{"schemaVersion":2,"ticker":"SLGN","company":{"ticker":"SLGN","name":"SILGAN HOLDINGS INC","exchange":"NYSE","cik":849869,"sic":"3411","sicDescription":"Metal Cans","fiscalYearEnd":"1231"},"updatedAt":"2026-09-11T02:29:50.526Z","filingsThrough":"Q2 2026","annual":{"keys":["FY2009","FY2010","FY2011","FY2012","FY2013","FY2014","FY2015","FY2016","FY2017","FY2018","FY2019","FY2020","FY2021","FY2022","FY2023","FY2024","FY2025"],"labels":["2009","2010","2011","2012","2013","2014","2015","2016","2017","2018","2019","2020","2021","2022","2023","2024","2025"],"series":{"cash":[305754000,175226000,397101000,465608000,160463000,222591000,99945000,24690000,53533000,72819000,203824000,409481000,631439000,585622000,642923000,822854000,1080659000],"currentAssets":[914226000,864495000,1333723000,1378487000,1082448000,1135394000,1045258000,962178000,1291922000,1290134000,1406808000,1799193000,2295849000,2132652000,2348982000,2522683000,2991918000],"totalAssets":[2214354000,2176018000,2979087000,3293543000,3321082000,3274136000,3192679000,3149390000,4645449000,4579294000,4931059000,6511586000,7770846000,7345757000,7611236000,8584668000,9397083000],"currentLiabilities":[424336000,413135000,595489000,702559000,620256000,664479000,781213000,861825000,958277000,1079068000,1018529000,1191620000,1508522000,1437860000,2311856000,2247532000,2451869000],"totalLiabilities":[1528592000,1622419000,2321093000,2539900000,2607239000,2564180000,2553495000,2679975000,3879384000,3698029000,3907737000,5258713000,6208150000,5627501000,5721878000,6595087000,7122782000],"equity":[685762000,553599000,657994000,753643000,713843000,709956000,639184000,469415000,766065000,881265000,1023322000,1252873000,1562696000,1718256000,1889358000,1989581000,2274301000],"operatingCashFlow":[322774000,187315000,359582000,351662000,350705000,348244000,335765000,394551000,389765000,506520000,507355000,602507000,556841000,748412000,482596000,721873000,729841000],"netIncome":[159409000,144646000,193173000,151346000,185413000,182391000,172413000,153351000,269659000,223994000,193814000,308722000,359081000,340848000,325965000,276378000,288403000],"revenue":[3066759000,3071545000,3509227000,3588318000,3708518000,3911790000,3763971000,3612914000,4089854000,4448875000,4489927000,4921943000,5677105000,6411499000,5988205000,5854694000,6483166000],"costOfRevenue":[2605629000,2599116000,2990637000,3070759000,3161276000,3311960000,3209845000,3101065000,3455306000,3759112000,3776183000,4054544000,4758689000,5363690000,4995647000,4842919000,5333742000],"grossProfit":[461130000,472429000,518590000,517559000,547242000,599830000,554126000,511849000,634548000,689763000,713744000,867399000,918416000,1047809000,992558000,1011775000,1149424000],"operatingExpenses":[162532000,192310000,169969000,198650000,233362000,252477000,247514000,252187000,334599000,342229000,399154000,429907000,437715000,543696000,445889000,550471000,617781000],"pretaxIncome":[247599000,221680000,290167000,223787000,254718000,284552000,252886000,231917000,239681000,293301000,252136000,407078000,466313000,474139000,422121000,347670000,408502000],"interestExpense":[49744000,54091000,62978000,63018000,67394000,74827000,66926000,67813000,110257000,116306000,105674000,103827000,108428000,126342000,173315000,166369000,189365000],"operatingIncome":[298598000,283319000,354121000,325509000,324180000,360853000,319812000,299730000,356990000,412100000,359486000,null,null,null,null,null,null],"dilutedEps":[1.035,0.945,1.375,1.085,1.435,1.43,1.41,1.27,2.42,2.01,1.74,2.77,3.23,3.07,2.98,2.58,2.7],"totalDebt":[799414000,904674000,1376259000,1671316000,1703836000,1584072000,1513547000,1561583000,2547291000,2304614000,2244421000,3251253000,3793177000,3425442000,3426766000,4136853000,4346848000],"depreciationAndAmortization":[145265000,142949000,158801000,165015000,167644000,148089000,142192000,143058000,174062000,191737000,206483000,219098000,250360000,262788000,263233000,275884000,319163000],"capex":[99584000,105395000,173009000,119241000,103136000,140429000,237302000,191893000,174429000,190973000,230944000,224177000,232264000,215761000,226810000,262786000,307092000],"sharesOutstanding":[76567704,139751746,139767616,138407934,126830888,126406722,120785810,55051158,110385344,110429596,110780464,110057027,110410229,110079007,106499955,106794650,105441971],"dilutedShares":[153942000,153016000,140764000,139778000,129316000,127490000,122612000,120498000,111363000,111632000,111508000,111393000,111166000,111031000,109237000,107118000,106785000],"grossMargin":[15.036395099843189,15.380826261702174,14.777898380469544,14.423442961298303,14.756352807239981,15.33390084846068,14.72184562527182,14.16720685850812,15.515174869322964,15.504211738922761,15.896561347211213,17.623101283375284,16.177541193971223,16.342652474873663,16.57521744830045,17.281432641910918,17.729362475062338],"netMargin":[5.197963061329566,4.70922613863707,5.504716565785,4.217742128763393,4.999652152153502,4.6625969185462415,4.58061446275755,4.244523949366079,6.593364946523764,5.034845888005394,4.316640337359605,6.272360325993211,6.32507237403571,5.316198286859282,5.443450917261517,4.72062246122513,4.448490135837954],"currentRatio":[2.154486067644508,2.092524235419415,2.2397105572059264,1.9620942867431774,1.7451632874168086,1.7086980927914952,1.3379936073772454,1.116442433208598,1.3481717707927874,1.1956002772763161,1.3812154587645515,1.5098714355247478,1.5219194681946966,1.4832125519869805,1.0160589586894686,1.122423618440138,1.2202601362470833],"netDebt":[493660000,729448000,979158000,1205708000,1543373000,1361481000,1413602000,1536893000,2493758000,2231795000,2040597000,2841772000,3161738000,2839820000,2783843000,3313999000,3266189000],"ebit":[297343000,275771000,353145000,286805000,322112000,359379000,319812000,299730000,349938000,409607000,357810000,510905000,574741000,600481000,595436000,514039000,597867000],"freeCashFlow":[223190000,81920000,186573000,232421000,247569000,207815000,98463000,202658000,215336000,315547000,276411000,378330000,324577000,532651000,255786000,459087000,422749000],"totalCosts":[2768161000,2788226000,3155106000,3262809000,3384338000,3550937000,3444159000,3313184000,3732864000,4036775000,4130441000,4484451000,5196404000,5907386000,5441536000,5393390000,5951523000],"capexOutflow":[-99584000,-105395000,-173009000,-119241000,-103136000,-140429000,-237302000,-191893000,-174429000,-190973000,-230944000,-224177000,-232264000,-215761000,-226810000,-262786000,-307092000],"operatingMargin":[9.736598148077498,9.223989881313802,10.091139729632765,9.071353207826062,8.741497277349065,9.224753885050067,8.49666482552602,8.29607347420946,8.728673444088713,9.263015930993792,8.006499882960236,null,null,null,null,null,null],"fcfMargin":[7.277715660082844,2.667061690452199,5.31664095825092,6.477157264211255,6.67568554338957,5.312529558079549,2.6159340760064302,5.609267200935311,5.265126823598104,7.092736927875025,6.156247083749914,7.686598564835066,5.717297812881742,8.307745193440724,4.271497051286655,7.8413491806745155,6.52071842676865],"ebitda":[442608000,418720000,511946000,451820000,489756000,507468000,462004000,442788000,524000000,601344000,564293000,730003000,825101000,863269000,858669000,789923000,917030000],"debtToCapital":[53.8262131895479,62.03735514543573,67.65426915924421,68.92141269192592,70.47403728948302,69.05199064701914,70.30822708457303,76.88747108564361,76.87948412425347,72.33840331035799,68.68413458463533,72.18388206724235,70.82275849333993,66.59492839587394,64.45985834792415,67.52464810687587,65.65096178926044],"returnOnAssets":[7.1988941244263565,6.589236629606784,7.494435127897492,4.825599469441047,5.606153032106884,5.531007466318778,5.332238513085653,4.835992796672505,6.918911346340829,4.856373776483529,4.0758529152387935,5.3959901753484445,5.0282892997495106,4.509584593840296,4.35869696535928,3.412936999379596,3.207729881255724],"revenueGrowth":[-1.7376846848694227,0.15606051861265513,14.249571469732668,2.2538011932542457,3.349758856377827,5.481219182433517,-3.7788071445553073,-4.013234958505263,13.200978489939153,8.7783329184856,0.9227501334607036,9.621893629896427,15.342761994602538,12.93606512474228,-6.602106621244108,-2.229566289063245,10.734497823455836],"returnOnEquity":[26.331512200762315,23.342028674454014,31.88744074949261,21.44262299727196,25.269474461766585,25.620329835882732,25.558948663593107,27.665729447708326,43.65250752743873,27.19479399998786,20.352338853515224,27.1261469250218,25.506815851431806,20.7773841250954,18.070946614576837,14.250185424416314,13.527719575729346]}},"quarterly":{"keys":["2009Q2","2009Q3","2009Q4","2010Q1","2010Q2","2010Q3","2010Q4","2011Q1","2011Q2","2011Q3","2011Q4","2012Q1","2012Q2","2012Q3","2012Q4","2013Q1","2013Q2","2013Q3","2013Q4","2014Q1","2014Q2","2014Q3","2014Q4","2015Q1","2015Q2","2015Q3","2015Q4","2016Q1","2016Q2","2016Q3","2016Q4","2017Q1","2017Q2","2017Q3","2017Q4","2018Q1","2018Q2","2018Q3","2018Q4","2019Q1","2019Q2","2019Q3","2019Q4","2020Q1","2020Q2","2020Q3","2020Q4","2021Q1","2021Q2","2021Q3","2021Q4","2022Q1","2022Q2","2022Q3","2022Q4","2023Q1","2023Q2","2023Q3","2023Q4","2024Q1","2024Q2","2024Q3","2024Q4","2025Q1","2025Q2","2025Q3","2025Q4","2026Q1","2026Q2"],"labels":["Q2 '09","Q3 '09","Q4 '09","Q1 '10","Q2 '10","Q3 '10","Q4 '10","Q1 '11","Q2 '11","Q3 '11","Q4 '11","Q1 '12","Q2 '12","Q3 '12","Q4 '12","Q1 '13","Q2 '13","Q3 '13","Q4 '13","Q1 '14","Q2 '14","Q3 '14","Q4 '14","Q1 '15","Q2 '15","Q3 '15","Q4 '15","Q1 '16","Q2 '16","Q3 '16","Q4 '16","Q1 '17","Q2 '17","Q3 '17","Q4 '17","Q1 '18","Q2 '18","Q3 '18","Q4 '18","Q1 '19","Q2 '19","Q3 '19","Q4 '19","Q1 '20","Q2 '20","Q3 '20","Q4 '20","Q1 '21","Q2 '21","Q3 '21","Q4 '21","Q1 '22","Q2 '22","Q3 '22","Q4 '22","Q1 '23","Q2 '23","Q3 '23","Q4 '23","Q1 '24","Q2 '24","Q3 '24","Q4 '24","Q1 '25","Q2 '25","Q3 '25","Q4 '25","Q1 '26","Q2 '26"],"series":{"cash":[79638000,66727000,305754000,99156000,52079000,393132000,175226000,135782000,127546000,140465000,397101000,648479000,368882000,422525000,465608000,158637000,113195000,134473000,160463000,83222000,133928000,145889000,222591000,129078000,126676000,104203000,99945000,66614000,120467000,93561000,24690000,350621000,142083000,199186000,53533000,174540000,181220000,171369000,72819000,141400000,111341000,117389000,203824000,614846000,191082000,193759000,409481000,190131000,164821000,270567000,631439000,259564000,247843000,243609000,585622000,501060000,236606000,307124000,642923000,308641000,302795000,368507000,822854000,353030000,317462000,389170000,1080659000,435429000,351527000],"currentAssets":[939840000,982561000,914226000,882715000,938957000,1309805000,864495000,1215622000,1355908000,1345639000,1333723000,1748100000,1572341000,1633342000,1378487000,1218665000,1346379000,1331809000,1082448000,1196228000,1391214000,1407455000,1135394000,1228490000,1359809000,1337130000,1045258000,1206757000,1367419000,1298358000,962178000,1443499000,1569358000,1668340000,1291922000,1568537000,1726825000,1712545000,1290134000,1494836000,1659851000,1633309000,1406808000,1982345000,1827723000,1822091000,1799193000,1819238000,2053256000,2181374000,2295849000,2281771000,2553152000,2332228000,2132652000,2625009000,2698457000,2661822000,2348982000,2376371000,2538633000,2519488000,2522683000,2597470000,3008844000,3112311000,2991918000,2966768000,3293875000],"totalAssets":[2240429000,2291051000,2214354000,2160012000,2182906000,2574100000,2176018000,2855089000,3007672000,3019584000,2979087000,3417828000,3220990000,3541956000,3293543000,3099652000,3209105000,3203099000,3321082000,3439126000,3640898000,3630176000,3274136000,3330159000,3503117000,3491862000,3192679000,3384465000,3554175000,3501519000,3149390000,3650006000,4894572000,5021090000,4645449000,4952487000,5059677000,5058199000,4579294000,4924573000,5111218000,5074017000,4931059000,5528538000,6373056000,6452579000,6511586000,6441472000,6724319000,7547840000,7770846000,7710410000,7874499000,7519413000,7345757000,7861722000,7913721000,7812307000,7611236000,7574255000,7693237000,7747366000,8584668000,8767975000,9410393000,9498197000,9397083000,9322279000,9600683000],"currentLiabilities":[479578000,437176000,424336000,415443000,422895000,611105000,413135000,928806000,654691000,621913000,595489000,723464000,622996000,830614000,702559000,915163000,1013154000,617203000,620256000,735014000,902592000,890157000,664479000,921382000,1037536000,975018000,781213000,934354000,1078286000,966401000,861825000,1092992000,1279205000,1319338000,958277000,1459296000,1553748000,1459854000,1079068000,1298785000,1696887000,1617777000,1018529000,1643834000,1363128000,1242341000,1191620000,1155108000,1315155000,2041088000,1508522000,1716956000,1960039000,1681412000,1437860000,1844115000,1879627000,1915561000,2311856000,2289477000,2395997000,2305762000,2247532000,2285331000,3134537000,2450978000,2451869000,2357783000,2589854000],"totalLiabilities":[1663001000,1633953000,1528592000,1458689000,1462962000,1778754000,1622419000,2267317000,2371549000,2352073000,2321093000,2723688000,2561490000,2805616000,2539900000,2588758000,2661207000,2573686000,2607239000,2714031000,2883240000,2848877000,2564180000,2787256000,2920091000,2859977000,2553495000,2716435000,2864769000,2749865000,2679975000,3159680000,4351565000,4397987000,3879384000,4127696000,4221667000,4146282000,3698029000,4024366000,4181316000,4105487000,3907737000,4507963000,5283362000,5233716000,5258713000,5165116000,5335739000,6091134000,6208150000,6072171000,6249036000,5826182000,5627501000,6080432000,6042585000,6030418000,5721878000,5674409000,5759547000,5693396000,6595087000,6684631000,7188175000,7225746000,7122782000,7001682000,7221311000],"equity":[577428000,657098000,685762000,701323000,719944000,795346000,553599000,587772000,636123000,667511000,657994000,694140000,659500000,736340000,753643000,510894000,547898000,629413000,713843000,725095000,757658000,781299000,709956000,542903000,583026000,631885000,639184000,668030000,689406000,751654000,469415000,490326000,543007000,623103000,766065000,824791000,838010000,911917000,881265000,900207000,929902000,968530000,1023322000,1020575000,1089694000,1218863000,1252873000,1276356000,1388580000,1456706000,1562696000,1638239000,1625463000,1693231000,1718256000,1781290000,1871136000,1781889000,1889358000,1899846000,1933690000,2053970000,1989581000,2083344000,2222218000,2272451000,2274301000,2320597000,2379372000],"operatingCashFlow":[null,90281000,304056000,-154736000,-17739000,144892000,214898000,-58918000,6447000,128626000,283427000,-105511000,-89719000,189267000,357625000,-68999000,-90157000,null,null,-103059000,-59765000,110278000,400790000,-143714000,7727000,88490000,383262000,-150823000,-11828000,151082000,406120000,-140929000,2122000,134354000,394218000,-90119000,-2765000,105975000,493429000,-155786000,26708000,126667000,null,-168136000,104332000,182270000,484041000,-172148000,-37165000,203535000,562619000,-267401000,-84535000,234414000,865934000,-631774000,-179974000,215706000,1078638000,-547810000,20897000,313025000,935761000,-683401000,-221450000,340886000,1293806000,-799573000,-194277000],"netIncome":[34757000,73787000,23924000,26782000,36254000,65231000,16379000,26112000,51206000,78756000,37099000,32750000,10580000,78657000,29359000,25433000,59529000,77175000,23276000,31476000,44003000,83276000,23636000,33304000,42244000,70316000,26549000,26572000,33315000,69770000,23694000,23232000,27926000,72382000,146119000,45721000,55343000,84739000,38191000,46742000,30955000,81274000,34844000,57600000,78172000,112851000,60099000,73281000,94476000,106292000,85032000,84875000,92675000,138703000,24595000,72029000,78890000,110617000,64429000,55164000,76097000,100053000,45064000,67962000,88944000,113293000,18204000,63039000,75758000],"revenue":[689542000,1016537000,705284000,664037000,693849000,1002056000,711603000,703087000,822224000,1148008000,835908000,768357000,821611000,1139547000,858803000,795741000,880029000,1167921000,864827000,855846000,917336000,1228444000,910164000,816601000,914229000,1203525000,829616000,792738000,874642000,1139643000,805891000,805407000,1021814000,1266930000,995703000,1012280000,1059103000,1306999000,1070493000,1027131000,1093163000,1321342000,1048292000,1030384000,1176470000,1488499000,1226590000,1238110000,1348661000,1651070000,1439264000,1441886000,1543781000,1970445000,1455387000,1418281000,1426727000,1803101000,1340096000,1317038000,1381365000,1745124000,1411167000,1466661000,1539161000,2008739000,1468605000,1561258000,1643269000],"costOfRevenue":[582753000,849476000,613108000,560733000,585253000,839651000,613480000,601125000,705331000,965054000,719129000,654312000,706282000,960776000,749388000,684468000,751869000,980096000,744843000,727839000,773629000,1022830000,787662000,694364000,780572000,1018419000,716490000,678861000,746935000,957704000,695878000,687427000,863120000,1061289000,843470000,852246000,885853000,1102892000,918121000,861134000,909650000,1113727000,891673000,845286000,952375000,1230148000,1026735000,1016644000,1113777000,1402836000,1225432000,1208433000,1269855000,1662680000,1222722000,1180316000,1176601000,1517183000,1121547000,1093559000,1125361000,1451831000,1172168000,1196258000,1240070000,1681489000,1215925000,1295481000,1348391000],"grossProfit":[106789000,167061000,92176000,103304000,108596000,162405000,98124000,101962000,116893000,182954000,116781000,114045000,115329000,178771000,109414000,111273000,128160000,187825000,119984000,128007000,143707000,205614000,122502000,122237000,133657000,185106000,113126000,113877000,127707000,181939000,110013000,117980000,158694000,205641000,152233000,160034000,173250000,204107000,152372000,165997000,183513000,207615000,156619000,185098000,224095000,258351000,199855000,221466000,234884000,248234000,213832000,233453000,273926000,307765000,232665000,237965000,250126000,285918000,218549000,223479000,256004000,293293000,238999000,270403000,299091000,327250000,252680000,265777000,294878000],"operatingExpenses":[40010000,38725000,41089000,46544000,41529000,41480000,59543000,48288000,22462000,46821000,46780000,48280000,46732000,46291000,50787000,53198000,53222000,51934000,64721000,60009000,57665000,57951000,63371000,55151000,55407000,63213000,60538000,56460000,63318000,62811000,66234000,69559000,98254000,82549000,80912000,77447000,78753000,73990000,84485000,83745000,126204000,85960000,96387000,92662000,110666000,104430000,115249000,107736000,94748000,103114000,111517000,101390000,127258000,99406000,163042000,105451000,104838000,90744000,91756000,112167000,114560000,125888000,145256000,140046000,131700000,129399000,152036000,140222000,144942000],"pretaxIncome":[53910000,114612000,37138000,44171000,55087000,100477000,21945000,39702000,78016000,118783000,53665000,50174000,13907000,116427000,43280000,40707000,59460000,118877000,35674000,47850000,67122000,128359000,41221000,50618000,61529000,104764000,35973000,40991000,50768000,105089000,35072000,33667000,41651000,107983000,56380000,61701000,71702000,110256000,49642000,59639000,40198000,104252000,48049000,77171000,105397000,146308000,78202000,99243000,126548000,140878000,99644000,112562000,129357000,185667000,46553000,94462000,97201000,146827000,83631000,73072000,100510000,125416000,48672000,87616000,118832000,148669000,53385000,84146000,103928000],"interestExpense":[12208000,13724000,13355000,null,11971000,15940000,13645000,13940000,16446000,16292000,16300000,15588000,16028000,16005000,15396000,15349000,15445000,16982000,19618000,18686000,18958000,19276000,17907000,16443000,16762000,17159000,16562000,16455000,16883000,17318000,17156000,20418000,29207000,30583000,30050000,30481000,29922000,28199000,27704000,27103000,28401000,26767000,23402000,23489000,25837000,27725000,26776000,26423000,26406000,27039000,28560000,29349000,28660000,33743000,34590000,36766000,46792000,47264000,42493000,38647000,41343000,41871000,45564000,42928000,48699000,49989000,47749000,41432000,47117000],"operatingIncome":[66779000,128336000,51087000,56706000,67058000,120954000,38601000,53642000,94462000,136051000,69965000,65762000,68639000,132432000,58676000,58124000,74905000,135859000,55292000,68010000,86080000,147635000,59128000,67061000,78291000,121923000,52535000,57446000,67651000,122407000,52228000,56762000,75233000,138566000,86430000,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],"dilutedEps":[0.225,0.48,0.15531737698968218,0.175,0.235,0.42,0.11,0.185,0.365,0.56,0.265,0.235,0.075,0.565,0.21,0.19,0.465,0.605,0.18,0.245,0.345,0.655,0.185,0.265,0.35,0.58,0.22,0.22,0.27,0.57,0.2,0.21,0.25,0.65,1.31,0.41,0.5,0.76,0.34,0.42,0.28,0.73,0.31,0.52,0.7,1.01,0.5396324375854378,0.66,0.85,0.96,0.7600938642426638,0.76,0.83,1.25,0.21824031273699035,0.65,0.71,1.02,0.5958011504466165,0.52,0.71,0.93,0.4204195100123054,0.63,0.83,1.06,0.17355933165016596,0.6,0.72],"totalDebt":[984607000,924857000,799414000,862958000,848837000,1105504000,904674000,1443002000,1492429000,1430950000,1376259000,1911795000,1781529000,1989701000,1671316000,1783649000,1878234000,1799928000,1703836000,1859809000,2017472000,1967030000,1584072000,1896573000,1970502000,1918890000,1513547000,1818010000,1935097000,1818411000,1561583000,2172011000,3093762000,3106170000,2547291000,2933361000,2962672000,2919679000,2304614000,2691576000,2710991000,2651385000,2244421000,3029224000,3497843000,3447770000,3251253000,3358414000,3417252000,4125827000,3793177000,3984767000,4086164000,3838025000,3425442000,4155141000,4162563000,4210494000,3426766000,3880355000,3928964000,3808050000,4136853000,4628563000,5052077000,4947217000,4346848000,4660447000,4833754000],"depreciationAndAmortization":[null,36391000,35688000,36074000,36448000,36377000,34050000,38266000,41173000,41454000,37908000,42176000,41197000,41788000,39854000,43696000,41940000,41451000,40557000,38411000,38100000,37700000,33878000,36676000,36366000,36748000,32402000,36218000,36801000,37261000,32778000,37572000,45755000,46407000,44328000,48931000,48972000,48343000,45491000,51232000,52870000,52678000,49703000,51090000,53107000,59257000,55644000,60872000,61514000,63582000,64392000,69067000,67723000,65122000,60876000,64843000,66605000,65274000,66511000,66430000,65502000,66716000,77236000,79363000,75972000,82875000,80953000,84932000,83749000],"capex":[null,23329000,27479000,24086000,24018000,27913000,29378000,33463000,50707000,39095000,49744000,26332000,33116000,25291000,34502000,25051000,27997000,26902000,23186000,26998000,33006000,34286000,46139000,48806000,49377000,53236000,85883000,61974000,49740000,39808000,40371000,38893000,42394000,42876000,50266000,49196000,42082000,43358000,56337000,61746000,54419000,50683000,64096000,65147000,41289000,58727000,59014000,68764000,54840000,49390000,59270000,68491000,49866000,43914000,53490000,67871000,50333000,55249000,53357000,75258000,56184000,60593000,70751000,82924000,72769000,80098000,71301000,82444000,64244000],"sharesOutstanding":[null,null,76567704,null,null,null,139751746,null,null,null,139767616,null,null,null,138407934,null,null,null,126830888,null,null,null,126406722,null,null,null,120785810,null,null,null,55051158,null,null,null,110385344,null,null,null,110429596,null,null,null,110780464,null,null,null,110057027,null,null,null,110410229,null,null,null,110079007,null,null,null,106499955,null,null,null,106794650,null,null,null,105441971,null,null],"dilutedShares":[153774000,154018000,154296000,154498000,154574000,154750000,148240000,141000000,141026000,140640000,140392000,140530000,140000000,139370000,139208000,133618000,128182000,127728000,127798000,127846000,127748000,127428000,126998000,126164000,121456000,121392000,null,121650000,121719000,121658000,116967000,111215000,111326000,111427000,111483000,111558000,111574000,111693000,111701000,111592000,111502000,111521000,111415000,111432000,111334000,111612000,111192000,111030000,111103000,111197000,111331000,111393000,111228000,110741000,110764000,110849000,110452000,108752000,106915000,107051000,107015000,107137000,107268000,107335000,107251000,106803000,105753000,105856000,105792000],"grossMargin":[15.486946407905538,16.43432555824333,13.069345114875711,15.556964446258265,15.651244002657638,16.20717804194576,13.789149286891709,14.50204597724037,14.216685477436805,15.936648525097386,13.97055656842619,14.842709834100553,14.03693475379468,15.687900542935044,12.740290846678459,13.983570030952283,14.563156441435451,16.08199527194048,13.873757410441625,14.956779607546217,15.665688471835837,16.73775931177978,13.45933260379448,14.968999548126932,14.619641249621266,15.38032030909204,13.635947233418836,14.365023500828771,14.601059633541494,15.964560831769248,13.651101699857673,14.64849448788004,15.53061516088055,16.231441358243945,15.288996819332674,15.809262259453908,16.358182348647865,15.61646183355917,14.233815634478693,16.161229677616586,16.78734095464263,15.71243478221384,14.940398285973755,17.963982359974533,19.04808452404226,17.356477901563924,16.293545520508076,17.887425188391983,17.41608899493646,15.034735050603548,14.85703804166574,16.190808427295917,17.74383801847542,15.619060669036688,15.986469578194665,16.77840992017802,17.531454861371518,15.857015219890622,16.30845849849563,16.96830311653878,18.53268325171117,16.80642750887616,16.936266225046364,18.436639414288646,19.432080204734916,16.291315098676336,17.20544326078149,17.0232594484704,17.944597019721055],"netMargin":[5.040592161173649,7.258663481998195,3.3921087108172028,4.033208992872385,5.225056172164261,6.5097160238549545,2.3017047426725297,3.7139073827278843,6.227743291365857,6.860230939157217,4.43816783665188,4.262341593816417,1.2877140155134243,6.902479669552901,3.418595417109628,3.1961404527352495,6.764436171989787,6.6078955682790195,2.6914053330897394,3.6777644576243858,4.796824718532795,6.7789821921064375,2.5968946255839604,4.078368750466875,4.620724129293645,5.842504310255292,3.2001552525505774,3.3519271184174344,3.808986991248991,6.122092620232827,2.9400998398046383,2.8845043561826507,2.732982715053816,5.7131806808584535,14.674958295797039,4.51663571343897,5.225459657842533,6.483478564252919,3.5676085691359027,4.5507340348991505,2.831691156762532,6.150867829827554,3.3238830402216175,5.590148915355829,6.644623322311662,7.581530118595982,4.8996812300768795,5.918779429937566,7.005170313370076,6.437764601137444,5.908019654490073,5.8863876894567255,6.003118317947948,7.03917135469399,1.6899285207302253,5.078612771376053,5.5294390587687765,6.13481995739562,4.807789889679545,4.188489625963716,5.508826414452372,5.733288866579109,3.193385332848628,4.633790630554709,5.7787326991783186,5.640005993810047,1.239543648564454,4.037705491340957,4.610200764451833],"currentRatio":[1.9597229230698656,2.247518162021703,2.154486067644508,2.124755983371967,2.220307641376701,2.143338706114334,2.092524235419415,1.3088007614076567,2.071065586666076,2.163709393436059,2.2397105572059264,2.416291619209802,2.5238380342730933,1.9664272453871474,1.9620942867431774,1.3316370963424002,1.3288986669351353,2.1578135556696907,1.7451632874168086,1.6274900886241623,1.5413542331418848,1.5811311937107724,1.7086980927914952,1.3333123503606539,1.310613800388613,1.3713900666449235,1.3379936073772454,1.2915415356492292,1.268141290900559,1.3434981958834893,1.116442433208598,1.320685787270172,1.226822909541473,1.2645281194053382,1.3481717707927874,1.0748586989891016,1.111393224641319,1.1730933367309333,1.1956002772763161,1.1509495413020632,0.9781741506653066,1.0096008287916072,1.3812154587645515,1.2059277274955986,1.3408300614469073,1.4666593149545897,1.5098714355247478,1.5749505673928326,1.56122738384449,1.0687309905305407,1.5219194681946966,1.328963001963941,1.3026026522941636,1.3870651571417356,1.4832125519869805,1.423451899691722,1.43563430404011,1.3895783010825549,1.0160589586894686,1.0379536461820758,1.0595309593459423,1.092692133880253,1.122423618440138,1.136583715881857,0.9599006169013159,1.2698241273483484,1.2202601362470833,1.2582871282047585,1.2718381036151072],"netDebt":[904969000,858130000,493660000,763802000,796758000,712372000,729448000,1307220000,1364883000,1290485000,979158000,1263316000,1412647000,1567176000,1205708000,1625012000,1765039000,1665455000,1543373000,1776587000,1883544000,1821141000,1361481000,1767495000,1843826000,1814687000,1413602000,1751396000,1814630000,1724850000,1536893000,1821390000,2951679000,2906984000,2493758000,2758821000,2781452000,2748310000,2231795000,2550176000,2599650000,2533996000,2040597000,2414378000,3306761000,3254011000,2841772000,3168283000,3252431000,3855260000,3161738000,3725203000,3838321000,3594416000,2839820000,3654081000,3925957000,3903370000,2783843000,3571714000,3626169000,3439543000,3313999000,4275533000,4734615000,4558047000,3266189000,4225018000,4482227000],"ebit":[66118000,128336000,50493000,null,67058000,116417000,35590000,53642000,94462000,135075000,69965000,65762000,29935000,132432000,58676000,56056000,74905000,135859000,55292000,66536000,86080000,147635000,59128000,67061000,78291000,121923000,52535000,57446000,67651000,122407000,52228000,54085000,70858000,138566000,86430000,92182000,101624000,138455000,77346000,86742000,68599000,131019000,71451000,100660000,131234000,174033000,104978000,125666000,152954000,167917000,128204000,141911000,158017000,219410000,81143000,131228000,143993000,194091000,126124000,111719000,141853000,167287000,94236000,130544000,167531000,198658000,101134000,125578000,151045000],"freeCashFlow":[null,66952000,276577000,-178822000,-41757000,116979000,185520000,-92381000,-44260000,89531000,233683000,-131843000,-122835000,163976000,323123000,-94050000,-118154000,null,null,-130057000,-92771000,75992000,354651000,-192520000,-41650000,35254000,297379000,-212797000,-61568000,111274000,365749000,-179822000,-40272000,91478000,343952000,-139315000,-44847000,62617000,437092000,-217532000,-27711000,75984000,null,-233283000,63043000,123543000,425027000,-240912000,-92005000,154145000,503349000,-335892000,-134401000,190500000,812444000,-699645000,-230307000,160457000,1025281000,-623068000,-35287000,252432000,865010000,-766325000,-294219000,260788000,1222505000,-882017000,-258521000],"totalCosts":[622763000,888201000,654197000,607331000,626791000,881102000,673002000,649445000,727762000,1011957000,765943000,702595000,752972000,1007115000,800127000,737617000,805124000,1032062000,809535000,787836000,831256000,1080809000,851036000,749540000,835938000,1081602000,777081000,735292000,806991000,1017236000,753663000,748645000,946581000,1128364000,909273000,929693000,964606000,1176882000,1002606000,944879000,1035854000,1199687000,988060000,937948000,1063041000,1334578000,1141984000,1124380000,1208525000,1505950000,1336949000,1309823000,1397113000,1762086000,1385764000,1285767000,1281439000,1607927000,1213303000,1205726000,1239921000,1577719000,1317424000,1336304000,1371770000,1810888000,1367961000,1435703000,1493333000],"capexOutflow":[null,-23329000,-27479000,-24086000,-24018000,-27913000,-29378000,-33463000,-50707000,-39095000,-49744000,-26332000,-33116000,-25291000,-34502000,-25051000,-27997000,-26902000,-23186000,-26998000,-33006000,-34286000,-46139000,-48806000,-49377000,-53236000,-85883000,-61974000,-49740000,-39808000,-40371000,-38893000,-42394000,-42876000,-50266000,-49196000,-42082000,-43358000,-56337000,-61746000,-54419000,-50683000,-64096000,-65147000,-41289000,-58727000,-59014000,-68764000,-54840000,-49390000,-59270000,-68491000,-49866000,-43914000,-53490000,-67871000,-50333000,-55249000,-53357000,-75258000,-56184000,-60593000,-70751000,-82924000,-72769000,-80098000,-71301000,-82444000,-64244000],"operatingMargin":[9.68454423370875,12.624823297135274,7.243465043868853,8.539584390628836,9.664638847933773,12.07058288159544,5.4245133873803235,7.629496776359114,11.488596781412365,11.851049818468164,8.369940232657182,8.558781920383364,8.354196815768047,11.62146010651601,6.832300306356638,7.304386728847703,8.511651320581482,11.632550489288231,6.393417411806062,7.946523089434314,9.383693652053338,12.018048848787572,6.496411635705214,8.212211349239103,8.563609336391648,10.13049168068798,6.332447783070721,7.246530379520094,7.734707457451163,10.740819712839897,6.480777177062406,7.0476169191477105,7.362690274355216,10.937147277276567,8.680299245859457,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],"fcfMargin":[null,6.586282643917536,39.214982900505326,-26.92952350546732,-6.018168218156976,11.67389846475646,26.070716396642514,-13.139341219507687,-5.382961334137656,7.798813248688162,27.955588414035994,-17.159081000108024,-14.950505774630575,14.389577612858442,37.624810346493895,-11.819172318631313,-13.42614845647132,null,null,-15.196308681702082,-10.11308833404554,6.186036970346227,38.96561498806809,-23.575773235643847,-4.5557513489508645,2.9292287239567107,35.84537906694181,-26.843295010457428,-7.039222904914238,9.76393484626326,45.38442543718691,-22.326848413286697,-3.9412260939857937,7.220446275642696,34.54363399527771,-13.762496542458608,-4.234432345107133,4.7908988453701955,40.83090688122202,-21.178603313501394,-2.5349376076577785,5.750517277131886,null,-22.640394260780447,5.358657679328839,8.29983762165779,34.65110591151077,-19.45804492331053,-6.821951550463757,9.336066914182924,34.97266658514352,-23.295322931216475,-8.70596282762905,9.66786690316147,55.823227773781134,-49.33049233543987,-16.14233136402409,8.89894686986475,76.5080262906538,-47.30827812105649,-2.5545022495864598,14.464989307350079,61.297493492974255,-52.24963369176654,-19.11554411786681,12.982672213761967,83.2426009716704,-56.493993945907725,-15.732116896259834],"ebitda":[null,164727000,86181000,null,103506000,152794000,69640000,91908000,135635000,176529000,107873000,107938000,71132000,174220000,98530000,99752000,116845000,177310000,95849000,104947000,124180000,185335000,93006000,103737000,114657000,158671000,84937000,93664000,104452000,159668000,85006000,91657000,116613000,184973000,130758000,141113000,150596000,186798000,122837000,137974000,121469000,183697000,121154000,151750000,184341000,233290000,160622000,186538000,214468000,231499000,192596000,210978000,225740000,284532000,142019000,196071000,210598000,259365000,192635000,178149000,207355000,234003000,171472000,209907000,243503000,281533000,182087000,210510000,234794000],"debtToCapital":[63.03360680138409,58.46291455825229,53.8262131895479,55.16643109518047,54.108062247056786,58.15840281979114,62.03735514543573,71.0567497909664,70.1147540675539,68.19045004886914,67.65426915924421,73.36311151275837,72.9827052443867,72.98866744850866,68.92141269192592,77.73438981095582,77.41680996747085,74.0912041578354,70.47403728948302,71.94886154379428,72.69828800812935,71.57185329703977,69.05199064701914,77.74509771770659,77.1678242807598,75.22772490713606,70.30822708457303,73.12875094527843,73.73194086651834,70.75350234332595,76.88747108564361,81.58287249134877,85.06897193635339,83.29156916106705,76.87948412425347,78.05328257079543,77.95106246720984,76.20007432933951,72.33840331035799,74.93704380247917,74.4595075988226,73.24439938506843,68.68413458463533,74.79936658584784,76.24664389627812,73.88131871522788,72.18388206724235,72.46128718361429,71.10635577773006,73.90600288435375,70.82275849333993,70.86542322736274,71.54115631150283,69.3879473305882,66.59492839587394,69.99392395868831,68.98857566477878,70.26410027529948,64.45985834792415,67.13183503480242,67.0168152512497,64.96139555989232,67.52464810687587,68.96047576344547,69.45108769990769,68.5241620528811,65.65096178926044,66.75859656521288,67.01330324744085],"returnOnAssets":[null,null,null,7.372644226050595,7.2681359200693585,6.256373132098059,6.589236629606784,5.74169892091904,6.123711078034084,6.165990070229208,7.494435127897492,6.370592819895434,5.111370628234443,4.849044584045818,4.825599469441047,4.419775741544278,6.002337446025292,5.678115300764783,5.606153032106884,5.85601774521172,5.136640086143028,5.327782066432275,5.531007466318778,5.442790486735305,5.108051984773268,4.7598735081166375,5.332238513085653,4.934930086926684,4.4422704912875925,4.467252677925027,4.835992796672505,4.2650257567342305,3.423513569526937,3.455139148117672,6.918911346340829,6.792170595198392,6.420675231250494,6.586218531882556,4.856373776483529,4.5563153407997925,3.945119873914734,3.891784383593875,4.075873944952411,3.9160207903656623,4.386694361350139,4.918485908589145,5.3959901753484445,5.420262806797989,5.202676108762252,4.773399996100117,5.0282892997495106,5.238525872389269,5.053477617160512,5.326584746403342,4.509584593840296,4.212679419876482,3.9803980436046627,3.7325362059834126,4.35869696535928,4.004929522763606,3.925262052989442,3.801403795568197,3.412936999379596,3.5390029390113833,3.531683040383825,3.656163617273614,3.207729881255724,3.1340632364808143,2.8435423644616433],"revenueGrowth":[null,null,null,null,0.6246174997317055,-1.4245423432693527,0.8959511345784099,5.880696406977326,18.501864238472642,14.565253838108848,17.46830746919279,9.283346157730122,-0.07455389285644376,-0.7370157699249535,2.738937777841577,3.563968311605148,7.110177444070254,2.489936790672087,0.7014414248669443,7.553337078270439,4.239292114237148,5.182114201217369,5.242320140328638,-4.585521226949707,-0.3386981433193492,-2.0285010956950456,-8.849833656352047,-2.922234971546689,-4.330096726312549,-5.307908020190688,-2.859756803147484,1.5981320436260216,16.82654160216408,11.16902398382651,23.553061145986256,25.685522971615594,3.6492942942649043,3.162684599780574,7.511275952769059,1.4670842059509193,3.2159289511973776,1.0973994624326355,-2.073904266538873,0.31670741122602486,7.620729936889559,12.650547700746673,17.008428949185905,20.16005683318063,14.636242318121152,10.921807807731154,17.338638012701878,16.458634531665204,14.467683131639465,19.343516628610537,1.1202253373946647,-1.637091975371141,-7.5822930843170155,-8.492700887363004,-7.921673067026158,-7.13843025465335,-3.1794449814155024,-3.215405016136086,5.303426023210278,11.360568184061503,11.42319372504732,15.105803369846505,4.070248241349184,6.449820374305992,6.7639447725091895],"returnOnEquity":[null,null,null,22.70708361197337,24.780402228505007,20.956539460385393,23.342028674454014,22.337531368906095,23.439549815753942,23.57756089624618,31.88744074949261,31.17390273279289,24.5727345068743,22.664228611156027,21.44262299727196,23.90455373043416,31.965930041295415,28.042552350241955,25.269474461766585,30.98021098893275,26.950969548606114,25.806968396100693,25.620329835882732,29.0566704363887,27.218941972903384,23.98838367827544,25.558948663593107,27.364189430794273,24.638173199039322,22.58064282972869,27.665729447708326,25.90067302280128,23.46972970911537,21.419639980011013,43.65250752743873,44.42920287700638,46.279662017194575,43.24660265012834,27.19479399998786,26.088725899972058,22.69649168058139,20.96969497146157,20.352443863157735,21.311424201184725,24.944592878971832,25.91825062985938,27.1261469250218,28.246647374257215,27.49550695362982,24.977715020618042,25.506815851431806,25.43578095756014,24.477023055079176,25.478922276858235,20.7773841250954,19.18404552205874,17.97272149308514,16.46740256451576,18.070946614576837,16.793728892385392,16.100972817153796,15.419909855914934,14.250185424416314,14.519819541623674,14.534633586691525,14.573847528939046,13.527719575729346,12.873923606151855,11.747852372766804]}},"filings":[{"accn":"0000849869-14-000007","filed":"2014-02-28","form":"10-K"},{"accn":"0001157523-12-002767","filed":"2012-05-10","form":"10-Q"},{"accn":"0001157523-12-004430","filed":"2012-08-09","form":"10-Q"},{"accn":"0001157523-12-005944","filed":"2012-11-09","form":"10-Q"},{"accn":"0000849869-15-000010","filed":"2015-02-27","form":"10-K"},{"accn":"0001157523-13-002587","filed":"2013-05-10","form":"10-Q"},{"accn":"0000849869-13-000025","filed":"2013-08-08","form":"10-Q"},{"accn":"0000849869-13-000041","filed":"2013-11-08","form":"10-Q"},{"accn":"0000849869-16-000051","filed":"2016-02-25","form":"10-K"},{"accn":"0000849869-14-000018","filed":"2014-05-09","form":"10-Q"},{"accn":"0000849869-14-000026","filed":"2014-08-08","form":"10-Q"},{"accn":"0000849869-14-000037","filed":"2014-11-07","form":"10-Q"},{"accn":"0000849869-17-000009","filed":"2017-03-01","form":"10-K"},{"accn":"0000849869-15-000024","filed":"2015-05-08","form":"10-Q"},{"accn":"0000849869-15-000035","filed":"2015-08-07","form":"10-Q"},{"accn":"0000849869-15-000046","filed":"2015-11-06","form":"10-Q"},{"accn":"0000849869-18-000010","filed":"2018-03-01","form":"10-K"},{"accn":"0000849869-16-000062","filed":"2016-05-06","form":"10-Q"},{"accn":"0000849869-16-000078","filed":"2016-08-03","form":"10-Q"},{"accn":"0000849869-16-000086","filed":"2016-11-08","form":"10-Q"},{"accn":"0000849869-19-000009","filed":"2019-02-28","form":"10-K"},{"accn":"0000849869-17-000022","filed":"2017-05-05","form":"10-Q"},{"accn":"0000849869-17-000032","filed":"2017-08-09","form":"10-Q"},{"accn":"0000849869-17-000042","filed":"2017-11-09","form":"10-Q"},{"accn":"0000849869-20-000010","filed":"2020-03-02","form":"10-K"},{"accn":"0000849869-18-000021","filed":"2018-05-04","form":"10-Q"},{"accn":"0000849869-18-000035","filed":"2018-08-08","form":"10-Q"},{"accn":"0000849869-18-000047","filed":"2018-11-08","form":"10-Q"},{"accn":"0000849869-19-000022","filed":"2019-05-08","form":"10-Q"},{"accn":"0000849869-19-000036","filed":"2019-08-08","form":"10-Q"},{"accn":"0000849869-19-000052","filed":"2019-11-08","form":"10-Q"},{"accn":"0000849869-20-000030","filed":"2020-05-08","form":"10-Q"},{"accn":"0000849869-20-000072","filed":"2020-08-07","form":"10-Q"},{"accn":"0000849869-20-000087","filed":"2020-11-06","form":"10-Q"},{"accn":"0000849869-21-000033","filed":"2021-02-25","form":"10-K"},{"accn":"0000849869-21-000065","filed":"2021-05-05","form":"10-Q"},{"accn":"0000849869-21-000094","filed":"2021-08-04","form":"10-Q"},{"accn":"0000849869-21-000107","filed":"2021-11-04","form":"10-Q"},{"accn":"0000849869-22-000018","filed":"2022-02-24","form":"10-K"},{"accn":"0000849869-22-000066","filed":"2022-05-04","form":"10-Q"},{"accn":"0000849869-22-000112","filed":"2022-08-04","form":"10-Q"},{"accn":"0000849869-22-000125","filed":"2022-11-03","form":"10-Q"},{"accn":"0000849869-23-000019","filed":"2023-02-23","form":"10-K"},{"accn":"0000849869-23-000079","filed":"2023-05-03","form":"10-Q"},{"accn":"0000849869-23-000132","filed":"2023-08-03","form":"10-Q"},{"accn":"0000849869-23-000150","filed":"2023-11-02","form":"10-Q"},{"accn":"0000849869-24-000014","filed":"2024-02-29","form":"10-K"},{"accn":"0000849869-24-000069","filed":"2024-05-08","form":"10-Q"},{"accn":"0000849869-24-000128","filed":"2024-08-08","form":"10-Q"},{"accn":"0000849869-24-000141","filed":"2024-11-07","form":"10-Q"},{"accn":"0000849869-25-000029","filed":"2025-02-27","form":"10-K"},{"accn":"0000849869-25-000072","filed":"2025-05-08","form":"10-Q"},{"accn":"0001628280-25-038677","filed":"2025-08-07","form":"10-Q"},{"accn":"0001628280-25-049324","filed":"2025-11-05","form":"10-Q"},{"accn":"0001628280-26-012202","filed":"2026-02-26","form":"10-K"},{"accn":"0001628280-26-031008","filed":"2026-05-06","form":"10-Q"},{"accn":"0001628280-26-053967","filed":"2026-08-06","form":"10-Q"},{"accn":"0000849869-10-000042","filed":"2010-08-09","form":"10-Q"},{"accn":"0000849869-10-000055","filed":"2010-11-05","form":"10-Q"},{"accn":"0001193125-11-049364","filed":"2011-02-28","form":"10-K"},{"accn":"0001157523-11-002981","filed":"2011-05-10","form":"10-Q"},{"accn":"0001157523-11-004872","filed":"2011-08-09","form":"10-Q"},{"accn":"0001157523-11-006630","filed":"2011-11-09","form":"10-Q"},{"accn":"0001193125-12-088020","filed":"2012-02-29","form":"10-K"},{"accn":"0001193125-13-083508","filed":"2013-02-28","form":"10-K"}],"provenance":{"cash@2010Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2010-12-31","value":175226000},"cash@FY2010":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2010-12-31","value":175226000},"cash@2011Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2011-03-31","value":135782000},"cash@2011Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2011-06-30","value":127546000},"cash@2011Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2011-09-30","value":140465000},"cash@2011Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2011-12-31","value":397101000},"cash@FY2011":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2011-12-31","value":397101000},"cash@2012Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":5,"unit":"USD","end":"2012-03-31","value":648479000},"cash@2012Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":6,"unit":"USD","end":"2012-06-30","value":368882000},"cash@2012Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":7,"unit":"USD","end":"2012-09-30","value":422525000},"cash@2012Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":8,"unit":"USD","end":"2012-12-31","value":465608000},"cash@FY2012":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":8,"unit":"USD","end":"2012-12-31","value":465608000},"cash@2013Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":9,"unit":"USD","end":"2013-03-31","value":158637000},"cash@2013Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":10,"unit":"USD","end":"2013-06-30","value":113195000},"cash@2013Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":11,"unit":"USD","end":"2013-09-30","value":134473000},"cash@2013Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":12,"unit":"USD","end":"2013-12-31","value":160463000},"cash@FY2013":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":12,"unit":"USD","end":"2013-12-31","value":160463000},"cash@2014Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":13,"unit":"USD","end":"2014-03-31","value":83222000},"cash@2014Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":14,"unit":"USD","end":"2014-06-30","value":133928000},"cash@2014Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":15,"unit":"USD","end":"2014-09-30","value":145889000},"cash@2014Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":16,"unit":"USD","end":"2014-12-31","value":222591000},"cash@FY2014":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":16,"unit":"USD","end":"2014-12-31","value":222591000},"cash@2015Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":17,"unit":"USD","end":"2015-03-31","value":129078000},"cash@2015Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":18,"unit":"USD","end":"2015-06-30","value":126676000},"cash@2015Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":19,"unit":"USD","end":"2015-09-30","value":104203000},"cash@2015Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":20,"unit":"USD","end":"2015-12-31","value":99945000},"cash@FY2015":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":20,"unit":"USD","end":"2015-12-31","value":99945000},"cash@2016Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":21,"unit":"USD","end":"2016-03-31","value":66614000},"cash@2016Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":22,"unit":"USD","end":"2016-06-30","value":120467000},"cash@2016Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":23,"unit":"USD","end":"2016-09-30","value":93561000},"cash@2016Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":24,"unit":"USD","end":"2016-12-31","value":24690000},"cash@FY2016":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":24,"unit":"USD","end":"2016-12-31","value":24690000},"cash@2017Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":25,"unit":"USD","end":"2017-03-31","value":350621000},"cash@2017Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":26,"unit":"USD","end":"2017-06-30","value":142083000},"cash@2017Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":27,"unit":"USD","end":"2017-09-30","value":199186000},"cash@2017Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":24,"unit":"USD","end":"2017-12-31","value":53533000},"cash@FY2017":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":24,"unit":"USD","end":"2017-12-31","value":53533000},"cash@2018Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":28,"unit":"USD","end":"2018-03-31","value":174540000},"cash@2018Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":29,"unit":"USD","end":"2018-06-30","value":181220000},"cash@2018Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":30,"unit":"USD","end":"2018-09-30","value":171369000},"cash@2018Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":24,"unit":"USD","end":"2018-12-31","value":72819000},"cash@FY2018":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":24,"unit":"USD","end":"2018-12-31","value":72819000},"cash@2019Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":31,"unit":"USD","end":"2019-03-31","value":141400000},"cash@2019Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":32,"unit":"USD","end":"2019-06-30","value":111341000},"cash@2019Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":33,"unit":"USD","end":"2019-09-30","value":117389000},"cash@2019Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":34,"unit":"USD","end":"2019-12-31","value":203824000},"cash@FY2019":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":34,"unit":"USD","end":"2019-12-31","value":203824000},"cash@2020Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":35,"unit":"USD","end":"2020-03-31","value":614846000},"cash@2020Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":36,"unit":"USD","end":"2020-06-30","value":191082000},"cash@2020Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":37,"unit":"USD","end":"2020-09-30","value":193759000},"cash@2020Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":38,"unit":"USD","end":"2020-12-31","value":409481000},"cash@FY2020":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":38,"unit":"USD","end":"2020-12-31","value":409481000},"cash@2021Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":39,"unit":"USD","end":"2021-03-31","value":190131000},"cash@2021Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":40,"unit":"USD","end":"2021-06-30","value":164821000},"cash@2021Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":41,"unit":"USD","end":"2021-09-30","value":270567000},"cash@2021Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":42,"unit":"USD","end":"2021-12-31","value":631439000},"cash@FY2021":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":42,"unit":"USD","end":"2021-12-31","value":631439000},"cash@2022Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":43,"unit":"USD","end":"2022-03-31","value":259564000},"cash@2022Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":44,"unit":"USD","end":"2022-06-30","value":247843000},"cash@2022Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":45,"unit":"USD","end":"2022-09-30","value":243609000},"cash@2022Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":46,"unit":"USD","end":"2022-12-31","value":585622000},"cash@FY2022":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":46,"unit":"USD","end":"2022-12-31","value":585622000},"cash@2023Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":47,"unit":"USD","end":"2023-03-31","value":501060000},"cash@2023Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":48,"unit":"USD","end":"2023-06-30","value":236606000},"cash@2023Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":49,"unit":"USD","end":"2023-09-30","value":307124000},"cash@2023Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":50,"unit":"USD","end":"2023-12-31","value":642923000},"cash@FY2023":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":50,"unit":"USD","end":"2023-12-31","value":642923000},"cash@2024Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":51,"unit":"USD","end":"2024-03-31","value":308641000},"cash@2024Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":52,"unit":"USD","end":"2024-06-30","value":302795000},"cash@2024Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":53,"unit":"USD","end":"2024-09-30","value":368507000},"cash@2024Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":54,"unit":"USD","end":"2024-12-31","value":822854000},"cash@FY2024":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":54,"unit":"USD","end":"2024-12-31","value":822854000},"cash@2025Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":55,"unit":"USD","end":"2025-03-31","value":353030000},"cash@2025Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":56,"unit":"USD","end":"2025-06-30","value":317462000},"cash@2025Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":53,"unit":"USD","end":"2025-09-30","value":389170000},"cash@2025Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":56,"unit":"USD","end":"2025-12-31","value":1080659000},"cash@FY2025":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":56,"unit":"USD","end":"2025-12-31","value":1080659000},"cash@2026Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":55,"unit":"USD","end":"2026-03-31","value":435429000},"cash@2026Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":56,"unit":"USD","end":"2026-06-30","value":351527000},"currentAssets@2009Q2":{"kind":"filed","concept":"AssetsCurrent","filing":57,"unit":"USD","end":"2009-06-30","value":939840000},"currentAssets@2009Q3":{"kind":"filed","concept":"AssetsCurrent","filing":58,"unit":"USD","end":"2009-09-30","value":982561000},"currentAssets@2009Q4":{"kind":"filed","concept":"AssetsCurrent","filing":59,"unit":"USD","end":"2009-12-31","value":914226000},"currentAssets@FY2009":{"kind":"filed","concept":"AssetsCurrent","filing":59,"unit":"USD","end":"2009-12-31","value":914226000},"currentAssets@2010Q1":{"kind":"filed","concept":"AssetsCurrent","filing":60,"unit":"USD","end":"2010-03-31","value":882715000},"currentAssets@2010Q2":{"kind":"filed","concept":"AssetsCurrent","filing":61,"unit":"USD","end":"2010-06-30","value":938957000},"currentAssets@2010Q3":{"kind":"filed","concept":"AssetsCurrent","filing":62,"unit":"USD","end":"2010-09-30","value":1309805000},"currentAssets@2010Q4":{"kind":"filed","concept":"AssetsCurrent","filing":63,"unit":"USD","end":"2010-12-31","value":864495000},"currentAssets@FY2010":{"kind":"filed","concept":"AssetsCurrent","filing":63,"unit":"USD","end":"2010-12-31","value":864495000},"currentAssets@2011Q1":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2011-03-31","value":1215622000},"currentAssets@2011Q2":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2011-06-30","value":1355908000},"currentAssets@2011Q3":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2011-09-30","value":1345639000},"currentAssets@2011Q4":{"kind":"filed","concept":"AssetsCurrent","filing":64,"unit":"USD","end":"2011-12-31","value":1333723000},"currentAssets@FY2011":{"kind":"filed","concept":"AssetsCurrent","filing":64,"unit":"USD","end":"2011-12-31","value":1333723000},"currentAssets@2012Q1":{"kind":"filed","concept":"AssetsCurrent","filing":5,"unit":"USD","end":"2012-03-31","value":1748100000},"currentAssets@2012Q2":{"kind":"filed","concept":"AssetsCurrent","filing":6,"unit":"USD","end":"2012-06-30","value":1572341000},"currentAssets@2012Q3":{"kind":"filed","concept":"AssetsCurrent","filing":7,"unit":"USD","end":"2012-09-30","value":1633342000},"currentAssets@2012Q4":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2012-12-31","value":1378487000},"currentAssets@FY2012":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2012-12-31","value":1378487000},"currentAssets@2013Q1":{"kind":"filed","concept":"AssetsCurrent","filing":9,"unit":"USD","end":"2013-03-31","value":1218665000},"currentAssets@2013Q2":{"kind":"filed","concept":"AssetsCurrent","filing":10,"unit":"USD","end":"2013-06-30","value":1346379000},"currentAssets@2013Q3":{"kind":"filed","concept":"AssetsCurrent","filing":11,"unit":"USD","end":"2013-09-30","value":1331809000},"currentAssets@2013Q4":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2013-12-31","value":1082448000},"currentAssets@FY2013":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2013-12-31","value":1082448000},"currentAssets@2014Q1":{"kind":"filed","concept":"AssetsCurrent","filing":13,"unit":"USD","end":"2014-03-31","value":1196228000},"currentAssets@2014Q2":{"kind":"filed","concept":"AssetsCurrent","filing":14,"unit":"USD","end":"2014-06-30","value":1391214000},"currentAssets@2014Q3":{"kind":"filed","concept":"AssetsCurrent","filing":15,"unit":"USD","end":"2014-09-30","value":1407455000},"currentAssets@2014Q4":{"kind":"filed","concept":"AssetsCurrent","filing":8,"unit":"USD","end":"2014-12-31","value":1135394000},"currentAssets@FY2014":{"kind":"filed","concept":"AssetsCurrent","filing":8,"unit":"USD","end":"2014-12-31","value":1135394000},"currentAssets@2015Q1":{"kind":"filed","concept":"AssetsCurrent","filing":17,"unit":"USD","end":"2015-03-31","value":1228490000},"currentAssets@2015Q2":{"kind":"filed","concept":"AssetsCurrent","filing":18,"unit":"USD","end":"2015-06-30","value":1359809000},"currentAssets@2015Q3":{"kind":"filed","concept":"AssetsCurrent","filing":19,"unit":"USD","end":"2015-09-30","value":1337130000},"currentAssets@2015Q4":{"kind":"filed","concept":"AssetsCurrent","filing":12,"unit":"USD","end":"2015-12-31","value":1045258000},"currentAssets@FY2015":{"kind":"filed","concept":"AssetsCurrent","filing":12,"unit":"USD","end":"2015-12-31","value":1045258000},"currentAssets@2016Q1":{"kind":"filed","concept":"AssetsCurrent","filing":21,"unit":"USD","end":"2016-03-31","value":1206757000},"currentAssets@2016Q2":{"kind":"filed","concept":"AssetsCurrent","filing":22,"unit":"USD","end":"2016-06-30","value":1367419000},"currentAssets@2016Q3":{"kind":"filed","concept":"AssetsCurrent","filing":23,"unit":"USD","end":"2016-09-30","value":1298358000},"currentAssets@2016Q4":{"kind":"filed","concept":"AssetsCurrent","filing":16,"unit":"USD","end":"2016-12-31","value":962178000},"currentAssets@FY2016":{"kind":"filed","concept":"AssetsCurrent","filing":16,"unit":"USD","end":"2016-12-31","value":962178000},"currentAssets@2017Q1":{"kind":"filed","concept":"AssetsCurrent","filing":25,"unit":"USD","end":"2017-03-31","value":1443499000},"currentAssets@2017Q2":{"kind":"filed","concept":"AssetsCurrent","filing":26,"unit":"USD","end":"2017-06-30","value":1569358000},"currentAssets@2017Q3":{"kind":"filed","concept":"AssetsCurrent","filing":27,"unit":"USD","end":"2017-09-30","value":1668340000},"currentAssets@2017Q4":{"kind":"filed","concept":"AssetsCurrent","filing":20,"unit":"USD","end":"2017-12-31","value":1291922000},"currentAssets@FY2017":{"kind":"filed","concept":"AssetsCurrent","filing":20,"unit":"USD","end":"2017-12-31","value":1291922000},"currentAssets@2018Q1":{"kind":"filed","concept":"AssetsCurrent","filing":28,"unit":"USD","end":"2018-03-31","value":1568537000},"currentAssets@2018Q2":{"kind":"filed","concept":"AssetsCurrent","filing":29,"unit":"USD","end":"2018-06-30","value":1726825000},"currentAssets@2018Q3":{"kind":"filed","concept":"AssetsCurrent","filing":30,"unit":"USD","end":"2018-09-30","value":1712545000},"currentAssets@2018Q4":{"kind":"filed","concept":"AssetsCurrent","filing":24,"unit":"USD","end":"2018-12-31","value":1290134000},"currentAssets@FY2018":{"kind":"filed","concept":"AssetsCurrent","filing":24,"unit":"USD","end":"2018-12-31","value":1290134000},"currentAssets@2019Q1":{"kind":"filed","concept":"AssetsCurrent","filing":31,"unit":"USD","end":"2019-03-31","value":1494836000},"currentAssets@2019Q2":{"kind":"filed","concept":"AssetsCurrent","filing":32,"unit":"USD","end":"2019-06-30","value":1659851000},"currentAssets@2019Q3":{"kind":"filed","concept":"AssetsCurrent","filing":33,"unit":"USD","end":"2019-09-30","value":1633309000},"currentAssets@2019Q4":{"kind":"filed","concept":"AssetsCurrent","filing":34,"unit":"USD","end":"2019-12-31","value":1406808000},"currentAssets@FY2019":{"kind":"filed","concept":"AssetsCurrent","filing":34,"unit":"USD","end":"2019-12-31","value":1406808000},"currentAssets@2020Q1":{"kind":"filed","concept":"AssetsCurrent","filing":35,"unit":"USD","end":"2020-03-31","value":1982345000},"currentAssets@2020Q2":{"kind":"filed","concept":"AssetsCurrent","filing":36,"unit":"USD","end":"2020-06-30","value":1827723000},"currentAssets@2020Q3":{"kind":"filed","concept":"AssetsCurrent","filing":37,"unit":"USD","end":"2020-09-30","value":1822091000},"currentAssets@2020Q4":{"kind":"filed","concept":"AssetsCurrent","filing":38,"unit":"USD","end":"2020-12-31","value":1799193000},"currentAssets@FY2020":{"kind":"filed","concept":"AssetsCurrent","filing":38,"unit":"USD","end":"2020-12-31","value":1799193000},"currentAssets@2021Q1":{"kind":"filed","concept":"AssetsCurrent","filing":39,"unit":"USD","end":"2021-03-31","value":1819238000},"currentAssets@2021Q2":{"kind":"filed","concept":"AssetsCurrent","filing":40,"unit":"USD","end":"2021-06-30","value":2053256000},"currentAssets@2021Q3":{"kind":"filed","concept":"AssetsCurrent","filing":41,"unit":"USD","end":"2021-09-30","value":2181374000},"currentAssets@2021Q4":{"kind":"filed","concept":"AssetsCurrent","filing":42,"unit":"USD","end":"2021-12-31","value":2295849000},"currentAssets@FY2021":{"kind":"filed","concept":"AssetsCurrent","filing":42,"unit":"USD","end":"2021-12-31","value":2295849000},"currentAssets@2022Q1":{"kind":"filed","concept":"AssetsCurrent","filing":43,"unit":"USD","end":"2022-03-31","value":2281771000},"currentAssets@2022Q2":{"kind":"filed","concept":"AssetsCurrent","filing":44,"unit":"USD","end":"2022-06-30","value":2553152000},"currentAssets@2022Q3":{"kind":"filed","concept":"AssetsCurrent","filing":45,"unit":"USD","end":"2022-09-30","value":2332228000},"currentAssets@2022Q4":{"kind":"filed","concept":"AssetsCurrent","filing":46,"unit":"USD","end":"2022-12-31","value":2132652000},"currentAssets@FY2022":{"kind":"filed","concept":"AssetsCurrent","filing":46,"unit":"USD","end":"2022-12-31","value":2132652000},"currentAssets@2023Q1":{"kind":"filed","concept":"AssetsCurrent","filing":47,"unit":"USD","end":"2023-03-31","value":2625009000},"currentAssets@2023Q2":{"kind":"filed","concept":"AssetsCurrent","filing":48,"unit":"USD","end":"2023-06-30","value":2698457000},"currentAssets@2023Q3":{"kind":"filed","concept":"AssetsCurrent","filing":49,"unit":"USD","end":"2023-09-30","value":2661822000},"currentAssets@2023Q4":{"kind":"filed","concept":"AssetsCurrent","filing":50,"unit":"USD","end":"2023-12-31","value":2348982000},"currentAssets@FY2023":{"kind":"filed","concept":"AssetsCurrent","filing":50,"unit":"USD","end":"2023-12-31","value":2348982000},"currentAssets@2024Q1":{"kind":"filed","concept":"AssetsCurrent","filing":51,"unit":"USD","end":"2024-03-31","value