weight":0.5},{"ref":"equity@2024Q3","weight":0.5}],"rule":"average-balance","value":469070500},"returnOnEquity@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#555"},{"ref":"#626"}],"scale":100,"value":1.8589956094019982},"#627":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q4"},{"ref":"revenue@2017Q4","weight":-1}],"value":28129000},"revenueGrowth@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#627"},{"ref":"revenue@2017Q4"}],"scale":100,"rule":"year-on-year","value":29.25959058001164},"#628":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q4","weight":0.5},{"ref":"equity@2024Q4","weight":0.5}],"rule":"average-balance","value":481498000},"returnOnEquity@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#557"},{"ref":"#628"}],"scale":100,"value":2.1198426577057434},"#629":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2023","weight":0.5},{"ref":"equity@FY2024","weight":0.5}],"rule":"average-balance","value":481498000},"returnOnEquity@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#629"}],"scale":100,"value":2.1198426577057434},"#630":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q1","weight":0.5},{"ref":"equity@2025Q1","weight":0.5}],"rule":"average-balance","value":484899000},"returnOnEquity@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#560"},{"ref":"#630"}],"scale":100,"value":2.5597083103904112},"#631":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q2","weight":0.5},{"ref":"equity@2025Q2","weight":0.5}],"rule":"average-balance","value":502714500},"returnOnEquity@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#562"},{"ref":"#631"}],"scale":100,"value":3.9569178927602047},"#632":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q3","weight":0.5},{"ref":"equity@2025Q3","weight":0.5}],"rule":"average-balance","value":507146000},"returnOnEquity@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#564"},{"ref":"#632"}],"scale":100,"value":8.400736671491051},"#633":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q4","weight":0.5},{"ref":"equity@2025Q4","weight":0.5}],"rule":"average-balance","value":523687500},"returnOnEquity@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#566"},{"ref":"#633"}],"scale":100,"value":8.731352189998805},"#634":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2024","weight":0.5},{"ref":"equity@FY2025","weight":0.5}],"rule":"average-balance","value":523687500},"returnOnEquity@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#634"}],"scale":100,"value":8.731352189998805},"#635":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q1","weight":0.5},{"ref":"equity@2026Q1","weight":0.5}],"rule":"average-balance","value":526047000},"returnOnEquity@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#569"},{"ref":"#635"}],"scale":100,"value":7.830098831473234},"#636":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q2","weight":0.5},{"ref":"equity@2026Q2","weight":0.5}],"rule":"average-balance","value":545307500},"returnOnEquity@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#571"},{"ref":"#636"}],"scale":100,"value":7.284330400737199},"#637":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q4","weight":0.5},{"ref":"equity@2014Q4","weight":0.5}],"rule":"average-balance","value":24993500},"returnOnEquity@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#573"},{"ref":"#637"}],"scale":100,"value":8.474203292856144},"#638":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2013","weight":0.5},{"ref":"equity@FY2014","weight":0.5}],"rule":"average-balance","value":24993500},"returnOnEquity@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"#638"}],"scale":100,"value":8.474203292856144},"#639":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2012","weight":0.5},{"ref":"equity@FY2013","weight":0.5}],"rule":"average-balance","value":34629000},"returnOnEquity@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"#639"}],"scale":100,"value":15.66028473244968},"returnOnEquity@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#574"},{"ref":"equity@2015Q1"}],"scale":100,"value":-10.677697168695142},"returnOnEquity@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#491"},{"ref":"equity@2015Q2"}],"scale":100,"value":-10.812802330218286},"returnOnEquity@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#519"},{"ref":"equity@2015Q3"}],"scale":100,"value":-8.288748760198947},"#640":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q4","weight":0.5},{"ref":"equity@2015Q4","weight":0.5}],"rule":"average-balance","value":84809500},"returnOnEquity@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#575"},{"ref":"#640"}],"scale":100,"value":-10.347897346405768},"#641":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2014","weight":0.5},{"ref":"equity@FY2015","weight":0.5}],"rule":"average-balance","value":84809500},"returnOnEquity@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#641"}],"scale":100,"value":-10.347897346405768},"#642":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2018"},{"ref":"revenue@FY2017","weight":-1}],"value":100500000},"revenueGrowth@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"#642"},{"ref":"revenue@FY2017"}],"scale":100,"rule":"year-on-year","value":28.00925280789275},"#643":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q1","weight":0.5},{"ref":"equity@2016Q1","weight":0.5}],"rule":"average-balance","value":138224500},"returnOnEquity@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#578"},{"ref":"#643"}],"scale":100,"value":3.873408838519944},"#644":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q2","weight":0.5},{"ref":"equity@2016Q2","weight":0.5}],"rule":"average-balance","value":146991500},"returnOnEquity@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#580"},{"ref":"#644"}],"scale":100,"value":5.125466438535561},"#645":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q3","weight":0.5},{"ref":"equity@2016Q3","weight":0.5}],"rule":"average-balance","value":164774500},"returnOnEquity@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#582"},{"ref":"#645"}],"scale":100,"value":5.930529299133058},"#646":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q4","weight":0.5},{"ref":"equity@2016Q4","weight":0.5}],"rule":"average-balance","value":179186000},"returnOnEquity@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#584"},{"ref":"#646"}],"scale":100,"value":6.945855144933198},"#647":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2016"},{"ref":"revenue@FY2015","weight":-1}],"value":77883000},"revenueGrowth@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"#647"},{"ref":"revenue@FY2015"}],"scale":100,"rule":"year-on-year","value":40.86372985224984},"#648":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q1"},{"ref":"revenue@2016Q1","weight":-1}],"value":22584000},"revenueGrowth@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#648"},{"ref":"revenue@2016Q1"}],"scale":100,"rule":"year-on-year","value":41.694821379119354},"#649":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q2"},{"ref":"revenue@2016Q2","weight":-1}],"value":24844000},"revenueGrowth@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#649"},{"ref":"revenue@2016Q2"}],"scale":100,"rule":"year-on-year","value":37.37513539535444},"#650":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q3"},{"ref":"revenue@2016Q3","weight":-1}],"value":20042000},"revenueGrowth@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#650"},{"ref":"revenue@2016Q3"}],"scale":100,"rule":"year-on-year","value":26.877841404374593},"#651":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q4"},{"ref":"revenue@2016Q4","weight":-1}],"value":22865000},"revenueGrowth@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#651"},{"ref":"revenue@2016Q4"}],"scale":100,"rule":"year-on-year","value":31.20607061456784},"#652":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2017"},{"ref":"revenue@FY2016","weight":-1}],"value":90335000},"revenueGrowth@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"#652"},{"ref":"revenue@FY2016"}],"scale":100,"rule":"year-on-year","value":33.647453207933694},"#653":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q1"},{"ref":"revenue@2018Q1","weight":-1}],"value":33493000},"revenueGrowth@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#653"},{"ref":"revenue@2018Q1"}],"scale":100,"rule":"year-on-year","value":33.7917187941402},"#654":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q2"},{"ref":"revenue@2018Q2","weight":-1}],"value":36431000},"revenueGrowth@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#654"},{"ref":"revenue@2018Q2"}],"scale":100,"rule":"year-on-year","value":31.329870487263722},"#655":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q3"},{"ref":"revenue@2018Q3","weight":-1}],"value":38115000},"revenueGrowth@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#655"},{"ref":"revenue@2018Q3"}],"scale":100,"rule":"year-on-year","value":31.85621035211914},"#656":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q4"},{"ref