":2376371000},"currentAssets@2024Q2":{"kind":"filed","concept":"AssetsCurrent","filing":52,"unit":"USD","end":"2024-06-30","value":2538633000},"currentAssets@2024Q3":{"kind":"filed","concept":"AssetsCurrent","filing":53,"unit":"USD","end":"2024-09-30","value":2519488000},"currentAssets@2024Q4":{"kind":"filed","concept":"AssetsCurrent","filing":54,"unit":"USD","end":"2024-12-31","value":2522683000},"currentAssets@FY2024":{"kind":"filed","concept":"AssetsCurrent","filing":54,"unit":"USD","end":"2024-12-31","value":2522683000},"currentAssets@2025Q1":{"kind":"filed","concept":"AssetsCurrent","filing":55,"unit":"USD","end":"2025-03-31","value":2597470000},"currentAssets@2025Q2":{"kind":"filed","concept":"AssetsCurrent","filing":56,"unit":"USD","end":"2025-06-30","value":3008844000},"currentAssets@2025Q3":{"kind":"filed","concept":"AssetsCurrent","filing":53,"unit":"USD","end":"2025-09-30","value":3112311000},"currentAssets@2025Q4":{"kind":"filed","concept":"AssetsCurrent","filing":56,"unit":"USD","end":"2025-12-31","value":2991918000},"currentAssets@FY2025":{"kind":"filed","concept":"AssetsCurrent","filing":56,"unit":"USD","end":"2025-12-31","value":2991918000},"currentAssets@2026Q1":{"kind":"filed","concept":"AssetsCurrent","filing":55,"unit":"USD","end":"2026-03-31","value":2966768000},"currentAssets@2026Q2":{"kind":"filed","concept":"AssetsCurrent","filing":56,"unit":"USD","end":"2026-06-30","value":3293875000},"totalAssets@2009Q2":{"kind":"filed","concept":"Assets","filing":57,"unit":"USD","end":"2009-06-30","value":2240429000},"totalAssets@2009Q3":{"kind":"filed","concept":"Assets","filing":58,"unit":"USD","end":"2009-09-30","value":2291051000},"totalAssets@2009Q4":{"kind":"filed","concept":"Assets","filing":59,"unit":"USD","end":"2009-12-31","value":2214354000},"totalAssets@FY2009":{"kind":"filed","concept":"Assets","filing":59,"unit":"USD","end":"2009-12-31","value":2214354000},"totalAssets@2010Q1":{"kind":"filed","concept":"Assets","filing":60,"unit":"USD","end":"2010-03-31","value":2160012000},"totalAssets@2010Q2":{"kind":"filed","concept":"Assets","filing":61,"unit":"USD","end":"2010-06-30","value":2182906000},"totalAssets@2010Q3":{"kind":"filed","concept":"Assets","filing":62,"unit":"USD","end":"2010-09-30","value":2574100000},"totalAssets@2010Q4":{"kind":"filed","concept":"Assets","filing":63,"unit":"USD","end":"2010-12-31","value":2176018000},"totalAssets@FY2010":{"kind":"filed","concept":"Assets","filing":63,"unit":"USD","end":"2010-12-31","value":2176018000},"totalAssets@2011Q1":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2011-03-31","value":2855089000},"totalAssets@2011Q2":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2011-06-30","value":3007672000},"totalAssets@2011Q3":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2011-09-30","value":3019584000},"totalAssets@2011Q4":{"kind":"filed","concept":"Assets","filing":64,"unit":"USD","end":"2011-12-31","value":2979087000},"totalAssets@FY2011":{"kind":"filed","concept":"Assets","filing":64,"unit":"USD","end":"2011-12-31","value":2979087000},"totalAssets@2012Q1":{"kind":"filed","concept":"Assets","filing":5,"unit":"USD","end":"2012-03-31","value":3417828000},"totalAssets@2012Q2":{"kind":"filed","concept":"Assets","filing":6,"unit":"USD","end":"2012-06-30","value":3220990000},"totalAssets@2012Q3":{"kind":"filed","concept":"Assets","filing":7,"unit":"USD","end":"2012-09-30","value":3541956000},"totalAssets@2012Q4":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2012-12-31","value":3293543000},"totalAssets@FY2012":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2012-12-31","value":3293543000},"totalAssets@2013Q1":{"kind":"filed","concept":"Assets","filing":9,"unit":"USD","end":"2013-03-31","value":3099652000},"totalAssets@2013Q2":{"kind":"filed","concept":"Assets","filing":10,"unit":"USD","end":"2013-06-30","value":3209105000},"totalAssets@2013Q3":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2013-09-30","value":3203099000},"totalAssets@2013Q4":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2013-12-31","value":3321082000},"totalAssets@FY2013":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2013-12-31","value":3321082000},"totalAssets@2014Q1":{"kind":"filed","concept":"Assets","filing":13,"unit":"USD","end":"2014-03-31","value":3439126000},"totalAssets@2014Q2":{"kind":"filed","concept":"Assets","filing":14,"unit":"USD","end":"2014-06-30","value":3640898000},"totalAssets@2014Q3":{"kind":"filed","concept":"Assets","filing":15,"unit":"USD","end":"2014-09-30","value":3630176000},"totalAssets@2014Q4":{"kind":"filed","concept":"Assets","filing":8,"unit":"USD","end":"2014-12-31","value":3274136000},"totalAssets@FY2014":{"kind":"filed","concept":"Assets","filing":8,"unit":"USD","end":"2014-12-31","value":3274136000},"totalAssets@2015Q1":{"kind":"filed","concept":"Assets","filing":17,"unit":"USD","end":"2015-03-31","value":3330159000},"totalAssets@2015Q2":{"kind":"filed","concept":"Assets","filing":18,"unit":"USD","end":"2015-06-30","value":3503117000},"totalAssets@2015Q3":{"kind":"filed","concept":"Assets","filing":19,"unit":"USD","end":"2015-09-30","value":3491862000},"totalAssets@2015Q4":{"kind":"filed","concept":"Assets","filing":12,"unit":"USD","end":"2015-12-31","value":3192679000},"totalAssets@FY2015":{"kind":"filed","concept":"Assets","filing":12,"unit":"USD","end":"2015-12-31","value":3192679000},"totalAssets@2016Q1":{"kind":"filed","concept":"Assets","filing":21,"unit":"USD","end":"2016-03-31","value":3384465000},"totalAssets@2016Q2":{"kind":"filed","concept":"Assets","filing":22,"unit":"USD","end":"2016-06-30","value":3554175000},"totalAssets@2016Q3":{"kind":"filed","concept":"Assets","filing":23,"unit":"USD","end":"2016-09-30","value":3501519000},"totalAssets@2016Q4":{"kind":"filed","concept":"Assets","filing":16,"unit":"USD","end":"2016-12-31","value":3149390000},"totalAssets@FY2016":{"kind":"filed","concept":"Assets","filing":16,"unit":"USD","end":"2016-12-31","value":3149390000},"totalAssets@2017Q1":{"kind":"filed","concept":"Assets","filing":25,"unit":"USD","end":"2017-03-31","value":3650006000},"totalAssets@2017Q2":{"kind":"filed","concept":"Assets","filing":26,"unit":"USD","end":"2017-06-30","value":4894572000},"totalAssets@2017Q3":{"kind":"filed","concept":"Assets","filing":27,"unit":"USD","end":"2017-09-30","value":5021090000},"totalAssets@2017Q4":{"kind":"filed","concept":"Assets","filing":20,"unit":"USD","end":"2017-12-31","value":4645449000},"totalAssets@FY2017":{"kind":"filed","concept":"Assets","filing":20,"unit":"USD","end":"2017-12-31","value":4645449000},"totalAssets@2018Q1":{"kind":"filed","concept":"Assets","filing":28,"unit":"USD","end":"2018-03-31","value":4952487000},"totalAssets@2018Q2":{"kind":"filed","concept":"Assets","filing":29,"unit":"USD","end":"2018-06-30","value":5059677000},"totalAssets@2018Q3":{"kind":"filed","concept":"Assets","filing":30,"unit":"USD","end":"2018-09-30","value":5058199000},"totalAssets@2018Q4":{"kind":"filed","concept":"Assets","filing":24,"unit":"USD","end":"2018-12-31","value":4579294000},"totalAssets@FY2018":{"kind":"filed","concept":"Assets","filing":24,"unit":"USD","end":"2018-12-31","value":4579294000},"totalAssets@2019Q1":{"kind":"filed","concept":"Assets","filing":31,"unit":"USD","end":"2019-03-31","value":4924573000},"totalAssets@2019Q2":{"kind":"filed","concept":"Assets","filing":32,"unit":"USD","end":"2019-06-30","value":5111218000},"totalAssets@2019Q3":{"kind":"filed","concept":"Assets","filing":33,"unit":"USD","end":"2019-09-30","value":5074017000},"totalAssets@2019Q4":{"kind":"filed","concept":"Assets","filing":34,"unit":"USD","end":"2019-12-31","value":4931059000},"totalAssets@FY2019":{"kind":"filed","concept":"Assets","filing":34,"unit":"USD","end":"2019-12-31","value":4931059000},"totalAssets@2020Q1":{"kind":"filed","concept":"Assets","filing":35,"unit":"USD","end":"2020-03-31","value":5528538000},"totalAssets@2020Q2":{"kind":"filed","concept":"Assets","filing":36,"unit":"USD","end":"2020-06-30","value":6373056000},"totalAssets@2020Q3":{"kind":"filed","concept":"Assets","filing":37,"unit":"USD","end":"2020-09-30","value":6452579000},"totalAssets@2020Q4":{"kind":"filed","concept":"Assets","filing":38,"unit":"USD","end":"2020-12-31","value":6511586000},"totalAssets@FY2020":{"kind":"filed","concept":"Assets","filing":38,"unit":"USD","end":"2020-12-31","value":6511586000},"totalAssets@2021Q1":{"kind":"filed","concept":"Assets","filing":39,"unit":"USD","end":"2021-03-31","value":6441472000},"totalAssets@2021Q2":{"kind":"filed","concept":"Assets","filing":40,"unit":"USD","end":"2021-06-30","value":6724319000},"totalAssets@2021Q3":{"kind":"filed","concept":"Assets","filing":41,"unit":"USD","end":"2021-09-30","value":7547840000},"totalAssets@2021Q4":{"kind":"filed","concept":"Assets","filing":42,"unit":"USD","end":"2021-12-31","value":7770846000},"totalAssets@FY2021":{"kind":"filed","concept":"Assets","filing":42,"unit":"USD","end":"2021-12-31","value":7770846000},"totalAssets@2022Q1":{"kind":"filed","concept":"Assets","filing":43,"unit":"USD","end":"2022-03-31","value":7710410000},"totalAssets@2022Q2":{"kind":"filed","concept":"Assets","filing":44,"unit":"USD","end":"2022-06-30","value":7874499000},"totalAssets@2022Q3":{"kind":"filed","concept":"Assets","filing":45,"unit":"USD","end":"2022-09-30","value":7519413000},"totalAssets@2022Q4":{"kind":"filed","concept":"Assets","filing":46,"unit":"USD","end":"2022-12-31","value":7345757000},"totalAssets@FY2022":{"kind":"filed","concept":"Assets","filing":46,"unit":"USD","end":"2022-12-31","value":7345757000},"totalAssets@2023Q1":{"kind":"filed","concept":"Assets","filing":47,"unit":"USD","end":"2023-03-31","value":7861722000},"totalAssets@2023Q2":{"kind":"filed","concept":"Assets","filing":48,"unit":"USD","end":"2023-06-30","value":7913721000},"totalAssets@2023Q3":{"kind":"filed","concept":"Assets","filing":49,"unit":"USD","end":"2023-09-30","value":7812307000},"totalAssets@2023Q4":{"kind":"filed","concept":"Assets","filing":50,"unit":"USD","end":"2023-12-31","value":7611236000},"totalAssets@FY2023":{"kind":"filed","concept":"Assets","filing":50,"unit":"USD","end":"2023-12-31","value":7611236000},"totalAssets@2024Q1":{"kind":"filed","concept":"Assets","filing":51,"unit":"USD","end":"2024-03-31","value":7574255000},"totalAssets@2024Q2":{"kind":"filed","concept":"Assets","filing":52,"unit":"USD","end":"2024-06-30","value":7693237000},"totalAssets@2024Q3":{"kind":"filed","concept":"Assets","filing":53,"unit":"USD","end":"2024-09-30","value":7747366000},"totalAssets@2024Q4":{"kind":"filed","concept":"Assets","filing":54,"unit":"USD","end":"2024-12-31","value":8584668000},"totalAssets@FY2024":{"kind":"filed","concept":"Assets","filing":54,"unit":"USD","end":"2024-12-31","value":8584668000},"totalAssets@2025Q1":{"kind":"filed","concept":"Assets","filing":55,"unit":"USD","end":"2025-03-31","value":8767975000},"totalAssets@2025Q2":{"kind":"filed","concept":"Assets","filing":56,"unit":"USD","end":"2025-06-30","value":9410393000},"totalAssets@2025Q3":{"kind":"filed","concept":"Assets","filing":53,"unit":"USD","end":"2025-09-30","value":9498197000},"totalAssets@2025Q4":{"kind":"filed","concept":"Assets","filing":56,"unit":"USD","end":"2025-12-31","value":9397083000},"totalAssets@FY2025":{"kind":"filed","concept":"Assets","filing":56,"unit":"USD","end":"2025-12-31","value":9397083000},"totalAssets@2026Q1":{"kind":"filed","concept":"Assets","filing":55,"unit":"USD","end":"2026-03-31","value":9322279000},"totalAssets@2026Q2":{"kind":"filed","concept":"Assets","filing":56,"unit":"USD","end":"2026-06-30","value":9600683000},"currentLiabilities@2009Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":57,"unit":"USD","end":"2009-06-30","value":479578000},"currentLiabilities@2009Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":58,"unit":"USD","end":"2009-09-30","value":437176000},"currentLiabilities@2009Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":59,"unit":"USD","end":"2009-12-31","value":424336000},"currentLiabilities@FY2009":{"kind":"filed","concept":"LiabilitiesCurrent","filing":59,"unit":"USD","end":"2009-12-31","value":424336000},"currentLiabilities@2010Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":60,"unit":"USD","end":"2010-03-31","value":415443000},"currentLiabilities@2010Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":61,"unit":"USD","end":"2010-06-30","value":422895000},"currentLiabilities@2010Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":62,"unit":"USD","end":"2010-09-30","value":611105000},"currentLiabilities@2010Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":63,"unit":"USD","end":"2010-12-31","value":413135000},"currentLiabilities@FY2010":{"kind":"filed","concept":"LiabilitiesCurrent","filing":63,"unit":"USD","end":"2010-12-31","value":413135000},"currentLiabilities@2011Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2011-03-31","value":928806000},"currentLiabilities@2011Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2011-06-30","value":654691000},"currentLiabilities@2011Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2011-09-30","value":621913000},"currentLiabilities@2011Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":64,"unit":"USD","end":"2011-12-31","value":595489000},"currentLiabilities@FY2011":{"kind":"filed","concept":"LiabilitiesCurrent","filing":64,"unit":"USD","end":"2011-12-31","value":595489000},"currentLiabilities@2012Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":5,"unit":"USD","end":"2012-03-31","value":723464000},"currentLiabilities@2012Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":6,"unit":"USD","end":"2012-06-30","value":622996000},"currentLiabilities@2012Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":7,"unit":"USD","end":"2012-09-30","value":830614000},"currentLiabilities@2012Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2012-12-31","value":702559000},"currentLiabilities@FY2012":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2012-12-31","value":702559000},"currentLiabilities@2013Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":9,"unit":"USD","end":"2013-03-31","value":915163000},"currentLiabilities@2013Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":10,"unit":"USD","end":"2013-06-30","value":1013154000},"currentLiabilities@2013Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":11,"unit":"USD","end":"2013-09-30","value":617203000},"currentLiabilities@2013Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2013-12-31","value":620256000},"currentLiabilities@FY2013":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2013-12-31","value":620256000},"currentLiabilities@2014Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":13,"unit":"USD","end":"2014-03-31","value":735014000},"currentLiabilities@2014Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":14,"unit":"USD","end":"2014-06-30","value":902592000},"currentLiabilities@2014Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":15,"unit":"USD","end":"2014-09-30","value":890157000},"currentLiabilities@2014Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":8,"unit":"USD","end":"2014-12-31","value":664479000},"currentLiabilities@FY2014":{"kind":"filed","concept":"LiabilitiesCurrent","filing":8,"unit":"USD","end":"2014-12-31","value":664479000},"currentLiabilities@2015Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":17,"unit":"USD","end":"2015-03-31","value":921382000},"currentLiabilities@2015Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":18,"unit":"USD","end":"2015-06-30","value":1037536000},"currentLiabilities@2015Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":19,"unit":"USD","end":"2015-09-30","value":975018000},"currentLiabilities@2015Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":12,"unit":"USD","end":"2015-12-31","value":781213000},"currentLiabilities@FY2015":{"kind":"filed","concept":"LiabilitiesCurrent","filing":12,"unit":"USD","end":"2015-12-31","value":781213000},"currentLiabilities@2016Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":21,"unit":"USD","end":"2016-03-31","value":934354000},"currentLiabilities@2016Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":22,"unit":"USD","end":"2016-06-30","value":1078286000},"currentLiabilities@2016Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":23,"unit":"USD","end":"2016-09-30","value":966401000},"currentLiabilities@2016Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":16,"unit":"USD","end":"2016-12-31","value":861825000},"currentLiabilities@FY2016":{"kind":"filed","concept":"LiabilitiesCurrent","filing":16,"unit":"USD","end":"2016-12-31","value":861825000},"currentLiabilities@2017Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":25,"unit":"USD","end":"2017-03-31","value":1092992000},"currentLiabilities@2017Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":26,"unit":"USD","end":"2017-06-30","value":1279205000},"currentLiabilities@2017Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":27,"unit":"USD","end":"2017-09-30","value":1319338000},"currentLiabilities@2017Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":20,"unit":"USD","end":"2017-12-31","value":958277000},"currentLiabilities@FY2017":{"kind":"filed","concept":"LiabilitiesCurrent","filing":20,"unit":"USD","end":"2017-12-31","value":958277000},"currentLiabilities@2018Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":28,"unit":"USD","end":"2018-03-31","value":1459296000},"currentLiabilities@2018Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":29,"unit":"USD","end":"2018-06-30","value":1553748000},"currentLiabilities@2018Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":30,"unit":"USD","end":"2018-09-30","value":1459854000},"currentLiabilities@2018Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":24,"unit":"USD","end":"2018-12-31","value":1079068000},"currentLiabilities@FY2018":{"kind":"filed","concept":"LiabilitiesCurrent","filing":24,"unit":"USD","end":"2018-12-31","value":1079068000},"currentLiabilities@2019Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":31,"unit":"USD","end":"2019-03-31","value":1298785000},"currentLiabilities@2019Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":32,"unit":"USD","end":"2019-06-30","value":1696887000},"currentLiabilities@2019Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":33,"unit":"USD","end":"2019-09-30","value":1617777000},"currentLiabilities@2019Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":34,"unit":"USD","end":"2019-12-31","value":1018529000},"currentLiabilities@FY2019":{"kind":"filed","concept":"LiabilitiesCurrent","filing":34,"unit":"USD","end":"2019-12-31","value":1018529000},"currentLiabilities@2020Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":35,"unit":"USD","end":"2020-03-31","value":1643834000},"currentLiabilities@2020Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":36,"unit":"USD","end":"2020-06-30","value":1363128000},"currentLiabilities@2020Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":37,"unit":"USD","end":"2020-09-30","value":1242341000},"currentLiabilities@2020Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":38,"unit":"USD","end":"2020-12-31","value":1191620000},"currentLiabilities@FY2020":{"kind":"filed","concept":"LiabilitiesCurrent","filing":38,"unit":"USD","end":"2020-12-31","value":1191620000},"currentLiabilities@2021Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":39,"unit":"USD","end":"2021-03-31","value":1155108000},"currentLiabilities@2021Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":40,"unit":"USD","end":"2021-06-30","value":1315155000},"currentLiabilities@2021Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":41,"unit":"USD","end":"2021-09-30","value":2041088000},"currentLiabilities@2021Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":42,"unit":"USD","end":"2021-12-31","value":1508522000},"currentLiabilities@FY2021":{"kind":"filed","concept":"LiabilitiesCurrent","filing":42,"unit":"USD","end":"2021-12-31","value":1508522000},"currentLiabilities@2022Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":43,"unit":"USD","end":"2022-03-31","value":1716956000},"currentLiabilities@2022Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":44,"unit":"USD","end":"2022-06-30","value":1960039000},"currentLiabilities@2022Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":45,"unit":"USD","end":"2022-09-30","value":1681412000},"currentLiabilities@2022Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":46,"unit":"USD","end":"2022-12-31","value":1437860000},"currentLiabilities@FY2022":{"kind":"filed","concept":"LiabilitiesCurrent","filing":46,"unit":"USD","end":"2022-12-31","value":1437860000},"currentLiabilities@2023Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":47,"unit":"USD","end":"2023-03-31","value":1844115000},"currentLiabilities@2023Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":48,"unit":"USD","end":"2023-06-30","value":1879627000},"currentLiabilities@2023Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":49,"unit":"USD","end":"2023-09-30","value":1915561000},"currentLiabilities@2023Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":50,"unit":"USD","end":"2023-12-31","value":2311856000},"currentLiabilities@FY2023":{"kind":"filed","concept":"LiabilitiesCurrent","filing":50,"unit":"USD","end":"2023-12-31","value":2311856000},"currentLiabilities@2024Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":51,"unit":"USD","end":"2024-03-31","value":2289477000},"currentLiabilities@2024Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":52,"unit":"USD","end":"2024-06-30","value":2395997000},"currentLiabilities@2024Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":53,"unit":"USD","end":"2024-09-30","value":2305762000},"currentLiabilities@2024Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":54,"unit":"USD","end":"2024-12-31","value":2247532000},"currentLiabilities@FY2024":{"kind":"filed","concept":"LiabilitiesCurrent","filing":54,"unit":"USD","end":"2024-12-31","value":2247532000},"currentLiabilities@2025Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":55,"unit":"USD","end":"2025-03-31","value":2285331000},"currentLiabilities@2025Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":56,"unit":"USD","end":"2025-06-30","value":3134537000},"currentLiabilities@2025Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":53,"unit":"USD","end":"2025-09-30","value":2450978000},"currentLiabilities@2025Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":56,"unit":"USD","end":"2025-12-31","value":2451869000},"currentLiabilities@FY2025":{"kind":"filed","concept":"LiabilitiesCurrent","filing":56,"unit":"USD","end":"2025-12-31","value":2451869000},"currentLiabilities@2026Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":55,"unit":"USD","end":"2026-03-31","value":2357783000},"currentLiabilities@2026Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":56,"unit":"USD","end":"2026-06-30","value":2589854000},"totalLiabilities@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2018"},{"ref":"equity@FY2018","weight":-1}],"rule":"accounting-identity","value":3698029000},"totalLiabilities@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q3"},{"ref":"equity@2019Q3","weight":-1}],"rule":"accounting-identity","value":4105487000},"totalLiabilities@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q4"},{"ref":"equity@2019Q4","weight":-1}],"rule":"accounting-identity","value":3907737000},"totalLiabilities@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2019"},{"ref":"equity@FY2019","weight":-1}],"rule":"accounting-identity","value":3907737000},"equity@2021Q3":{"kind":"filed","concept":"StockholdersEquity","filing":41,"unit":"USD","end":"2021-09-30","value":1456706000},"equity@2021Q4":{"kind":"filed","concept":"StockholdersEquity","filing":46,"unit":"USD","end":"2021-12-31","value":1562696000},"equity@FY2021":{"kind":"filed","concept":"StockholdersEquity","filing":46,"unit":"USD","end":"2021-12-31","value":1562696000},"equity@2022Q1":{"kind":"filed","concept":"StockholdersEquity","filing":43,"unit":"USD","end":"2022-03-31","value":1638239000},"equity@2022Q2":{"kind":"filed","concept":"StockholdersEquity","filing":44,"unit":"USD","end":"2022-06-30","value":1625463000},"equity@2022Q3":{"kind":"filed","concept":"StockholdersEquity","filing":45,"unit":"USD","end":"2022-09-30","value":1693231000},"equity@2022Q4":{"kind":"filed","concept":"StockholdersEquity","filing":50,"unit":"USD","end":"2022-12-31","value":1718256000},"equity@FY2022":{"kind":"filed","concept":"StockholdersEquity","filing":50,"unit":"USD","end":"2022-12-31","value":1718256000},"equity@2023Q1":{"kind":"filed","concept":"StockholdersEquity","filing":47,"unit":"USD","end":"2023-03-31","value":1781290000},"equity@2023Q2":{"kind":"filed","concept":"StockholdersEquity","filing":48,"unit":"USD","end":"2023-06-30","value":1871136000},"equity@2023Q3":{"kind":"filed","concept":"StockholdersEquity","filing":49,"unit":"USD","end":"2023-09-30","value":1781889000},"equity@2023Q4":{"kind":"filed","concept":"StockholdersEquity","filing":54,"unit":"USD","end":"2023-12-31","value":1889358000},"equity@FY2023":{"kind":"filed","concept":"StockholdersEquity","filing":54,"unit":"USD","end":"2023-12-31","value":1889358000},"equity@2024Q1":{"kind":"filed","concept":"StockholdersEquity","filing":51,"unit":"USD","end":"2024-03-31","value":1899846000},"equity@2024Q2":{"kind":"filed","concept":"StockholdersEquity","filing":52,"unit":"USD","end":"2024-06-30","value":1933690000},"equity@2024Q3":{"kind":"filed","concept":"StockholdersEquity","filing":53,"unit":"USD","end":"2024-09-30","value":2053970000},"equity@2024Q4":{"kind":"filed","concept":"StockholdersEquity","filing":54,"unit":"USD","end":"2024-12-31","value":1989581000},"equity@FY2024":{"kind":"filed","concept":"StockholdersEquity","filing":54,"unit":"USD","end":"2024-12-31","value":1989581000},"equity@2025Q1":{"kind":"filed","concept":"StockholdersEquity","filing":55,"unit":"USD","end":"2025-03-31","value":2083344000},"equity@2025Q2":{"kind":"filed","concept":"StockholdersEquity","filing":56,"unit":"USD","end":"2025-06-30","value":2222218000},"equity@2025Q3":{"kind":"filed","concept":"StockholdersEquity","filing":53,"unit":"USD","end":"2025-09-30","value":2272451000},"equity@2025Q4":{"kind":"filed","concept":"StockholdersEquity","filing":56,"unit":"USD","end":"2025-12-31","value":2274301000},"equity@FY2025":{"kind":"filed","concept":"StockholdersEquity","filing":56,"unit":"USD","end":"2025-12-31","value":2274301000},"equity@2026Q1":{"kind":"filed","concept":"StockholdersEquity","filing":55,"unit":"USD","end":"2026-03-31","value":2320597000},"equity@2026Q2":{"kind":"filed","concept":"StockholdersEquity","filing":56,"unit":"USD","end":"2026-06-30","value":2379372000},"netIncome@2011Q3":{"kind":"filed","concept":"ProfitLoss","filing":64,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":78756000},"revenue@FY2020":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":42,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":4921943000},"revenue@2021Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":39,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":1238110000},"revenue@2021Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":40,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":1348661000},"revenue@2021Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":41,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":1651070000},"revenue@2018Q4":{"kind":"filed","concept":"Revenues","filing":24,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":1070493000},"revenue@2019Q1":{"kind":"filed","concept":"Revenues","filing":31,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":1027131000},"revenue@2019Q2":{"kind":"filed","concept":"Revenues","filing":32,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":1093163000},"revenue@FY2018":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":34,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":4448875000},"revenue@2019Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":33,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":1321342000},"#0":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":38,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":4489927000},"#1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":33,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":3441635000},"revenue@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#0"},{"ref":"#1","weight":-1}],"rule":"quarter-from-ytd","value":1048292000},"revenue@FY2019":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":38,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":4489927000},"revenue@2020Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":35,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":1030384000},"revenue@2020Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":36,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":1176470000},"revenue@2020Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":37,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":1488499000},"#2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":42,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":4921943000},"#3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":37,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":3695353000},"revenue@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#2"},{"ref":"#3","weight":-1}],"rule":"quarter-from-ytd","value":1226590000},"#4":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":46,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":5677105000},"#5":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":41,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":4237841000},"revenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#4"},{"ref":"#5","weight":-1}],"rule":"quarter-from-ytd","value":1439264000},"revenue@FY2021":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":46,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":5677105000},"revenue@2022Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":43,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":1441886000},"revenue@2022Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":44,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":1543781000},"revenue@2022Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":45,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":1970445000},"#6":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":50,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":6411499000},"#7":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":45,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":4956112000},"revenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#6"},{"ref":"#7","weight":-1}],"rule":"quarter-from-ytd","value":1455387000},"revenue@FY2022":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":50,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":6411499000},"revenue@2023Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":47,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":1418281000},"revenue@2023Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":48,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":1426727000},"revenue@2023Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":49,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":1803101000},"#8":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":54,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":5988205000},"#9":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":49,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":4648109000},"revenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#8"},{"ref":"#9","weight":-1}],"rule":"quarter-from-ytd","value":1340096000},"revenue@FY2023":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":54,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":5988205000},"revenue@2024Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":51,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":1317038000},"revenue@2024Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":52,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":1381365000},"revenue@2024Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":53,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":1745124000},"#10":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":54,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":5854694000},"#11":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":53,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":4443527000},"revenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#10"},{"ref":"#11","weight":-1}],"rule":"quarter-from-ytd","value":1411167000},"revenue@FY2024":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":54,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":5854694000},"revenue@2025Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":55,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":1466661000},"revenue@2025Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":56,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":1539161000},"revenue@2025Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":53,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":2008739000},"#12":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":54,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":6483166000},"#13":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":53,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":5014561000},"revenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#12"},{"ref":"#13","weight":-1}],"rule":"quarter-from-ytd","value":1468605000},"revenue@FY2025":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":54,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":6483166000},"revenue@2026Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":55,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":1561258000},"revenue@2026Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":56,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":1643269000},"revenue@FY2016":{"kind":"filed","concept":"Revenues","filing":20,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":3612914000},"revenue@2017Q1":{"kind":"filed","concept":"Revenues","filing":20,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":805407000},"revenue@2017Q2":{"kind":"filed","concept":"Revenues","filing":20,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":1021814000},"revenue@2017Q3":{"kind":"filed","concept":"Revenues","filing":20,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":1266930000},"revenue@2017Q4":{"kind":"filed","concept":"Revenues","filing":20,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":995703000},"revenue@FY2017":{"kind":"filed","concept":"Revenues","filing":24,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":4089854000},"revenue@2018Q1":{"kind":"filed","concept":"Revenues","filing":24,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":1012280000},"revenue@2018Q2":{"kind":"filed","concept":"Revenues","filing":24,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":1059103000},"revenue@2018Q3":{"kind":"filed","concept":"Revenues","filing":24,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":1306999000},"revenue@2012Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":0,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":768357000},"revenue@2012Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":0,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":821611000},"revenue@2012Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":0,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":1139547000},"revenue@2012Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":0,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":858803000},"revenue@FY2012":{"kind":"filed","concept":"SalesRevenueNet","filing":4,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":3588318000},"revenue@2009Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":57,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":689542000},"revenue@2009Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":58,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":1016537000},"#14":{"kind":"filed","concept":"SalesRevenueNet","filing":63,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":3066759000},"#15":{"kind":"filed","concept":"SalesRevenueNet","filing":58,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":2361475000},"revenue@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#14"},{"ref":"#15","weight":-1}],"rule":"quarter-from-ytd","value":705284000},"revenue@FY2009":{"kind":"filed","concept":"SalesRevenueNet","filing":63,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":3066759000},"revenue@2010Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":63,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":664037000},"revenue@2010Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":63,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":693849000},"revenue@2010Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":63,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":1002056000},"revenue@2010Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":63,"unit":"USD","start":"2010-10-01","end":"2010-12-31","value":711603000},"revenue@FY2010":{"kind":"filed","concept":"SalesRevenueNet","filing":64,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":3071545000},"revenue@2011Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":64,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":703087000},"revenue@2011Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":64,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":822224000},"revenue@2011Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":64,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":1148008000},"revenue@2011Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":64,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":835908000},"revenue@FY2011":{"kind":"filed","concept":"SalesRevenueNet","filing":0,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":3509227000},"revenue@2013Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":4,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":795741000},"revenue@2013Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":4,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":880029000},"revenue@2013Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":4,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":1167921000},"revenue@2013Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":4,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":864827000},"revenue@FY2013":{"kind":"filed","concept":"SalesRevenueNet","filing":8,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":3708518000},"revenue@2014Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":8,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":855846000},"revenue@2014Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":8,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":917336000},"revenue@2014Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":8,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":1228444000},"revenue@2014Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":8,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":910164000},"revenue@FY2014":{"kind":"filed","concept":"SalesRevenueNet","filing":12,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":3911790000},"revenue@2015Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":12,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":816601000},"revenue@2015Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":12,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":914229000},"revenue@2015Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":12,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":1203525000},"revenue@2015Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":12,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":829616000},"revenue@FY2015":{"kind":"filed","concept":"SalesRevenueNet","filing":16,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":3763971000},"revenue@2016Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":16,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":792738000},"revenue@2016Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":16,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":874642000},"revenue@2016Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":16,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":1139643000},"revenue@2016Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":16,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":805891000},"costOfRevenue@2009Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":57,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":582753000},"costOfRevenue@2009Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":58,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":849476000},"#16":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":59,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":2605629000},"#17":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":58,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":1992521000},"costOfRevenue@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#16"},{"ref":"#17","weight":-1}],"rule":"quarter-from-ytd","value":613108000},"costOfRevenue@FY2009":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":59,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":2605629000},"costOfRevenue@2010Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":57,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":585253000},"costOfRevenue@2010Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":58,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":839651000},"#18":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":59,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":2599116000},"#19":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":58,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":1985636000},"costOfRevenue@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#18"},{"ref":"#19","weight":-1}],"rule":"quarter-from-ytd","value":613480000},"costOfRevenue@FY2010":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":59,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":2599116000},"costOfRevenue@FY2016":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":20,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":3101065000},"costOfRevenue@2017Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":27,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":1061289000},"#20":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":24,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":3455306000},"#21":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":27,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":2611836000},"costOfRevenue@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#20"},{"ref":"#21","weight":-1}],"rule":"quarter-from-ytd","value":843470000},"costOfRevenue@FY2017":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":24,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":3455306000},"costOfRevenue@2018Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":28,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":852246000},"costOfRevenue@2018Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":29,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":885853000},"costOfRevenue@2018Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":30,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":1102892000},"#22":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":34,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":3759112000},"#23":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":30,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":2840991000},"costOfRevenue@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#22"},{"ref":"#23","weight":-1}],"rule":"quarter-from-ytd","value":918121000},"costOfRevenue@FY2018":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":34,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":3759112000},"costOfRevenue@2019Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":31,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":861134000},"costOfRevenue@2019Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":32,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":909650000},"costOfRevenue@2019Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":33,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":1113727000},"costOfRevenue@2013Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":11,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":980096000},"#24":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":38,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":3776183000},"#25":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":33,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":2884510000},"costOfRevenue@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#24"},{"ref":"#25","weight":-1}],"rule":"quarter-from-ytd","value":891673000},"costOfRevenue@FY2019":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":38,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":3776183000},"costOfRevenue@2020Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":35,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":845286000},"costOfRevenue@2020Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":36,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":952375000},"costOfRevenue@2020Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":37,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":1230148000},"#26":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":42,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":4054544000},"#27":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":37,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":3027809000},"costOfRevenue@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#26"},{"ref":"#27","weight":-1}],"rule":"quarter-from-ytd","value":1026735000},"costOfRevenue@FY2020":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":42,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":4054544000},"costOfRevenue@2021Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":39,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":1016644000},"costOfRevenue@2021Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":40,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":1113777000},"costOfRevenue@2021Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":41,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":1402836000},"#28":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":46,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":4758689000},"#29":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":41,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":3533257000},"costOfRevenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#28"},{"ref":"#29","weight":-1}],"rule":"quarter-from-ytd","value":1225432000},"costOfRevenue@FY2021":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":46,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":4758689000},"costOfRevenue@2022Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":43,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":1208433000},"costOfRevenue@2022Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":44,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":1269855000},"costOfRevenue@2022Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":45,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":1662680000},"costOfRevenue@2017Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":25,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":687427000},"costOfRevenue@2017Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":26,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":863120000},"#30":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":50,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":5363690000},"#31":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":45,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":4140968000},"costOfRevenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#30"},{"ref":"#31","weight":-1}],"rule":"quarter-from-ytd","value":1222722000},"costOfRevenue@FY2022":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":50,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":5363690000},"costOfRevenue@2023Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":47,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":1180316000},"costOfRevenue@2023Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":48,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":1176601000},"costOfRevenue@2023Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":49,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":1517183000},"#32":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":54,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":4995647000},"#33":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":49,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":3874100000},"costOfRevenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#32"},{"ref":"#33","weight":-1}],"rule":"quarter-from-ytd","value":1121547000},"costOfRevenue@FY2023":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":54,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":4995647000},"costOfRevenue@2024Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":51,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":1093559000},"costOfRevenue@2024Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":52,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":1125361000},"costOfRevenue@2024Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":53,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":1451831000},"#34":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":54,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":4842919000},"#35":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":53,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":3670751000},"costOfRevenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#34"},{"ref":"#35","weight":-1}],"rule":"quarter-from-ytd","value":1172168000},"costOfRevenue@FY2024":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":54,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":4842919000},"costOfRevenue@2025Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":55,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":1196258000},"costOfRevenue@2025Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":56,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":1240070000},"costOfRevenue@2025Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":53,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":1681489000},"grossProfit@2009Q2":{"kind":"filed","concept":"GrossProfit","filing":57,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":106789000},"#36":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":54,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":5333742000},"#37":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":53,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":4117817000},"costOfRevenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#36"},{"ref":"#37","weight":-1}],"rule":"quarter-from-ytd","value":1215925000},"costOfRevenue@FY2025":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":54,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":5333742000},"costOfRevenue@2026Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":55,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":1295481000},"costOfRevenue@2026Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":56,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":1348391000},"costOfRevenue@2010Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":60,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":560733000},"costOfRevenue@2011Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":1,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":601125000},"costOfRevenue@2011Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":2,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":705331000},"costOfRevenue@2011Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":3,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":965054000},"#38":{"kind":"filed","concept":"CostOfGoodsSold","filing":0,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":2990637000},"#39":{"kind":"filed","concept":"CostOfGoodsSold","filing":3,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":2271508000},"costOfRevenue@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#38"},{"ref":"#39","weight":-1}],"rule":"quarter-from-ytd","value":719129000},"costOfRevenue@FY2011":{"kind":"filed","concept":"CostOfGoodsSold","filing":0,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":2990637000},"costOfRevenue@2012Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":5,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":654312000},"costOfRevenue@2012Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":6,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":706282000},"costOfRevenue@2012Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":7,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":960776000},"#40":{"kind":"filed","concept":"CostOfGoodsSold","filing":4,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":3070759000},"#41":{"kind":"filed","concept":"CostOfGoodsSold","filing":7,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":2321371000},"costOfRevenue@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#40"},{"ref":"#41","weight":-1}],"rule":"quarter-from-ytd","value":749388000},"costOfRevenue@FY2012":{"kind":"filed","concept":"CostOfGoodsSold","filing":4,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":3070759000},"costOfRevenue@2013Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":9,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":684468000},"costOfRevenue@2013Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":10,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":751869000},"#42":{"kind":"filed","concept":"CostOfGoodsSold","filing":8,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":3161276000},"#43":{"kind":"filed","concept":"CostOfGoodsSold","filing":11,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":2416433000},"costOfRevenue@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#42"},{"ref":"#43","weight":-1}],"rule":"quarter-from-ytd","value":744843000},"costOfRevenue@FY2013":{"kind":"filed","concept":"CostOfGoodsSold","filing":8,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":3161276000},"costOfRevenue@2014Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":13,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":727839000},"costOfRevenue@2014Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":14,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":773629000},"costOfRevenue@2014Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":15,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":1022830000},"#44":{"kind":"filed","concept":"CostOfGoodsSold","filing":12,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":3311960000},"#45":{"kind":"filed","concept":"CostOfGoodsSold","filing":15,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":2524298000},"costOfRevenue@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#44"},{"ref":"#45","weight":-1}],"rule":"quarter-from-ytd","value":787662000},"costOfRevenue@FY2014":{"kind":"filed","concept":"CostOfGoodsSold","filing":12,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":3311960000},"costOfRevenue@2015Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":17,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":694364000},"costOfRevenue@2015Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":18,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":780572000},"costOfRevenue@2015Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":19,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":1018419000},"#46":{"kind":"filed","concept":"CostOfGoodsSold","filing":16,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":3209845000},"#47":{"kind":"filed","concept":"CostOfGoodsSold","filing":19,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":2493355000},"costOfRevenue@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#46"},{"ref":"#47","weight":-1}],"rule":"quarter-from-ytd","value":716490000},"costOfRevenue@FY2015":{"kind":"filed","concept":"CostOfGoodsSold","filing":16,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":3209845000},"costOfRevenue@2016Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":21,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":678861000},"costOfRevenue@2016Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":22,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":746935000},"costOfRevenue@2016Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":23,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":957704000},"#48":{"kind":"filed","concept":"CostOfGoodsSold","filing":16,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":3079378000},"#49":{"kind":"filed","concept":"CostOfGoodsSold","filing":23,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":2383500000},"costOfRevenue@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#48"},{"ref":"#49","weight":-1}],"rule":"quarter-from-ytd","value":695878000},"grossProfit@2009Q3":{"kind":"filed","concept":"GrossProfit","filing":58,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":167061000},"#50":{"kind":"filed","concept":"GrossProfit","filing":63,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":461130000},"#51":{"kind":"filed","concept":"GrossProfit","filing":58,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":368954000},"grossProfit@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#50"},{"ref":"#51","weight":-1}],"rule":"quarter-from-ytd","value":92176000},"grossProfit@FY2009":{"kind":"filed","concept":"GrossProfit","filing":63,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":461130000},"grossProfit@2010Q1":{"kind":"filed","concept":"GrossProfit","filing":63,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":103304000},"grossProfit@2010Q2":{"kind":"filed","concept":"GrossProfit","filing":63,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":108596000},"grossProfit@2010Q3":{"kind":"filed","concept":"GrossProfit","filing":63,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":162405000},"grossProfit@2010Q4":{"kind":"filed","concept":"GrossProfit","filing":63,"unit":"USD","start":"2010-10-01","end":"2010-12-31","value":98124000},"grossProfit@FY2010":{"kind":"filed","concept":"GrossProfit","filing":64,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":472429000},"grossProfit@2011Q1":{"kind":"filed","concept":"GrossProfit","filing":64,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":101962000},"grossProfit@2011Q2":{"kind":"filed","concept":"GrossProfit","filing":64,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":116893000},"grossProfit@2011Q3":{"kind":"filed","concept":"GrossProfit","filing":64,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":182954000},"grossProfit@2011Q4":{"kind":"filed","concept":"GrossProfit","filing":64,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":116781000},"grossProfit@FY2011":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":518590000},"grossProfit@2012Q1":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":114045000},"grossProfit@2012Q2":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":115329000},"grossProfit@2012Q3":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":178771000},"grossProfit@2012Q4":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":109414000},"grossProfit@FY2012":{"kind":"filed","concept":"GrossProfit","filing":4,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":517559000},"grossProfit@2013Q1":{"kind":"filed","concept":"GrossProfit","filing":4,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":111273000},"grossProfit@2013Q2":{"kind":"filed","concept":"GrossProfit","filing":4,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":128160000},"grossProfit@2013Q3":{"kind":"filed","concept":"GrossProfit","filing":4,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":187825000},"grossProfit@2013Q4":{"kind":"filed","concept":"GrossProfit","filing":4,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":119984000},"grossProfit@FY2013":{"kind":"filed","concept":"GrossProfit","filing":8,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":547242000},"grossProfit@2014Q1":{"kind":"filed","concept":"GrossProfit","filing":8,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":128007000},"grossProfit@2014Q2":{"kind":"filed","concept":"GrossProfit","filing":8,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":143707000},"grossProfit@2014Q3":{"kind":"filed","concept":"GrossProfit","filing":8,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":205614000},"grossProfit@2014Q4":{"kind":"filed","concept":"GrossProfit","filing":8,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":122502000},"grossProfit@FY2014":{"kind":"filed","concept":"GrossProfit","filing":12,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":599830000},"grossProfit@2015Q1":{"kind":"filed","concept":"GrossProfit","filing":12,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":122237000},"grossProfit@2015Q2":{"kind":"filed","concept":"GrossProfit","filing":12,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":133657000},"grossProfit@2015Q3":{"kind":"filed","concept":"GrossProfit","filing":12,