":"revenue@2018Q4","weight":-1}],"value":27170000},"revenueGrowth@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#656"},{"ref":"revenue@2018Q4"}],"scale":100,"rule":"year-on-year","value":21.86456363416891},"#657":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2019"},{"ref":"revenue@FY2018","weight":-1}],"value":135209000},"revenueGrowth@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"#657"},{"ref":"revenue@FY2018"}],"scale":100,"rule":"year-on-year","value":29.437416995057795},"#658":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q1"},{"ref":"revenue@2019Q1","weight":-1}],"value":10561000},"revenueGrowth@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#658"},{"ref":"revenue@2019Q1"}],"scale":100,"rule":"year-on-year","value":7.964014508819162},"#659":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q2"},{"ref":"revenue@2019Q2","weight":-1}],"value":-60927000},"revenueGrowth@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#659"},{"ref":"revenue@2019Q2"}],"scale":100,"rule":"year-on-year","value":-39.896406985652824},"#660":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q3"},{"ref":"revenue@2019Q3","weight":-1}],"value":-27361000},"revenueGrowth@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#660"},{"ref":"revenue@2019Q3"}],"scale":100,"rule":"year-on-year","value":-17.343213194558892},"#661":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q4"},{"ref":"revenue@2019Q4","weight":-1}],"value":6075000},"revenueGrowth@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#661"},{"ref":"revenue@2019Q4"}],"scale":100,"rule":"year-on-year","value":4.011622148116345},"#662":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2020"},{"ref":"revenue@FY2019","weight":-1}],"value":-71652000},"revenueGrowth@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"#662"},{"ref":"revenue@FY2019"}],"scale":100,"rule":"year-on-year","value":-12.052095896010051},"#663":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q1"},{"ref":"revenue@2020Q1","weight":-1}],"value":12112000},"revenueGrowth@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#663"},{"ref":"revenue@2020Q1"}],"scale":100,"rule":"year-on-year","value":8.459872878396313},"#664":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q2"},{"ref":"revenue@2020Q2","weight":-1}],"value":95674000},"revenueGrowth@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#664"},{"ref":"revenue@2020Q2"}],"scale":100,"rule":"year-on-year","value":104.23594012158719},"#665":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q3"},{"ref":"revenue@2020Q3","weight":-1}],"value":63494000},"revenueGrowth@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#665"},{"ref":"revenue@2020Q3"}],"scale":100,"rule":"year-on-year","value":48.691344391530734},"#666":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q4"},{"ref":"revenue@2020Q4","weight":-1}],"value":45746000},"revenueGrowth@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#666"},{"ref":"revenue@2020Q4"}],"scale":100,"rule":"year-on-year","value":29.04323535013651},"#667":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2021"},{"ref":"revenue@FY2020","weight":-1}],"value":217026000},"revenueGrowth@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"#667"},{"ref":"revenue@FY2020"}],"scale":100,"rule":"year-on-year","value":41.50692241047915},"#668":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q1"},{"ref":"revenue@2021Q1","weight":-1}],"value":48109000},"revenueGrowth@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#668"},{"ref":"revenue@2021Q1"}],"scale":100,"rule":"year-on-year","value":30.981697814299135},"#669":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q2"},{"ref":"revenue@2021Q2","weight":-1}],"value":43292000},"revenueGrowth@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#669"},{"ref":"revenue@2021Q2"}],"scale":100,"rule":"year-on-year","value":23.09399338525553},"#670":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q3"},{"ref":"revenue@2021Q3","weight":-1}],"value":33919000},"revenueGrowth@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#670"},{"ref":"revenue@2021Q3"}],"scale":100,"rule":"year-on-year","value":17.493488743907793},"#671":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q4"},{"ref":"revenue@2021Q4","weight":-1}],"value":35273000},"revenueGrowth@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#671"},{"ref":"revenue@2021Q4"}],"scale":100,"rule":"year-on-year","value":17.35397725036407},"#672":