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":185106000},"grossProfit@2015Q4":{"kind":"filed","concept":"GrossProfit","filing":12,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":113126000},"grossProfit@FY2015":{"kind":"filed","concept":"GrossProfit","filing":16,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":554126000},"grossProfit@2016Q1":{"kind":"filed","concept":"GrossProfit","filing":16,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":113877000},"grossProfit@2016Q2":{"kind":"filed","concept":"GrossProfit","filing":16,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":127707000},"grossProfit@2016Q3":{"kind":"filed","concept":"GrossProfit","filing":16,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":181939000},"grossProfit@2016Q4":{"kind":"filed","concept":"GrossProfit","filing":16,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":110013000},"grossProfit@FY2016":{"kind":"filed","concept":"GrossProfit","filing":20,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":511849000},"grossProfit@2017Q1":{"kind":"filed","concept":"GrossProfit","filing":20,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":117980000},"grossProfit@2017Q2":{"kind":"filed","concept":"GrossProfit","filing":20,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":158694000},"grossProfit@2017Q3":{"kind":"filed","concept":"GrossProfit","filing":20,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":205641000},"grossProfit@2017Q4":{"kind":"filed","concept":"GrossProfit","filing":20,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":152233000},"grossProfit@FY2017":{"kind":"filed","concept":"GrossProfit","filing":24,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":634548000},"grossProfit@2018Q1":{"kind":"filed","concept":"GrossProfit","filing":24,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":160034000},"grossProfit@2018Q2":{"kind":"filed","concept":"GrossProfit","filing":24,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":173250000},"grossProfit@2018Q3":{"kind":"filed","concept":"GrossProfit","filing":24,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":204107000},"grossProfit@2018Q4":{"kind":"filed","concept":"GrossProfit","filing":24,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":152372000},"grossProfit@FY2018":{"kind":"filed","concept":"GrossProfit","filing":34,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":689763000},"grossProfit@2019Q1":{"kind":"filed","concept":"GrossProfit","filing":31,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":165997000},"grossProfit@2019Q2":{"kind":"filed","concept":"GrossProfit","filing":32,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":183513000},"grossProfit@2019Q3":{"kind":"filed","concept":"GrossProfit","filing":33,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":207615000},"grossProfit@2019Q4":{"kind":"filed","concept":"GrossProfit","filing":24,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":156619000},"grossProfit@FY2019":{"kind":"filed","concept":"GrossProfit","filing":38,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":713744000},"grossProfit@2020Q1":{"kind":"filed","concept":"GrossProfit","filing":35,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":185098000},"grossProfit@2020Q2":{"kind":"filed","concept":"GrossProfit","filing":36,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":224095000},"grossProfit@2020Q3":{"kind":"filed","concept":"GrossProfit","filing":37,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":258351000},"#52":{"kind":"filed","concept":"GrossProfit","filing":42,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":867399000},"#53":{"kind":"filed","concept":"GrossProfit","filing":37,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":667544000},"grossProfit@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#52"},{"ref":"#53","weight":-1}],"rule":"quarter-from-ytd","value":199855000},"grossProfit@FY2020":{"kind":"filed","concept":"GrossProfit","filing":42,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":867399000},"grossProfit@2021Q1":{"kind":"filed","concept":"GrossProfit","filing":39,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":221466000},"grossProfit@2021Q2":{"kind":"filed","concept":"GrossProfit","filing":40,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":234884000},"grossProfit@2021Q3":{"kind":"filed","concept":"GrossProfit","filing":41,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":248234000},"#54":{"kind":"filed","concept":"GrossProfit","filing":46,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":918416000},"#55":{"kind":"filed","concept":"GrossProfit","filing":41,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":704584000},"grossProfit@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#54"},{"ref":"#55","weight":-1}],"rule":"quarter-from-ytd","value":213832000},"grossProfit@FY2021":{"kind":"filed","concept":"GrossProfit","filing":46,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":918416000},"grossProfit@2022Q1":{"kind":"filed","concept":"GrossProfit","filing":43,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":233453000},"grossProfit@2022Q2":{"kind":"filed","concept":"GrossProfit","filing":44,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":273926000},"grossProfit@2022Q3":{"kind":"filed","concept":"GrossProfit","filing":45,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":307765000},"#56":{"kind":"filed","concept":"GrossProfit","filing":50,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1047809000},"#57":{"kind":"filed","concept":"GrossProfit","filing":45,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":815144000},"grossProfit@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#56"},{"ref":"#57","weight":-1}],"rule":"quarter-from-ytd","value":232665000},"grossProfit@FY2022":{"kind":"filed","concept":"GrossProfit","filing":50,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1047809000},"grossProfit@2023Q1":{"kind":"filed","concept":"GrossProfit","filing":47,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":237965000},"grossProfit@2023Q2":{"kind":"filed","concept":"GrossProfit","filing":48,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":250126000},"grossProfit@2023Q3":{"kind":"filed","concept":"GrossProfit","filing":49,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":285918000},"#58":{"kind":"filed","concept":"GrossProfit","filing":54,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":992558000},"#59":{"kind":"filed","concept":"GrossProfit","filing":49,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":774009000},"grossProfit@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#58"},{"ref":"#59","weight":-1}],"rule":"quarter-from-ytd","value":218549000},"grossProfit@FY2023":{"kind":"filed","concept":"GrossProfit","filing":54,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":992558000},"grossProfit@2024Q1":{"kind":"filed","concept":"GrossProfit","filing":51,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":223479000},"grossProfit@2024Q2":{"kind":"filed","concept":"GrossProfit","filing":52,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":256004000},"grossProfit@2024Q3":{"kind":"filed","concept":"GrossProfit","filing":53,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":293293000},"#60":{"kind":"filed","concept":"GrossProfit","filing":54,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1011775000},"#61":{"kind":"filed","concept":"GrossProfit","filing":53,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":772776000},"grossProfit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#60"},{"ref":"#61","weight":-1}],"rule":"quarter-from-ytd","value":238999000},"grossProfit@FY2024":{"kind":"filed","concept":"GrossProfit","filing":54,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1011775000},"grossProfit@2025Q1":{"kind":"filed","concept":"GrossProfit","filing":55,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":270403000},"grossProfit@2025Q2":{"kind":"filed","concept":"GrossProfit","filing":56,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":299091000},"grossProfit@2025Q3":{"kind":"filed","concept":"GrossProfit","filing":53,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":327250000},"#62":{"kind":"filed","concept":"GrossProfit","filing":54,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1149424000},"#63":{"kind":"filed","concept":"GrossProfit","filing":53,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":896744000},"grossProfit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#62"},{"ref":"#63","weight":-1}],"rule":"quarter-from-ytd","value":252680000},"netIncome@2011Q4":{"kind":"filed","concept":"ProfitLoss","filing":64,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":37099000},"grossProfit@FY2025":{"kind":"filed","concept":"GrossProfit","filing":54,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1149424000},"grossProfit@2026Q1":{"kind":"filed","concept":"GrossProfit","filing":55,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":265777000},"grossProfit@2026Q2":{"kind":"filed","concept":"GrossProfit","filing":56,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":294878000},"#64":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":57,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":40087000},"#65":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":57,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":-77000},"operatingExpenses@2009Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#64"},{"ref":"#65"}],"rule":"component-sum","value":40010000},"#66":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":58,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":38612000},"#67":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":58,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":113000},"operatingExpenses@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#66"},{"ref":"#67"}],"rule":"component-sum","value":38725000},"#68":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":63,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":161041000},"#69":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":58,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":119952000},"#70":{"kind":"computed","op":"sum","terms":[{"ref":"#68"},{"ref":"#69","weight":-1}],"rule":"quarter-from-ytd","value":41089000},"#71":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":63,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":1491000},"#72":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":58,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":1491000},"#73":{"kind":"computed","op":"sum","terms":[{"ref":"#71"},{"ref":"#72","weight":-1}],"rule":"quarter-from-ytd","value":0},"operatingExpenses@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#70"},{"ref":"#73"}],"rule":"component-sum","value":41089000},"operatingExpenses@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"#68"},{"ref":"#71"}],"rule":"component-sum","value":162532000},"#74":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":60,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":44544000},"#75":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":63,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":2000000},"operatingExpenses@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#74"},{"ref":"#75"}],"rule":"component-sum","value":46544000},"pretaxIncome@2015Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":18,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":61529000},"#76":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":61,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":40829000},"#77":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":63,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":700000},"operatingExpenses@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#76"},{"ref":"#77"}],"rule":"component-sum","value":41529000},"#78":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":62,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":40480000},"#79":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":63,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":1000000},"operatingExpenses@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#78"},{"ref":"#79"}],"rule":"component-sum","value":41480000},"#80":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":64,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":166896000},"#81":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":62,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":125853000},"#82":{"kind":"computed","op":"sum","terms":[{"ref":"#80"},{"ref":"#81","weight":-1}],"rule":"quarter-from-ytd","value":41043000},"#83":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":63,"unit":"USD","start":"2010-10-01","end":"2010-12-31","value":18500000},"operatingExpenses@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#82"},{"ref":"#83"}],"rule":"component-sum","value":59543000},"#84":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":64,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":22214000},"#85":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":64,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":3200000},"operatingExpenses@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#80"},{"ref":"#84"},{"ref":"#85"}],"rule":"component-sum","value":192310000},"#86":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":1,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":46588000},"#87":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":64,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":1700000},"operatingExpenses@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#86"},{"ref":"#87"}],"rule":"component-sum","value":48288000},"#88":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":2,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":20062000},"#89":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":64,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":2400000},"operatingExpenses@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#88"},{"ref":"#89"}],"rule":"component-sum","value":22462000},"#90":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":3,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":46221000},"#91":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":64,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":600000},"operatingExpenses@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#90"},{"ref":"#91"}],"rule":"component-sum","value":46821000},"#92":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":0,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":156752000},"#93":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":3,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":112872000},"#94":{"kind":"computed","op":"sum","terms":[{"ref":"#92"},{"ref":"#93","weight":-1}],"rule":"quarter-from-ytd","value":43880000},"#95":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":64,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":2900000},"operatingExpenses@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#94"},{"ref":"#95"}],"rule":"component-sum","value":46780000},"#96":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":0,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":7717000},"#97":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":0,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":5500000},"operatingExpenses@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#92"},{"ref":"#96"},{"ref":"#97"}],"rule":"component-sum","value":169969000},"#98":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":5,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":44680000},"#99":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":0,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":3600000},"operatingExpenses@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#98"},{"ref":"#99"}],"rule":"component-sum","value":48280000},"#100":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":6,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":46532000},"#101":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":0,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":200000},"operatingExpenses@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#100"},{"ref":"#101"}],"rule":"component-sum","value":46732000},"#102":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":7,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":44291000},"#103":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":0,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":2000000},"operatingExpenses@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#102"},{"ref":"#103"}],"rule":"component-sum","value":46291000},"#104":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":4,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":183390000},"#105":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":7,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":135503000},"#106":{"kind":"computed","op":"sum","terms":[{"ref":"#104"},{"ref":"#105","weight":-1}],"rule":"quarter-from-ytd","value":47887000},"#107":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":0,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":2900000},"operatingExpenses@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#106"},{"ref":"#107"}],"rule":"component-sum","value":50787000},"#108":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":4,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":8660000},"#109":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":4,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":6600000},"operatingExpenses@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#104"},{"ref":"#108"},{"ref":"#109"}],"rule":"component-sum","value":198650000},"#110":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":9,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":51798000},"#111":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":4,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":1400000},"operatingExpenses@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#110"},{"ref":"#111"}],"rule":"component-sum","value":53198000},"#112":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":10,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":52322000},"#113":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":4,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":900000},"operatingExpenses@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#112"},{"ref":"#113"}],"rule":"component-sum","value":53222000},"#114":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":11,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":50634000},"#115":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":4,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":1300000},"operatingExpenses@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#114"},{"ref":"#115"}],"rule":"component-sum","value":51934000},"#116":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":8,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":211075000},"#117":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":11,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":154754000},"#118":{"kind":"computed","op":"sum","terms":[{"ref":"#116"},{"ref":"#117","weight":-1}],"rule":"quarter-from-ytd","value":56321000},"#119":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":4,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":8400000},"operatingExpenses@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#118"},{"ref":"#119"}],"rule":"component-sum","value":64721000},"#120":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":8,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":11987000},"#121":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":8,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":10300000},"operatingExpenses@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#116"},{"ref":"#120"},{"ref":"#121"}],"rule":"component-sum","value":233362000},"#122":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":13,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":58409000},"#123":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":8,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":1600000},"operatingExpenses@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#122"},{"ref":"#123"}],"rule":"component-sum","value":60009000},"#124":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":14,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":56765000},"#125":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":8,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":900000},"operatingExpenses@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#124"},{"ref":"#125"}],"rule":"component-sum","value":57665000},"#126":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":15,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":55451000},"#127":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":8,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":2500000},"operatingExpenses@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#126"},{"ref":"#127"}],"rule":"component-sum","value":57951000},"#128":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":12,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":224496000},"#129":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":15,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":170625000},"#130":{"kind":"computed","op":"sum","terms":[{"ref":"#128"},{"ref":"#129","weight":-1}],"rule":"quarter-from-ytd","value":53871000},"#131":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":8,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":9500000},"operatingExpenses@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#130"},{"ref":"#131"}],"rule":"component-sum","value":63371000},"#132":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":12,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":14481000},"#133":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":12,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":13500000},"operatingExpenses@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#128"},{"ref":"#132"},{"ref":"#133"}],"rule":"component-sum","value":252477000},"#134":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":17,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":54451000},"#135":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":12,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":700000},"operatingExpenses@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#134"},{"ref":"#135"}],"rule":"component-sum","value":55151000},"#136":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":18,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":54407000},"#137":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":12,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":1000000},"operatingExpenses@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#136"},{"ref":"#137"}],"rule":"component-sum","value":55407000},"#138":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":19,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":54113000},"#139":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":12,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":9100000},"operatingExpenses@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#138"},{"ref":"#139"}],"rule":"component-sum","value":63213000},"#140":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":16,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":219907000},"#141":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":19,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":162969000},"#142":{"kind":"computed","op":"sum","terms":[{"ref":"#140"},{"ref":"#141","weight":-1}],"rule":"quarter-from-ytd","value":56938000},"#143":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":12,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":3600000},"operatingExpenses@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#142"},{"ref":"#143"}],"rule":"component-sum","value":60538000},"pretaxIncome@2015Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":19,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":104764000},"#144":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":16,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":14407000},"#145":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":16,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":13200000},"operatingExpenses@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#140"},{"ref":"#144"},{"ref":"#145"}],"rule":"component-sum","value":247514000},"#146":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":21,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":55360000},"#147":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":16,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":1100000},"operatingExpenses@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#146"},{"ref":"#147"}],"rule":"component-sum","value":56460000},"#148":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":22,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":55018000},"#149":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":16,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":5000000},"#150":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":22,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":3300000},"operatingExpenses@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#148"},{"ref":"#149"},{"ref":"#150"}],"rule":"component-sum","value":63318000},"#151":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":23,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":51711000},"#152":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":16,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":7800000},"#153":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":23,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":3300000},"operatingExpenses@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#151"},{"ref":"#152"},{"ref":"#153"}],"rule":"component-sum","value":62811000},"#154":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":20,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":219926000},"#155":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":23,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":162092000},"#156":{"kind":"computed","op":"sum","terms":[{"ref":"#154"},{"ref":"#155","weight":-1}],"rule":"quarter-from-ytd","value":57834000},"#157":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":16,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":5100000},"#158":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":20,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":13200000},"#159":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":23,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":9900000},"#160":{"kind":"computed","op":"sum","terms":[{"ref":"#158"},{"ref":"#159","weight":-1}],"rule":"quarter-from-ytd","value":3300000},"operatingExpenses@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#156"},{"ref":"#157"},{"ref":"#160"}],"rule":"component-sum","value":66234000},"#161":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":31,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":77662000},"#162":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":31,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":6083000},"operatingExpenses@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#161"},{"ref":"#162"}],"rule":"component-sum","value":83745000},"interestExpense@2013Q3":{"kind":"filed","concept":"InterestExpense","filing":11,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":16982000},"#163":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":20,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":19061000},"operatingExpenses@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#154"},{"ref":"#163"},{"ref":"#158"}],"rule":"component-sum","value":252187000},"#164":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":25,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":68659000},"#165":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":20,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":900000},"operatingExpenses@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#164"},{"ref":"#165"}],"rule":"component-sum","value":69559000},"#166":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":26,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":88654000},"#167":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":20,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":3000000},"#168":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":22,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":6600000},"operatingExpenses@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#166"},{"ref":"#167"},{"ref":"#168"}],"rule":"component-sum","value":98254000},"#169":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":27,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":75149000},"#170":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":20,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":600000},"#171":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":23,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":6800000},"operatingExpenses@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#169"},{"ref":"#170"},{"ref":"#171"}],"rule":"component-sum","value":82549000},"#172":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":24,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":305173000},"#173":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":27,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":232461000},"#174":{"kind":"computed","op":"sum","terms":[{"ref":"#172"},{"ref":"#173","weight":-1}],"rule":"quarter-from-ytd","value":72712000},"#175":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":20,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":1300000},"#176":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":24,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":23600000},"#177":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":23,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":16700000},"#178":{"kind":"computed","op":"sum","terms":[{"ref":"#176"},{"ref":"#177","weight":-1}],"rule":"quarter-from-ytd","value":6900000},"operatingExpenses@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#174"},{"ref":"#175"},{"ref":"#178"}],"rule":"component-sum","value":80912000},"#179":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":50,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":417015000},"#180":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":45,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":320521000},"#181":{"kind":"computed","op":"sum","terms":[{"ref":"#179"},{"ref":"#180","weight":-1}],"rule":"quarter-from-ytd","value":96494000},"#182":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":50,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":74081000},"#183":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":45,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":7533000},"#184":{"kind":"computed","op":"sum","terms":[{"ref":"#182"},{"ref":"#183","weight":-1}],"rule":"quarter-from-ytd","value":66548000},"operatingExpenses@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#181"},{"ref":"#184"}],"rule":"component-sum","value":163042000},"pretaxIncome@FY2017":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":24,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":239681000},"#185":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":24,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":5826000},"operatingExpenses@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#172"},{"ref":"#185"},{"ref":"#176"}],"rule":"component-sum","value":334599000},"#186":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":28,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":76747000},"#187":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":24,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":700000},"operatingExpenses@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#186"},{"ref":"#187"}],"rule":"component-sum","value":77447000},"#188":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":29,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":78253000},"#189":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":24,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":500000},"operatingExpenses@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#188"},{"ref":"#189"}],"rule":"component-sum","value":78753000},"#190":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":30,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":73690000},"#191":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":24,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":300000},"operatingExpenses@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#190"},{"ref":"#191"}],"rule":"component-sum","value":73990000},"#192":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":34,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":308376000},"#193":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":30,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":228691000},"#194":{"kind":"computed","op":"sum","terms":[{"ref":"#192"},{"ref":"#193","weight":-1}],"rule":"quarter-from-ytd","value":79685000},"#195":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":24,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":4800000},"operatingExpenses@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#194"},{"ref":"#195"}],"rule":"component-sum","value":84485000},"#196":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":34,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":6253000},"#197":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":34,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":27600000},"operatingExpenses@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#192"},{"ref":"#196"},{"ref":"#197"}],"rule":"component-sum","value":342229000},"#198":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":54,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":492672000},"#199":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":53,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":373133000},"#200":{"kind":"computed","op":"sum","terms":[{"ref":"#198"},{"ref":"#199","weight":-1}],"rule":"quarter-from-ytd","value":119539000},"#201":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":54,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":60509000},"#202":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":53,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":28012000},"#203":{"kind":"computed","op":"sum","terms":[{"ref":"#201"},{"ref":"#202","weight":-1}],"rule":"quarter-from-ytd","value":32497000},"operatingExpenses@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#200"},{"ref":"#203"}],"rule":"component-sum","value":152036000},"#204":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":32,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":80087000},"#205":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":32,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":39317000},"#206":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":32,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":6800000},"operatingExpenses@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#204"},{"ref":"#205"},{"ref":"#206"}],"rule":"component-sum","value":126204000},"#207":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":33,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":76065000},"#208":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":33,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":3195000},"#209":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":33,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":6700000},"operatingExpenses@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#207"},{"ref":"#208"},{"ref":"#209"}],"rule":"component-sum","value":85960000},"#210":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":38,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":315703000},"#211":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":33,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":233816000},"#212":{"kind":"computed","op":"sum","terms":[{"ref":"#210"},{"ref":"#211","weight":-1}],"rule":"quarter-from-ytd","value":81887000},"#213":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":24,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":7800000},"#214":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":38,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":27100000},"#215":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":33,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":20400000},"#216":{"kind":"computed","op":"sum","terms":[{"ref":"#214"},{"ref":"#215","weight":-1}],"rule":"quarter-from-ytd","value":6700000},"operatingExpenses@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#212"},{"ref":"#213"},{"ref":"#216"}],"rule":"component-sum","value":96387000},"#217":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":38,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":56351000},"operatingExpenses@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#210"},{"ref":"#217"},{"ref":"#214"}],"rule":"component-sum","value":399154000},"#218":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":35,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":89863000},"#219":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":35,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":2799000},"operatingExpenses@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#218"},{"ref":"#219"}],"rule":"component-sum","value":92662000},"#220":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":51,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":100476000},"#221":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":51,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":11691000},"operatingExpenses@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#220"},{"ref":"#221"}],"rule":"component-sum","value":112167000},"netIncome@2014Q4":{"kind":"filed","concept":"ProfitLoss","filing":8,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":23636000},"#222":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":36,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":100624000},"#223":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":36,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":1942000},"#224":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":32,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":8100000},"operatingExpenses@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#222"},{"ref":"#223"},{"ref":"#224"}],"rule":"component-sum","value":110666000},"#225":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":37,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":91525000},"#226":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":37,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":2505000},"#227":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":37,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":10400000},"operatingExpenses@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#225"},{"ref":"#226"},{"ref":"#227"}],"rule":"component-sum","value":104430000},"#228":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":42,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":377676000},"#229":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":37,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":282011000},"#230":{"kind":"computed","op":"sum","terms":[{"ref":"#228"},{"ref":"#229","weight":-1}],"rule":"quarter-from-ytd","value":95665000},"#231":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":42,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":16031000},"#232":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":37,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":7247000},"#233":{"kind":"computed","op":"sum","terms":[{"ref":"#231"},{"ref":"#232","weight":-1}],"rule":"quarter-from-ytd","value":8784000},"#234":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":42,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":36200000},"#235":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":37,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":25400000},"#236":{"kind":"computed","op":"sum","terms":[{"ref":"#234"},{"ref":"#235","weight":-1}],"rule":"quarter-from-ytd","value":10800000},"operatingExpenses@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#230"},{"ref":"#233"},{"ref":"#236"}],"rule":"component-sum","value":115249000},"operatingExpenses@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#228"},{"ref":"#231"},{"ref":"#234"}],"rule":"component-sum","value":429907000},"#237":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":39,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":97379000},"#238":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":39,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":10357000},"operatingExpenses@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#237"},{"ref":"#238"}],"rule":"component-sum","value":107736000},"#239":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":40,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":94394000},"#240":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":40,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":354000},"operatingExpenses@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#239"},{"ref":"#240"}],"rule":"component-sum","value":94748000},"#241":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":41,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":90299000},"#242":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":41,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":2315000},"#243":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":37,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":10500000},"operatingExpenses@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#241"},{"ref":"#242"},{"ref":"#243"}],"rule":"component-sum","value":103114000},"#244":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":46,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":378105000},"#245":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":41,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":282072000},"#246":{"kind":"computed","op":"sum","terms":[{"ref":"#244"},{"ref":"#245","weight":-1}],"rule":"quarter-from-ytd","value":96033000},"#247":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":46,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":15010000},"#248":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":41,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":13026000},"#249":{"kind":"computed","op":"sum","terms":[{"ref":"#247"},{"ref":"#248","weight":-1}],"rule":"quarter-from-ytd","value":1984000},"#250":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":46,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":44600000},"#251":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":37,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":31100000},"#252":{"kind":"computed","op":"sum","terms":[{"ref":"#250"},{"ref":"#251","weight":-1}],"rule":"quarter-from-ytd","value":13500000},"operatingExpenses@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#246"},{"ref":"#249"},{"ref":"#252"}],"rule":"component-sum","value":111517000},"operatingExpenses@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#244"},{"ref":"#247"},{"ref":"#250"}],"rule":"component-sum","value":437715000},"#253":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":43,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":100011000},"#254":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":43,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":1379000},"operatingExpenses@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#253"},{"ref":"#254"}],"rule":"component-sum","value":101390000},"#255":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":44,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":123830000},"#256":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":44,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":3428000},"operatingExpenses@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#255"},{"ref":"#256"}],"rule":"component-sum","value":127258000},"#257":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":45,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":96680000},"#258":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":45,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":2726000},"operatingExpenses@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#257"},{"ref":"#258"}],"rule":"component-sum","value":99406000},"pretaxIncome@2021Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":41,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":140878000},"#259":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":50,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":52600000},"operatingExpenses@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#179"},{"ref":"#182"},{"ref":"#259"}],"rule":"component-sum","value":543696000},"#260":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":47,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":101330000},"#261":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":47,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":4121000},"operatingExpenses@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#260"},{"ref":"#261"}],"rule":"component-sum","value":105451000},"#262":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":48,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":102171000},"#263":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":48,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":2667000},"operatingExpenses@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#262"},{"ref":"#263"}],"rule":"component-sum","value":104838000},"#264":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":49,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":84320000},"#265":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":49,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":6424000},"operatingExpenses@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#264"},{"ref":"#265"}],"rule":"component-sum","value":90744000},"#266":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":54,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":384377000},"#267":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":49,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":287821000},"#268":{"kind":"computed","op":"sum","terms":[{"ref":"#266"},{"ref":"#267","weight":-1}],"rule":"quarter-from-ytd","value":96556000},"#269":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":54,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":8412000},"#270":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":49,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":13212000},"#271":{"kind":"computed","op":"sum","terms":[{"ref":"#269"},{"ref":"#270","weight":-1}],"rule":"quarter-from-ytd","value":-4800000},"operatingExpenses@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#268"},{"ref":"#271"}],"rule":"component-sum","value":91756000},"#272":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":54,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":53100000},"operatingExpenses@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#266"},{"ref":"#269"},{"ref":"#272"}],"rule":"component-sum","value":445889000},"pretaxIncome@2024Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":51,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":73072000},"pretaxIncome@2024Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":52,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":100510000},"#273":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":52,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":107701000},"#274":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":52,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":6859000},"operatingExpenses@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#273"},{"ref":"#274"}],"rule":"component-sum","value":114560000},"#275":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":53,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":106405000},"#276":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":53,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":19483000},"operatingExpenses@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#275"},{"ref":"#276"}],"rule":"component-sum","value":125888000},"#277":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":54,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":438390000},"#278":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":53,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":314582000},"#279":{"kind":"computed","op":"sum","terms":[{"ref":"#277"},{"ref":"#278","weight":-1}],"rule":"quarter-from-ytd","value":123808000},"#280":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":54,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":59481000},"#281":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":53,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":38033000},"#282":{"kind":"computed","op":"sum","terms":[{"ref":"#280"},{"ref":"#281","weight":-1}],"rule":"quarter-from-ytd","value":21448000},"operatingExpenses@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#279"},{"ref":"#282"}],"rule":"component-sum","value":145256000},"#283":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":54,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":52600000},"operatingExpenses@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#277"},{"ref":"#280"},{"ref":"#283"}],"rule":"component-sum","value":550471000},"#284":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":55,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":129087000},"#285":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":55,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":10959000},"operatingExpenses@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#284"},{"ref":"#285"}],"rule":"component-sum","value":140046000},"#286":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":56,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":121836000},"#287":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":56,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":9864000},"operatingExpenses@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#286"},{"ref":"#287"}],"rule":"component-sum","value":131700000},"#288":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":53,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":122210000},"#289":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":53,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":7189000},"operatingExpenses@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#288"},{"ref":"#289"}],"rule":"component-sum","value":129399000},"#290":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":54,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":64600000},"operatingExpenses@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#198"},{"ref":"#201"},{"ref":"#290"}],"rule":"component-sum","value":617781000},"#291":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":55,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":131175000},"#292":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":55,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":9047000},"operatingExpenses@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#291"},{"ref":"#292"}],"rule":"component-sum","value":140222000},"#293":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":56,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":126783000},"#294":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":56,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":18159000},"operatingExpenses@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#293"},{"ref":"#294"}],"rule":"component-sum","value":144942000},"operatingIncome@2009Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":57,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":66779000},"operatingIncome@2009Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":58,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":128336000},"#295":{"kind":"filed","concept":"OperatingIncomeLoss","filing":63,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":298598000},"#296":{"kind":"filed","concept":"OperatingIncomeLoss","filing":58,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":247511000},"operatingIncome@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#295"},{"ref":"#296","weight":-1}],"rule":"quarter-from-ytd","value":51087000},"operatingIncome@FY2009":{"kind":"filed","concept":"OperatingIncomeLoss","filing":63,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":298598000},"operatingIncome@2010Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":60,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":56706000},"operatingIncome@2010Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":61,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":67058000},"operatingIncome@2010Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":62,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":120954000},"pretaxIncome@2024Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":53,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":125416000},"pretaxIncome@2018Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":28,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":61701000},"#297":{"kind":"filed","concept":"OperatingIncomeLoss","filing":64,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":283319000},"#298":{"kind":"filed","concept":"OperatingIncomeLoss","filing":62,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":244718000},"operatingIncome@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#297"},{"ref":"#298","weight":-1}],"rule":"quarter-from-ytd","value":38601000},"operatingIncome@FY2010":{"kind":"filed","concept":"OperatingIncomeLoss","filing":64,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":283319000},"operatingIncome@2011Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":53642000},"operatingIncome@2011Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":94462000},"operatingIncome@2011Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":136051000},"#299":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":354121000},"#300":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":284156000},"operatingIncome@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#299"},{"ref":"#300","weight":-1}],"rule":"quarter-from-ytd","value":69965000},"operatingIncome@FY2011":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":354121000},"operatingIncome@2012Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":65762000},"operatingIncome@2012Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":68639000},"operatingIncome@2012Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":7,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":132432000},"#301":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":325509000},"#302":{"kind":"filed","concept":"OperatingIncomeLoss","filing":7,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":266833000},"operatingIncome@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#301"},{"ref":"#302","weight":-1}],"rule":"quarter-from-ytd","value":58676000},"operatingIncome@FY2012":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":325509000},"operatingIncome@2013Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":9,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":58124000},"operatingIncome@2013Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":74905000},"operatingIncome@2013Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":135859000},"pretaxIncome@FY2011":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":0,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":290167000},"pretaxIncome@2012Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":5,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":50174000},"#303":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":324180000},"#304":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":268888000},"operatingIncome@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#303"},{"ref":"#304","weight":-1}],"rule":"quarter-from-ytd","value":55292000},"operatingIncome@FY2013":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":324180000},"operatingIncome@2014Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":13,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":68010000},"operatingIncome@2014Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":14,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":86080000},"operatingIncome@2014Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":147635000},"#305":{"kind":"filed","concept":"OperatingIncomeLoss","filing":12,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":360853000},"#306":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":301725000},"operatingIncome@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#305"},{"ref":"#306","weight":-1}],"rule":"quarter-from-ytd","value":59128000},"operatingIncome@FY2014":{"kind":"filed","concept":"OperatingIncomeLoss","filing":12,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":360853000},"operatingIncome@2015Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":17,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":67061000},"operatingIncome@2015Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":78291000},"operatingIncome@2015Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":121923000},"#307":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":319812000},"#308":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":267277000},"operatingIncome@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#307"},{"ref":"#308","weight":-1}],"rule":"quarter-from-ytd","value":52535000},"operatingIncome@FY2015":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":319812000},"operatingIncome@2016Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":21,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":57446000},"operatingIncome@2016Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":67651000},"operatingIncome@2016Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":122407000},"pretaxIncome@2012Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":6,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":13907000},"pretaxIncome@2012Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":7,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":116427000},"#309":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":299730000},"#310":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":247502000},"operatingIncome@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#309"},{"ref":"#310","weight":-1}],"rule":"quarter-from-ytd","value":52228000},"operatingIncome@FY2016":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":299730000},"operatingIncome@2017Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":21,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":56762000},"operatingIncome@2017Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":75233000},"operatingIncome@2017Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":138566000},"#311":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":356990000},"#312":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":270560000},"operatingIncome@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#311"},{"ref":"#312","weight":-1}],"rule":"quarter-from-ytd","value":86430000},"operatingIncome@FY2017":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":356990000},"operatingIncome@FY2018":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":412100000},"operatingIncome@FY2019":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":359486000},"pretaxIncome@FY2019":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":38,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":252136000},"pretaxIncome@2020Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":37,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":146308000},"#313":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":42,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":407078000},"#314":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":37,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":328876000},"pretaxIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#313"},{"ref":"#314","weight":-1}],"rule":"quarter-from-ytd","value":78202000},"pretaxIncome@FY2020":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":42,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":407078000},"pretaxIncome@2021Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":39,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":99243000},"pretaxIncome@2021Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":40,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":126548000},"#315":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":46,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":466313000},"#316":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":41,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":366669000},"pretaxIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#315"},{"ref":"#316","weight":-1}],"rule":"quarter-from-ytd","value":99644000},"pretaxIncome@FY2021":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":46,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