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2022"},{"ref":"revenue@FY2021","weight":-1}],"value":160593000},"revenueGrowth@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"#672"},{"ref":"revenue@FY2021"}],"scale":100,"rule":"year-on-year","value":21.704895167274184},"#673":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q1"},{"ref":"revenue@2022Q1","weight":-1}],"value":49887000},"revenueGrowth@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#673"},{"ref":"revenue@2022Q1"}],"scale":100,"rule":"year-on-year","value":24.527633966104688},"#674":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"revenue@2022Q2","weight":-1}],"value":41053000},"revenueGrowth@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#674"},{"ref":"revenue@2022Q2"}],"scale":100,"rule":"year-on-year","value":17.79096172514214},"#675":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q3"},{"ref":"revenue@2022Q3","weight":-1}],"value":48393000},"revenueGrowth@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#675"},{"ref":"revenue@2022Q3"}],"scale":100,"rule":"year-on-year","value":21.24232926861387},"#676":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q4"},{"ref":"revenue@2022Q4","weight":-1}],"value":47714000},"revenueGrowth@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#676"},{"ref":"revenue@2022Q4"}],"scale":100,"rule":"year-on-year","value":20.00343773713049},"#677":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2023"},{"ref":"revenue@FY2022","weight":-1}],"value":187047000},"revenueGrowth@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"#677"},{"ref":"revenue@FY2022"}],"scale":100,"rule":"year-on-year","value":20.771783237052},"#678":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q1"},{"ref":"revenue@2023Q1","weight":-1}],"value":37226000},"revenueGrowth@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#678"},{"ref":"revenue@2023Q1"}],"scale":100,"rule":"year-on-year","value":14.697683967814012},"#679":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"revenue@2023Q2","weight":-1}],"value":44691000},"revenueGrowth@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#679"},{"ref":"revenue@2023Q2"}],"scale":100,"rule":"year-on-year","value":16.44230238590165},"#680":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"revenue@2023Q3","weight":-1}],"value":40717000},"revenueGrowth@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#680"},{"ref":"revenue@2023Q3"}],"scale":100,"rule":"year-on-year","value":14.741480121792705},"#681":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"revenue@2023Q4","weight":-1}],"value":42441000},"revenueGrowth@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#681"},{"ref":"revenue@2023Q4"}],"scale":100,"rule":"year-on-year","value":14.826912797867543},"#682":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"revenue@FY2023","weight":-1}],"value":165075000},"revenueGrowth@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"#682"},{"ref":"revenue@FY2023"}],"scale":100,"rule":"year-on-year","value":15.178849745249101},"#683":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"revenue@2024Q1","weight":-1}],"value":30394000},"revenueGrowth@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#683"},{"ref":"revenue@2024Q1"}],"scale":100,"rule":"year-on-year","value":10.462506540357452},"#684":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"revenue@2024Q2","weight":-1}],"value":39970000},"revenueGrowth@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#684"},{"ref":"revenue@2024Q2"}],"scale":100,"rule":"year-on-year","value":12.628911581820933},"#685":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"revenue@2024Q3","weight":-1}],"value":50487000},"revenueGrowth@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#685"},{"ref":"revenue@2024Q3"}],"scale":100,"rule":"year-on-year","value":15.930317678686379},"#686":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"revenue@2024Q4","weight":-1}],"value":71847000},"revenueGrowth@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#686"},{"ref":"revenue@2024Q4"}],"scale":100,"rule":"year-on-year","value":21.858989181097964},"#687":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"revenue@FY2024","weight":-1}],"value":192698000},"revenueGrowth@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"#687"},{"ref":"revenue@FY2024"}],"scale":100,"rule":"year-on-year","value":15.38374335785817},"#688":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"revenue@2025Q1","weight":-1}],"value":45839000},"revenueGrowth@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#688"},{"ref":"revenue@2025Q1"}],"scale":100,"rule":"year-on-year","value":14.28460133749665},"#689":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"revenue@2025Q2","weight":-1}],"value":61152000},"revenueGrowth@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#689"},{"ref":"revenue@2025Q2"}],"scale":100,"rule":"year-on-year","value":17.15507229300972},"#690":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2014"},{"ref":"revenue@FY2013","weight":-1}],"value":36074000},"revenueGrowth@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"#690"},{"ref":"revenue@FY2013"}],"scale":100,"rule":"year-on-year","value":43.74939361598913},"#691":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q1"},{"ref":"revenue@2014Q1","weight":-1}],"value":13612000},"revenueGrowth@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#691"},{"ref":"revenue@2014Q1"}],"scale":100,"rule":"year-on-year","value":56.25723260042983},"#692":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q2"},{"ref":"revenue@2014Q2","weight":-1}],"value":20713000},"revenueGrowth@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#692"},{"ref":"revenue@2014Q2"}],"scale":100,"rule":"year-on-year","value":74.6764249918881},"#693":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q3"},{"ref":"revenue@2014Q3","weight":-1}],"value":21448000},"revenueGrowth@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#693"},{"ref":"revenue@2014Q3"}],"scale":100,"rule":"year-on-year","value":67.39355852317361},"#694":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q4"},{"ref":"revenue@2014Q4","weight":-1}],"value":16289000},"revenueGrowth@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#694"},{"ref":"revenue@2014Q4"}],"scale":100,"rule":"year-on-year","value":46.845162774646276},"#695":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2015"},{"ref":"revenue@FY2014","weight":-1}],"value":72062000},"revenueGrowth@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"#695"},{"ref":"revenue@FY2014"}],"scale":100,"rule":"year-on-year","value":60.79642284653674},"#696":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q1"},{"ref":"revenue@2015Q1","weight":-1}],"value":16357000},"revenueGrowth@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#696"},{"ref":"revenue@2015Q1"}],"scale":100,"rule":"year-on-year","value":43.263330512060946},"#697":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q2"},{"ref":"revenue@2015Q2","weight":-1}],"value":18022000},"revenueGrowth@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#697"},{"ref":"revenue@2015Q2"}],"scale":100,"rule":"year-on-year","value":37.19711042311662},"#698":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q3"},{"ref":"revenue@2015Q3","weight":-1}],"value":21294000},"revenueGrowth@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#698"},{"ref":"revenue@2015Q3"}],"scale":100,"rule":"year-on-year","value":39.97146772286149},"#699":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q4"},{"ref":"revenue@2015Q4","weight":-1}],"value":22210000},"revenueGrowth@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#699"},{"ref":"revenue@2015Q4"}],"scale":100,"rule":"year-on-year","value":43.4969937917393},"equity@2013Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":24,"unit":"USD","end":"2013-12-25","value":37387000},"equity@FY2012":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":23,"unit":"USD","end":"2012-12-26","value":31871000}},"quality":[{"metric":"totalAssets","periodKey":"2020Q4","rule":"accounting-identity","severity":"warning","message":"Assets 1.1453e+9 ≠ liabilities + mezzanine + equity 1.1554e+9 (0.87% apart)."},{"metric":"totalAssets","periodKey":"FY2020","rule":"accounting-identity","severity":"warning","message":"Assets 1.1453e+9 ≠ liabilities + mezzanine + equity 1.1554e+9 (0.87% apart)."},{"metric":"dilutedShares","periodKey":"2021Q1","rule":"per-share-consistency","severity":"warning","message":"Earnings per share times the share count gives 4.279e+5 against net income 1.309e+6 — usually the two-class method, where diluted EPS uses income available to common shareholders rather than the whole."},{"metric":"dilutedShares","periodKey":"FY2023","rule":"identity-conflict","severity":"info","message":"Reported dilutedShares disagrees with netIncome / dilutedEps in 11 of 21 period(s), by up to 3.8% — this issuer means something different by it, so the missing periods are left empty rather than inferred."}]}