":466313000},"pretaxIncome@2022Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":43,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":112562000},"pretaxIncome@2022Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":44,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":129357000},"pretaxIncome@2022Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":45,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":185667000},"#317":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":50,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":474139000},"#318":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":45,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":427586000},"pretaxIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#317"},{"ref":"#318","weight":-1}],"rule":"quarter-from-ytd","value":46553000},"pretaxIncome@FY2022":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":50,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":474139000},"pretaxIncome@2023Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":47,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":94462000},"pretaxIncome@2023Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":48,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":97201000},"pretaxIncome@2023Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":49,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":146827000},"#319":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":54,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":422121000},"#320":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":49,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":338490000},"pretaxIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#319"},{"ref":"#320","weight":-1}],"rule":"quarter-from-ytd","value":83631000},"pretaxIncome@FY2023":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":54,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":422121000},"#321":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":54,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":347670000},"#322":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":53,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":298998000},"pretaxIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#321"},{"ref":"#322","weight":-1}],"rule":"quarter-from-ytd","value":48672000},"pretaxIncome@FY2024":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":54,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":347670000},"pretaxIncome@2025Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":55,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":87616000},"pretaxIncome@2025Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":56,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":118832000},"pretaxIncome@2025Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":53,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":148669000},"#323":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":54,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":408502000},"#324":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":53,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":355117000},"pretaxIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#323"},{"ref":"#324","weight":-1}],"rule":"quarter-from-ytd","value":53385000},"pretaxIncome@FY2025":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":54,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":408502000},"pretaxIncome@2026Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":55,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":84146000},"pretaxIncome@2026Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":56,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":103928000},"pretaxIncome@2009Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":57,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":53910000},"pretaxIncome@2009Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":58,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":114612000},"pretaxIncome@FY2014":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":12,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":284552000},"pretaxIncome@2015Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":17,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":50618000},"#325":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":63,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":247599000},"#326":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":58,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":210461000},"pretaxIncome@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#325"},{"ref":"#326","weight":-1}],"rule":"quarter-from-ytd","value":37138000},"pretaxIncome@FY2009":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":63,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":247599000},"pretaxIncome@2010Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":60,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":44171000},"pretaxIncome@2010Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":61,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":55087000},"pretaxIncome@2010Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":62,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":100477000},"#327":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":64,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":221680000},"#328":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":62,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":199735000},"pretaxIncome@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#327"},{"ref":"#328","weight":-1}],"rule":"quarter-from-ytd","value":21945000},"pretaxIncome@FY2010":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":64,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":221680000},"pretaxIncome@2011Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":1,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":39702000},"pretaxIncome@2011Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":2,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":78016000},"pretaxIncome@2011Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":3,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":118783000},"#329":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":0,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":290167000},"#330":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":3,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":236502000},"pretaxIncome@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#329"},{"ref":"#330","weight":-1}],"rule":"quarter-from-ytd","value":53665000},"#331":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":4,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":223787000},"#332":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":7,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":180507000},"pretaxIncome@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#331"},{"ref":"#332","weight":-1}],"rule":"quarter-from-ytd","value":43280000},"pretaxIncome@FY2012":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":4,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":223787000},"pretaxIncome@2013Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":9,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":40707000},"pretaxIncome@2013Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":10,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":59460000},"pretaxIncome@2013Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":11,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":118877000},"#333":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":8,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":254718000},"#334":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":11,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":219044000},"pretaxIncome@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#333"},{"ref":"#334","weight":-1}],"rule":"quarter-from-ytd","value":35674000},"pretaxIncome@FY2013":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":8,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":254718000},"pretaxIncome@2014Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":13,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":47850000},"pretaxIncome@2014Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":14,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":67122000},"pretaxIncome@2014Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":15,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":128359000},"#335":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":12,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":284552000},"#336":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":15,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":243331000},"pretaxIncome@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#335"},{"ref":"#336","weight":-1}],"rule":"quarter-from-ytd","value":41221000},"#337":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":16,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":252886000},"#338":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":19,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":216913000},"pretaxIncome@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#337"},{"ref":"#338","weight":-1}],"rule":"quarter-from-ytd","value":35973000},"pretaxIncome@FY2015":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":16,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":252886000},"pretaxIncome@2016Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":21,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":40991000},"pretaxIncome@2016Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":22,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":50768000},"pretaxIncome@2016Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":23,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":105089000},"#339":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":20,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":231917000},"#340":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":23,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":196845000},"pretaxIncome@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#339"},{"ref":"#340","weight":-1}],"rule":"quarter-from-ytd","value":35072000},"pretaxIncome@FY2016":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":20,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":231917000},"pretaxIncome@2017Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":25,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":33667000},"pretaxIncome@2017Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":26,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":41651000},"pretaxIncome@2017Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":27,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":107983000},"#341":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":24,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":239681000},"#342":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":27,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":183301000},"pretaxIncome@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#341"},{"ref":"#342","weight":-1}],"rule":"quarter-from-ytd","value":56380000},"pretaxIncome@2018Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":29,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":71702000},"pretaxIncome@2018Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":30,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":110256000},"#343":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":34,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":293301000},"#344":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":30,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":243659000},"pretaxIncome@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#343"},{"ref":"#344","weight":-1}],"rule":"quarter-from-ytd","value":49642000},"pretaxIncome@FY2018":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":34,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":293301000},"pretaxIncome@2019Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":31,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":59639000},"pretaxIncome@2019Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":32,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":40198000},"pretaxIncome@2019Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":33,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":104252000},"#345":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":34,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":252136000},"#346":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":33,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":204087000},"pretaxIncome@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#345"},{"ref":"#346","weight":-1}],"rule":"quarter-from-ytd","value":48049000},"pretaxIncome@2020Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":35,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":77171000},"pretaxIncome@2020Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":36,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":105397000},"interestExpense@2009Q2":{"kind":"filed","concept":"InterestExpense","filing":57,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":12208000},"interestExpense@2009Q3":{"kind":"filed","concept":"InterestExpense","filing":58,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":13724000},"interestExpense@2013Q2":{"kind":"filed","concept":"InterestExpense","filing":10,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":15445000},"#347":{"kind":"filed","concept":"InterestExpense","filing":63,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":49744000},"#348":{"kind":"filed","concept":"InterestExpense","filing":58,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":36389000},"interestExpense@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#347"},{"ref":"#348","weight":-1}],"rule":"quarter-from-ytd","value":13355000},"interestExpense@FY2009":{"kind":"filed","concept":"InterestExpense","filing":63,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":49744000},"interestExpense@2010Q2":{"kind":"filed","concept":"InterestExpense","filing":57,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":11971000},"interestExpense@2010Q3":{"kind":"filed","concept":"InterestExpense","filing":62,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":15940000},"#349":{"kind":"filed","concept":"InterestExpense","filing":64,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":54091000},"#350":{"kind":"filed","concept":"InterestExpense","filing":62,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":40446000},"interestExpense@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#349"},{"ref":"#350","weight":-1}],"rule":"quarter-from-ytd","value":13645000},"interestExpense@FY2010":{"kind":"filed","concept":"InterestExpense","filing":64,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":54091000},"interestExpense@2011Q2":{"kind":"filed","concept":"InterestExpense","filing":2,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":16446000},"interestExpense@2011Q3":{"kind":"filed","concept":"InterestExpense","filing":3,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":16292000},"#351":{"kind":"filed","concept":"InterestExpense","filing":0,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":62978000},"#352":{"kind":"filed","concept":"InterestExpense","filing":3,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":46678000},"interestExpense@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#351"},{"ref":"#352","weight":-1}],"rule":"quarter-from-ytd","value":16300000},"interestExpense@FY2011":{"kind":"filed","concept":"InterestExpense","filing":0,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":62978000},"interestExpense@2012Q1":{"kind":"filed","concept":"InterestExpense","filing":5,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":15588000},"interestExpense@2012Q2":{"kind":"filed","concept":"InterestExpense","filing":6,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":16028000},"interestExpense@2012Q3":{"kind":"filed","concept":"InterestExpense","filing":7,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":16005000},"#353":{"kind":"filed","concept":"InterestExpense","filing":4,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":63018000},"#354":{"kind":"filed","concept":"InterestExpense","filing":7,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":47622000},"interestExpense@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#353"},{"ref":"#354","weight":-1}],"rule":"quarter-from-ytd","value":15396000},"interestExpense@FY2012":{"kind":"filed","concept":"InterestExpense","filing":4,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":63018000},"interestExpense@2013Q1":{"kind":"filed","concept":"InterestExpense","filing":9,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":15349000},"#355":{"kind":"filed","concept":"InterestExpense","filing":8,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":67394000},"#356":{"kind":"filed","concept":"InterestExpense","filing":11,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":47776000},"interestExpense@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#355"},{"ref":"#356","weight":-1}],"rule":"quarter-from-ytd","value":19618000},"interestExpense@FY2013":{"kind":"filed","concept":"InterestExpense","filing":8,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":67394000},"interestExpense@2014Q1":{"kind":"filed","concept":"InterestExpense","filing":13,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":18686000},"interestExpense@2014Q2":{"kind":"filed","concept":"InterestExpense","filing":14,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":18958000},"interestExpense@2014Q3":{"kind":"filed","concept":"InterestExpense","filing":15,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":19276000},"#357":{"kind":"filed","concept":"InterestExpense","filing":12,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":74827000},"#358":{"kind":"filed","concept":"InterestExpense","filing":15,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":56920000},"interestExpense@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#357"},{"ref":"#358","weight":-1}],"rule":"quarter-from-ytd","value":17907000},"interestExpense@FY2014":{"kind":"filed","concept":"InterestExpense","filing":12,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":74827000},"interestExpense@2015Q1":{"kind":"filed","concept":"InterestExpense","filing":13,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":16443000},"interestExpense@2015Q2":{"kind":"filed","concept":"InterestExpense","filing":18,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":16762000},"interestExpense@2015Q3":{"kind":"filed","concept":"InterestExpense","filing":19,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":17159000},"#359":{"kind":"filed","concept":"InterestExpense","filing":16,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":66926000},"#360":{"kind":"filed","concept":"InterestExpense","filing":19,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":50364000},"interestExpense@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#359"},{"ref":"#360","weight":-1}],"rule":"quarter-from-ytd","value":16562000},"interestExpense@FY2015":{"kind":"filed","concept":"InterestExpense","filing":16,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":66926000},"interestExpense@2016Q1":{"kind":"filed","concept":"InterestExpense","filing":21,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":16455000},"interestExpense@2016Q2":{"kind":"filed","concept":"InterestExpense","filing":22,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":16883000},"interestExpense@2016Q3":{"kind":"filed","concept":"InterestExpense","filing":23,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":17318000},"#361":{"kind":"filed","concept":"InterestExpense","filing":20,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":67813000},"#362":{"kind":"filed","concept":"InterestExpense","filing":23,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":50657000},"interestExpense@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#361"},{"ref":"#362","weight":-1}],"rule":"quarter-from-ytd","value":17156000},"interestExpense@FY2016":{"kind":"filed","concept":"InterestExpense","filing":20,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":67813000},"interestExpense@2017Q1":{"kind":"filed","concept":"InterestExpense","filing":25,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":20418000},"interestExpense@2017Q2":{"kind":"filed","concept":"InterestExpense","filing":26,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":29207000},"interestExpense@2017Q3":{"kind":"filed","concept":"InterestExpense","filing":27,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":30583000},"#363":{"kind":"filed","concept":"InterestExpense","filing":24,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":110257000},"#364":{"kind":"filed","concept":"InterestExpense","filing":27,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":80207000},"interestExpense@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#363"},{"ref":"#364","weight":-1}],"rule":"quarter-from-ytd","value":30050000},"interestExpense@FY2017":{"kind":"filed","concept":"InterestExpense","filing":24,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":110257000},"interestExpense@2018Q1":{"kind":"filed","concept":"InterestExpense","filing":25,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":30481000},"interestExpense@2018Q2":{"kind":"filed","concept":"InterestExpense","filing":29,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":29922000},"interestExpense@2018Q3":{"kind":"filed","concept":"InterestExpense","filing":30,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":28199000},"#365":{"kind":"filed","concept":"InterestExpense","filing":34,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":116306000},"#366":{"kind":"filed","concept":"InterestExpense","filing":30,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":88602000},"interestExpense@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#365"},{"ref":"#366","weight":-1}],"rule":"quarter-from-ytd","value":27704000},"interestExpense@FY2018":{"kind":"filed","concept":"InterestExpense","filing":34,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":116306000},"interestExpense@2019Q1":{"kind":"filed","concept":"InterestExpense","filing":31,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":27103000},"interestExpense@2019Q2":{"kind":"filed","concept":"InterestExpense","filing":32,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":28401000},"interestExpense@2019Q3":{"kind":"filed","concept":"InterestExpense","filing":33,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":26767000},"#367":{"kind":"filed","concept":"InterestExpense","filing":38,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":105674000},"#368":{"kind":"filed","concept":"InterestExpense","filing":33,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":82272000},"interestExpense@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#367"},{"ref":"#368","weight":-1}],"rule":"quarter-from-ytd","value":23402000},"interestExpense@FY2019":{"kind":"filed","concept":"InterestExpense","filing":38,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":105674000},"interestExpense@2020Q1":{"kind":"filed","concept":"InterestExpense","filing":35,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":23489000},"interestExpense@2020Q2":{"kind":"filed","concept":"InterestExpense","filing":36,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":25837000},"interestExpense@2020Q3":{"kind":"filed","concept":"InterestExpense","filing":37,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":27725000},"#369":{"kind":"filed","concept":"InterestExpense","filing":42,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":103827000},"#370":{"kind":"filed","concept":"InterestExpense","filing":37,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":77051000},"interestExpense@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#369"},{"ref":"#370","weight":-1}],"rule":"quarter-from-ytd","value":26776000},"interestExpense@FY2020":{"kind":"filed","concept":"InterestExpense","filing":42,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":103827000},"interestExpense@2021Q1":{"kind":"filed","concept":"InterestExpense","filing":39,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":26423000},"interestExpense@2021Q2":{"kind":"filed","concept":"InterestExpense","filing":40,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":26406000},"interestExpense@2021Q3":{"kind":"filed","concept":"InterestExpense","filing":41,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":27039000},"#371":{"kind":"filed","concept":"InterestExpense","filing":46,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":108428000},"#372":{"kind":"filed","concept":"InterestExpense","filing":41,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":79868000},"interestExpense@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#371"},{"ref":"#372","weight":-1}],"rule":"quarter-from-ytd","value":28560000},"interestExpense@FY2021":{"kind":"filed","concept":"InterestExpense","filing":46,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":108428000},"interestExpense@2022Q1":{"kind":"filed","concept":"InterestExpense","filing":43,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":29349000},"interestExpense@2022Q2":{"kind":"filed","concept":"InterestExpense","filing":44,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":28660000},"interestExpense@2022Q3":{"kind":"filed","concept":"InterestExpense","filing":45,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":33743000},"#373":{"kind":"filed","concept":"InterestExpense","filing":50,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":126342000},"#374":{"kind":"filed","concept":"InterestExpense","filing":45,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":91752000},"interestExpense@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#373"},{"ref":"#374","weight":-1}],"rule":"quarter-from-ytd","value":34590000},"interestExpense@FY2022":{"kind":"filed","concept":"InterestExpense","filing":50,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":126342000},"interestExpense@2023Q1":{"kind":"filed","concept":"InterestExpense","filing":43,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":36766000},"interestExpense@2023Q2":{"kind":"filed","concept":"InterestExpense","filing":44,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":46792000},"interestExpense@2023Q3":{"kind":"filed","concept":"InterestExpense","filing":45,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":47264000},"netIncome@FY2018":{"kind":"filed","concept":"NetIncomeLoss","filing":34,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":223994000},"netIncome@2019Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":33,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":81274000},"#375":{"kind":"filed","concept":"InterestExpense","filing":54,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":173315000},"#376":{"kind":"filed","concept":"InterestExpense","filing":45,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":130822000},"interestExpense@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#375"},{"ref":"#376","weight":-1}],"rule":"quarter-from-ytd","value":42493000},"interestExpense@FY2023":{"kind":"filed","concept":"InterestExpense","filing":54,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":173315000},"interestExpense@FY2024":{"kind":"filed","concept":"InterestExpense","filing":54,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":166369000},"interestExpense@2025Q1":{"kind":"filed","concept":"InterestExpense","filing":55,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":42928000},"interestExpense@2025Q2":{"kind":"filed","concept":"InterestExpense","filing":56,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":48699000},"interestExpense@FY2025":{"kind":"filed","concept":"InterestExpense","filing":54,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":189365000},"interestExpense@2026Q1":{"kind":"filed","concept":"InterestExpense","filing":55,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":41432000},"interestExpense@2026Q2":{"kind":"filed","concept":"InterestExpense","filing":56,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":47117000},"interestExpense@2011Q1":{"kind":"filed","concept":"InterestAndDebtExpense","filing":1,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":13940000},"interestExpense@2024Q1":{"kind":"filed","concept":"InterestAndDebtExpense","filing":51,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":38647000},"interestExpense@2024Q2":{"kind":"filed","concept":"InterestAndDebtExpense","filing":52,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":41343000},"interestExpense@2024Q3":{"kind":"filed","concept":"InterestAndDebtExpense","filing":53,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":41871000},"#377":{"kind":"filed","concept":"InterestAndDebtExpense","filing":54,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":167425000},"#378":{"kind":"filed","concept":"InterestAndDebtExpense","filing":53,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":121861000},"interestExpense@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#377"},{"ref":"#378","weight":-1}],"rule":"quarter-from-ytd","value":45564000},"interestExpense@2025Q3":{"kind":"filed","concept":"InterestAndDebtExpense","filing":53,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":49989000},"#379":{"kind":"filed","concept":"InterestAndDebtExpense","filing":54,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":189365000},"#380":{"kind":"filed","concept":"InterestAndDebtExpense","filing":53,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":141616000},"interestExpense@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#379"},{"ref":"#380","weight":-1}],"rule":"quarter-from-ytd","value":47749000},"netIncome@2010Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":60,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":26782000},"netIncome@2011Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":60,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":26112000},"netIncome@2011Q2":{"kind":"filed","concept":"ProfitLoss","filing":64,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":51206000},"#381":{"kind":"filed","concept":"NetIncomeLoss","filing":38,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":193814000},"#382":{"kind":"filed","concept":"NetIncomeLoss","filing":33,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":158970000},"netIncome@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#381"},{"ref":"#382","weight":-1}],"rule":"quarter-from-ytd","value":34844000},"netIncome@FY2019":{"kind":"filed","concept":"NetIncomeLoss","filing":38,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":193814000},"netIncome@2020Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":35,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":57600000},"netIncome@2020Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":36,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":78172000},"netIncome@2020Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":37,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":112851000},"#383":{"kind":"filed","concept":"NetIncomeLoss","filing":42,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":308722000},"#384":{"kind":"filed","concept":"NetIncomeLoss","filing":37,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":248623000},"netIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#383"},{"ref":"#384","weight":-1}],"rule":"quarter-from-ytd","value":60099000},"netIncome@FY2020":{"kind":"filed","concept":"NetIncomeLoss","filing":42,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":308722000},"netIncome@2021Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":39,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":73281000},"netIncome@2021Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":40,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":94476000},"netIncome@2021Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":41,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":106292000},"#385":{"kind":"filed","concept":"NetIncomeLoss","filing":46,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":359081000},"#386":{"kind":"filed","concept":"NetIncomeLoss","filing":41,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":274049000},"netIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#385"},{"ref":"#386","weight":-1}],"rule":"quarter-from-ytd","value":85032000},"netIncome@FY2021":{"kind":"filed","concept":"NetIncomeLoss","filing":46,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":359081000},"netIncome@2022Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":43,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":84875000},"netIncome@2022Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":44,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":92675000},"netIncome@2022Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":45,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":138703000},"#387":{"kind":"filed","concept":"NetIncomeLoss","filing":50,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":340848000},"#388":{"kind":"filed","concept":"NetIncomeLoss","filing":45,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":316253000},"netIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#387"},{"ref":"#388","weight":-1}],"rule":"quarter-from-ytd","value":24595000},"netIncome@FY2022":{"kind":"filed","concept":"NetIncomeLoss","filing":50,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":340848000},"netIncome@2023Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":47,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":72029000},"netIncome@2023Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":48,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":78890000},"netIncome@2023Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":49,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":110617000},"#389":{"kind":"filed","concept":"NetIncomeLoss","filing":54,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":325965000},"#390":{"kind":"filed","concept":"NetIncomeLoss","filing":49,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":261536000},"netIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#389"},{"ref":"#390","weight":-1}],"rule":"quarter-from-ytd","value":64429000},"netIncome@FY2023":{"kind":"filed","concept":"NetIncomeLoss","filing":54,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":325965000},"netIncome@2024Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":51,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":55164000},"netIncome@2024Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":52,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":76097000},"netIncome@2024Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":53,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":100053000},"#391":{"kind":"filed","concept":"NetIncomeLoss","filing":54,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":276378000},"#392":{"kind":"filed","concept":"NetIncomeLoss","filing":53,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":231314000},"netIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#391"},{"ref":"#392","weight":-1}],"rule":"quarter-from-ytd","value":45064000},"netIncome@FY2024":{"kind":"filed","concept":"NetIncomeLoss","filing":54,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":276378000},"netIncome@2025Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":55,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":67962000},"netIncome@2025Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":56,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":88944000},"netIncome@2025Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":53,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":113293000},"#393":{"kind":"filed","concept":"NetIncomeLoss","filing":54,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":288403000},"#394":{"kind":"filed","concept":"NetIncomeLoss","filing":53,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":270199000},"netIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#393"},{"ref":"#394","weight":-1}],"rule":"quarter-from-ytd","value":18204000},"netIncome@FY2025":{"kind":"filed","concept":"NetIncomeLoss","filing":54,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":288403000},"netIncome@2026Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":55,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":63039000},"netIncome@2026Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":56,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":75758000},"netIncome@FY2011":{"kind":"filed","concept":"ProfitLoss","filing":0,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":193173000},"netIncome@2009Q2":{"kind":"filed","concept":"ProfitLoss","filing":57,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":34757000},"netIncome@2009Q3":{"kind":"filed","concept":"ProfitLoss","filing":58,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":73787000},"#395":{"kind":"filed","concept":"ProfitLoss","filing":63,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":159409000},"#396":{"kind":"filed","concept":"ProfitLoss","filing":58,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":135485000},"netIncome@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#395"},{"ref":"#396","weight":-1}],"rule":"quarter-from-ytd","value":23924000},"netIncome@FY2009":{"kind":"filed","concept":"ProfitLoss","filing":63,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":159409000},"netIncome@2010Q2":{"kind":"filed","concept":"ProfitLoss","filing":63,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":36254000},"netIncome@2010Q3":{"kind":"filed","concept":"ProfitLoss","filing":63,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":65231000},"netIncome@2010Q4":{"kind":"filed","concept":"ProfitLoss","filing":63,"unit":"USD","start":"2010-10-01","end":"2010-12-31","value":16379000},"netIncome@FY2010":{"kind":"filed","concept":"ProfitLoss","filing":64,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":144646000},"netIncome@2012Q1":{"kind":"filed","concept":"ProfitLoss","filing":0,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":32750000},"netIncome@2012Q2":{"kind":"filed","concept":"ProfitLoss","filing":0,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":10580000},"netIncome@2012Q3":{"kind":"filed","concept":"ProfitLoss","filing":0,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":78657000},"netIncome@2012Q4":{"kind":"filed","concept":"ProfitLoss","filing":0,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":29359000},"netIncome@FY2012":{"kind":"filed","concept":"ProfitLoss","filing":4,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":151346000},"netIncome@2013Q1":{"kind":"filed","concept":"ProfitLoss","filing":4,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":25433000},"netIncome@2013Q2":{"kind":"filed","concept":"ProfitLoss","filing":4,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":59529000},"netIncome@2013Q3":{"kind":"filed","concept":"ProfitLoss","filing":4,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":77175000},"netIncome@2013Q4":{"kind":"filed","concept":"ProfitLoss","filing":4,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":23276000},"netIncome@FY2013":{"kind":"filed","concept":"ProfitLoss","filing":8,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":185413000},"netIncome@2014Q1":{"kind":"filed","concept":"ProfitLoss","filing":8,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":31476000},"netIncome@2014Q2":{"kind":"filed","concept":"ProfitLoss","filing":8,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":44003000},"netIncome@2014Q3":{"kind":"filed","concept":"ProfitLoss","filing":8,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":83276000},"netIncome@FY2014":{"kind":"filed","concept":"ProfitLoss","filing":12,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":182391000},"netIncome@2015Q1":{"kind":"filed","concept":"ProfitLoss","filing":12,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":33304000},"netIncome@2015Q2":{"kind":"filed","concept":"ProfitLoss","filing":12,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":42244000},"netIncome@2015Q3":{"kind":"filed","concept":"ProfitLoss","filing":12,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":70316000},"netIncome@2015Q4":{"kind":"filed","concept":"ProfitLoss","filing":12,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":26549000},"netIncome@FY2015":{"kind":"filed","concept":"ProfitLoss","filing":16,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":172413000},"netIncome@2016Q1":{"kind":"filed","concept":"ProfitLoss","filing":16,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":26572000},"netIncome@2016Q2":{"kind":"filed","concept":"ProfitLoss","filing":16,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":33315000},"netIncome@2016Q3":{"kind":"filed","concept":"ProfitLoss","filing":16,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":69770000},"netIncome@2016Q4":{"kind":"filed","concept":"ProfitLoss","filing":16,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":23694000},"netIncome@FY2016":{"kind":"filed","concept":"ProfitLoss","filing":20,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":153351000},"netIncome@2017Q1":{"kind":"filed","concept":"ProfitLoss","filing":20,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":23232000},"netIncome@2017Q2":{"kind":"filed","concept":"ProfitLoss","filing":20,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":27926000},"netIncome@2017Q3":{"kind":"filed","concept":"ProfitLoss","filing":20,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":72382000},"netIncome@2017Q4":{"kind":"filed","concept":"ProfitLoss","filing":20,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":146119000},"netIncome@FY2017":{"kind":"filed","concept":"ProfitLoss","filing":24,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":269659000},"netIncome@2018Q1":{"kind":"filed","concept":"ProfitLoss","filing":24,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":45721000},"netIncome@2018Q2":{"kind":"filed","concept":"ProfitLoss","filing":24,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":55343000},"netIncome@2018Q3":{"kind":"filed","concept":"ProfitLoss","filing":24,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":84739000},"netIncome@2018Q4":{"kind":"filed","concept":"ProfitLoss","filing":24,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":38191000},"netIncome@2019Q1":{"kind":"filed","concept":"ProfitLoss","filing":31,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":46742000},"netIncome@2019Q2":{"kind":"filed","concept":"ProfitLoss","filing":32,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":30955000},"cash@2010Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":62,"unit":"USD","end":"2010-09-30","value":393132000},"#397":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":57,"unit":"USD/shares","start":"2009-04-01","end":"2009-06-30","value":0.45},"dilutedEps@2009Q2":{"kind":"computed","op":"product","terms":[{"ref":"#397"}],"scale":0.5,"rule":"split-restated","value":0.225},"#398":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":58,"unit":"USD/shares","start":"2009-07-01","end":"2009-09-30","value":0.96},"dilutedEps@2009Q3":{"kind":"computed","op":"product","terms":[{"ref":"#398"}],"scale":0.5,"rule":"split-restated","value":0.48},"#399":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":63,"unit":"USD/shares","start":"2009-01-01","end":"2009-12-31","value":2.07},"#400":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":63,"unit":"shares","start":"2009-01-01","end":"2009-12-31","value":76971000},"#401":{"kind":"computed","op":"product","terms":[{"ref":"#399"},{"ref":"#400"}],"value":159329970},"#402":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":58,"unit":"USD/shares","start":"2009-01-01","end":"2009-09-30","value":1.76},"#403":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":58,"unit":"shares","start":"2009-01-01","end":"2009-09-30","value":76912000},"#404":{"kind":"computed","op":"product","terms":[{"ref":"#402"},{"ref":"#403"}],"value":135365120},"#405":{"kind":"computed","op":"sum","terms":[{"ref":"#401"},{"ref":"#404","weight":-1}],"value":23964850},"#406":{"kind":"computed","op":"sum","terms":[{"ref":"#400","weight":4},{"ref":"#403","weight":-3}],"rule":"unaverage-quarter","value":77148000},"#407":{"kind":"computed","op":"ratio","terms":[{"ref":"#405"},{"ref":"#406"}],"rule":"per-share-quarter","value":0.31063475397936435},"dilutedEps@2009Q4":{"kind":"computed","op":"product","terms":[{"ref":"#407"}],"scale":0.5,"rule":"split-restated","value":0.15531737698968218},"dilutedEps@FY2009":{"kind":"computed","op":"product","terms":[{"ref":"#399"}],"scale":0.5,"rule":"split-restated","value":1.035},"#408":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":63,"unit":"USD/shares","start":"2010-01-01","end":"2010-03-31","value":0.35},"dilutedEps@2010Q1":{"kind":"computed","op":"product","terms":[{"ref":"#408"}],"scale":0.5,"rule":"split-restated","value":0.175},"#409":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":63,"unit":"USD/shares","start":"2010-04-01","end":"2010-06-30","value":0.47},"dilutedEps@2010Q2":{"kind":"computed","op":"product","terms":[{"ref":"#409"}],"scale":0.5,"rule":"split-restated","value":0.235},"#410":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":63,"unit":"USD/shares","start":"2010-07-01","end":"2010-09-30","value":0.84},"dilutedEps@2010Q3":{"kind":"computed","op":"product","terms":[{"ref":"#410"}],"scale":0.5,"rule":"split-restated","value":0.42},"#411":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":63,"unit":"USD/shares","start":"2010-10-01","end":"2010-12-31","value":0.22},"dilutedEps@2010Q4":{"kind":"computed","op":"product","terms":[{"ref":"#411"}],"scale":0.5,"rule":"split-restated","value":0.11},"#412":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":64,"unit":"USD/shares","start":"2010-01-01","end":"2010-12-31","value":1.89},"dilutedEps@FY2010":{"kind":"computed","op":"product","terms":[{"ref":"#412"}],"scale":0.5,"rule":"split-restated","value":0.945},"#413":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":64,"unit":"USD/shares","start":"2011-01-01","end":"2011-03-31","value":0.37},"dilutedEps@2011Q1":{"kind":"computed","op":"product","terms":[{"ref":"#413"}],"scale":0.5,"rule":"split-restated","value":0.185},"#414":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":64,"unit":"USD/shares","start":"2011-04-01","end":"2011-06-30","value":0.73},"dilutedEps@2011Q2":{"kind":"computed","op":"product","terms":[{"ref":"#414"}],"scale":0.5,"rule":"split-restated","value":0.365},"dilutedEps@2016Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2016-10-01","end":"2016-12-31","value":0.2},"#415":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":64,"unit":"USD/shares","start":"2011-07-01","end":"2011-09-30","value":1.12},"dilutedEps@2011Q3":{"kind":"computed","op":"product","terms":[{"ref":"#415"}],"scale":0.5,"rule":"split-restated","value":0.56},"#416":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":64,"unit":"USD/shares","start":"2011-10-01","end":"2011-12-31","value":0.53},"dilutedEps@2011Q4":{"kind":"computed","op":"product","terms":[{"ref":"#416"}],"scale":0.5,"rule":"split-restated","value":0.265},"#417":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2011-01-01","end":"2011-12-31","value":2.75},"dilutedEps@FY2011":{"kind":"computed","op":"product","terms":[{"ref":"#417"}],"scale":0.5,"rule":"split-restated","value":1.375},"#418":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2012-01-01","end":"2012-03-31","value":0.47},"dilutedEps@2012Q1":{"kind":"computed","op":"product","terms":[{"ref":"#418"}],"scale":0.5,"rule":"split-restated","value":0.235},"#419":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2012-04-01","end":"2012-06-30","value":0.15},"dilutedEps@2012Q2":{"kind":"computed","op":"product","terms":[{"ref":"#419"}],"scale":0.5,"rule":"split-restated","value":0.075},"#420":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2012-07-01","end":"2012-09-30","value":1.13},"dilutedEps@2012Q3":{"kind":"computed","op":"product","terms":[{"ref":"#420"}],"scale":0.5,"rule":"split-restated","value":0.565},"#421":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2012-10-01","end":"2012-12-31","value":0.42},"dilutedEps@2012Q4":{"kind":"computed","op":"product","terms":[{"ref":"#421"}],"scale":0.5,"rule":"split-restated","value":0.21},"#422":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2012-01-01","end":"2012-12-31","value":2.17},"dilutedEps@FY2012":{"kind":"computed","op":"product","terms":[{"ref":"#422"}],"scale":0.5,"rule":"split-restated","value":1.085},"#423":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2013-01-01","end":"2013-03-31","value":0.38},"dilutedEps@2013Q1":{"kind":"computed","op":"product","terms":[{"ref":"#423"}],"scale":0.5,"rule":"split-restated","value":0.19},"#424":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2013-04-01","end":"2013-06-30","value":0.93},"dilutedEps@2013Q2":{"kind":"computed","op":"product","terms":[{"ref":"#424"}],"scale":0.5,"rule":"split-restated","value":0.465},"#425":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2013-07-01","end":"2013-09-30","value":1.21},"dilutedEps@2013Q3":{"kind":"computed","op":"product","terms":[{"ref":"#425"}],"scale":0.5,"rule":"split-restated","value":0.605},"#426":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2013-10-01","end":"2013-12-31","value":0.36},"dilutedEps@2013Q4":{"kind":"computed","op":"product","terms":[{"ref":"#426"}],"scale":0.5,"rule":"split-restated","value":0.18},"#427":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2013-01-01","end":"2013-12-31","value":2.87},"dilutedEps@FY2013":{"kind":"computed","op":"product","terms":[{"ref":"#427"}],"scale":0.5,"rule":"split-restated","value":1.435},"#428":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2014-01-01","end":"2014-03-31","value":0.49},"dilutedEps@2014Q1":{"kind":"computed","op":"product","terms":[{"ref":"#428"}],"scale":0.5,"rule":"split-restated","value":0.245},"#429":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2014-04-01","end":"2014-06-30","value":0.69},"dilutedEps@2014Q2":{"kind":"computed","op":"product","terms":[{"ref":"#429"}],"scale":0.5,"rule":"split-restated","value":0.345},"#430":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2014-07-01","end":"2014-09-30","value":1.31},"dilutedEps@2014Q3":{"kind":"computed","op":"product","terms":[{"ref":"#430"}],"scale":0.5,"rule":"split-restated","value":0.655},"#431":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2014-10-01","end":"2014-12-31","value":0.37},"dilutedEps@2014Q4":{"kind":"computed","op":"product","terms":[{"ref":"#431"}],"scale":0.5,"rule":"split-restated","value":0.185},"#432":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":12,"unit":"USD/shares","start":"2014-01-01","end":"2014-12-31","value":2.86},"dilutedEps@FY2014":{"kind":"computed","op":"product","terms":[{"ref":"#432"}],"scale":0.5,"rule":"split-restated","value":1.43},"#433":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":12,"unit":"USD/shares","start":"2015-01-01","end":"2015-03-31","value":0.53},"dilutedEps@2015Q1":{"kind":"computed","op":"product","terms":[{"ref":"#433"}],"scale":0.5,"rule":"split-restated","value":0.265},"#434":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":12,"unit":"USD/shares","start":"2015-04-01","end":"2015-06-30","value":0.7},"dilutedEps@2015Q2":{"kind":"computed","op":"product","terms":[{"ref":"#434"}],"scale":0.5,"rule":"split-restated","value":0.35},"#435":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":12,"unit":"USD/shares","start":"2015-07-01","end":"2015-09-30","value":1.16},"dilutedEps@2015Q3":{"kind":"computed","op":"product","terms":[{"ref":"#435"}],"scale":0.5,"rule":"split-restated","value":0.58},"#436":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":12,"unit":"USD/shares","start":"2015-10-01","end":"2015-12-31","value":0.44},"dilutedEps@2015Q4":{"kind":"computed","op":"product","terms":[{"ref":"#436"}],"scale":0.5,"rule":"split-restated","value":0.22},"dilutedEps@FY2015":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2015-01-01","end":"2015-12-31","value":1.41},"dilutedEps@2016Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2016-01-01","end":"2016-03-31","value":0.22},"dilutedEps@2016Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2016-04-01","end":"2016-06-30","value":0.27},"dilutedEps@2016Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2016-07-01","end":"2016-09-30","value":0.57},"dilutedEps@FY2016":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2016-01-01","end":"2016-12-31","value":1.27},"dilutedEps@2017Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2017-01-01","end":"2017-03-31","value":0.21},"dilutedEps@2017Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2017-04-01","end":"2017-06-30","value":0.25},"dilutedEps@2017Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2017-07-01","end":"2017-09-30","value":0.65},"dilutedEps@2017Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2017-10-01","end":"2017-12-31","value":1.31},"dilutedEps@FY2017":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2017-01-01","end":"2017-12-31","value":2.42},"dilutedEps@2018Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2018-01-01","end":"2018-03-31","value":0.41},"dilutedEps@2018Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2018-04-01","end":"2018-06-30","value":0.5},"dilutedEps@2018Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2018-07-01","end":"2018-09-30","value":0.76},"dilutedEps@2018Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2018-10-01","end":"2018-12-31","value":0.34},"dilutedEps@FY2018":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":34,"unit":"USD/shares","start":"2018-01-01","end":"2018-12-31","value":2.01},"dilutedEps@2019Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2019-01-01","end":"2019-03-31","value":0.42},"dilutedEps@2019Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":32,"unit":"USD/shares","start":"2019-04-01","end":"2019-06-30","value":0.28},"dilutedEps@2019Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":33,"unit":"USD/shares","start":"2019-07-01","end":"2019-09-30","value":0.73},"dilutedEps@2019Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2019-10-01","end":"2019-12-31","value":0.31},"dilutedEps@FY2019":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":38,"unit":"USD/shares","start":"2019-01-01","end":"2019-12-31","value":1.74},"dilutedEps@2020Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":35,"unit":"USD/shares","start":"2020-01-01","end":"2020-03-31","value":0.52},"dilutedEps@2020Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":36,"unit":"USD/shares","start":"2020-04-01","end":"2020-06-30","value":0.7},"dilutedEps@2020Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":37,"unit":"USD/shares","start":"2020-07-01","end":"2020-09-30","value":1.01},"#437":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":42,"unit":"USD/shares","start":"2020-01-01","end":"2020-12-31","value":2.77},"#438":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":42,"unit":"shares","start":"2020-01-01","end":"2020-12-31","value":111393000},"#439":{"kind":"computed","op":"product","terms":[{"ref":"#437"},{"ref":"#438"}],"value":308558610},"#440":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":37,"unit":"USD/shares","start":"2020-01-01","end":"2020-09-30","value":2.23},"#441":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":37,"unit":"shares","start":"2020-01-01","end":"2020-09-30","value":111460000},"#442":{"kind":"computed","op":"product","terms":[{"ref":"#440"},{"ref":"#441"}],"value":248555800},"#443":{"kind":"computed","op":"sum","terms":[{"ref":"#439"},{"ref":"#442","weight":-1}],"value":60002810},"#444":{"kind":"computed","op":"sum","terms":[{"ref":"#438","weight":4},{"ref":"#441","weight":-3}],"rule":"unaverage-quarter","value":111192000},"dilutedEps@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#443"},{"ref":"#444"}],"rule":"per-share-quarter","value":0.5396324375854378},"dilutedEps@FY2020":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":42,"unit":"USD/shares","start":"2020-01-01","end":"2020-12-31","value":2.77},"dilutedEps@2021Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":39,"unit":"USD/shares","start":"2021-01-01","end":"2021-03-31","value":0.66},"dilutedEps@2021Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":40,"unit":"USD/shares","start":"2021-04-01","end":"2021-06-30","value":0.85},"dilutedEps@2021Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":41,"unit":"USD/shares","start":"2021-07-01","end":"2021-09-30","value":0.96},"#445":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":46,"unit":"USD/shares","start":"2021-01-01","end":"2021-12-31","value":3.23},"#446":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":46,"unit":"shares","start":"2021-01-01","end":"2021-12-31","value":111166000},"#447":{"kind":"computed","op":"product","terms":[{"ref":"#445"},{"ref":"#446"}],"value":359066180},"#448":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":41,"unit":"USD/shares","start":"2021-01-01","end":"2021-09-30","value":2.47},"#449":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":41,"unit":"shares","start":"2021-01-01","end":"2021-09-30","value":111111000},"#450":{"kind":"computed","op":"product","terms":[{"ref":"#448"},{"ref":"#449"}],"value":274444170},"#451":{"kind":"computed","op":"sum","terms":[{"ref":"#447"},{"ref":"#450","weight":-1}],"value":84622010},"#452":{"kind":"computed","op":"sum","terms":[{"ref":"#446","weight":4},{"ref":"#449","weight":-3}],"rule":"unaverage-quarter","value":111331000},"dilutedEps@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#451"},{"ref":"#452"}],"rule":"per-share-quarter","value":0.7600938642426638},"dilutedEps@FY2021":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":46,"unit":"USD/shares","start":"2021-01-01","end":"2021-12-31","value":3.23},"dilutedEps@2022Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":43,"unit":"USD/shares","start":"2022-01-01","end":"2022-03-31","value":0.76},"dilutedEps@2022Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":44,"unit":"USD/shares","start":"2022-04-01","end":"2022-06-30","value":0.83},"dilutedEps@2022Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":45,"unit":"USD/shares","start":"2022-07-01","end":"2022-09-30","value":1.25},"#453":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":50,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":3.07},"#454":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":50,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":111031000},"#455":{"kind":"computed","op":"product","terms":[{"ref":"#453"},{"ref":"#454"}],"value":340865170},"#456":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":45,"unit":"USD/shares","start":"2022-01-01","end":"2022-09-30","value":2.85},"#457":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":45,"unit":"shares","start":"2022-01-01","end":"2022-09-30","value":111120000},"#458":{"kind":"computed","op":"product","terms":[{"ref":"#456"},{"ref":"#457"}],"value":316692000},"#459":{"kind":"computed","op":"sum","terms":[{"ref":"#455"},{"ref":"#458","weight":-1}],"value":24173170},"#460":{"kind":"computed","op":"sum","terms":[{"ref":"#454","weight":4},{"ref":"#457","weight":-3}],"rule":"unaverage-quarter","value":110764000},"dilutedEps@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#459"},{"ref":"#460"}],"rule":"per-share-quarter","value":0.21824031273699035},"dilutedEps@FY2022":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":50,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":3.07},"dilutedEps@2023Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":47,"unit":"USD/shares","start":"2023-01-01","end":"2023-03-31","value":0.65},"dilutedEps@2023Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":48,"unit":"USD/shares","start":"2023-04-01","end":"2023-06-30","value":0.71},"dilutedEps@2023Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":49,"unit":"USD/shares","start":"2023-07-01","end":"2023-09-30","value":1.02},"#461":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":54,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":2.98},"#462":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":54,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":109237000},"#463":{"kind":"computed","op":"product","terms":[{"ref":"#461"},{"ref":"#462"}],"value":325526260},"#464":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":49,"unit":"USD/shares","start":"2023-01-01","end":"2023-09-30","value":2.38},"#465":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":49,"unit":"shares","start":"2023-01-01","end":"2023-09-30","value":110011000},"#466":{"kind":"computed","op":"product","terms":[{"ref":"#464"},{"ref":"#465"}],"value":261826180},"#467":{"kind":"computed","op":"sum","terms":[{"ref":"#463"},{"ref":"#466","weight":-1}],"value":63700080},"#468":{"kind":"computed","op":"sum","terms":[{"ref":"#462","weight":4},{"ref":"#465","weight":-3}],"rule":"unaverage-quarter","value":106915000},"dilutedEps@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#467"},{"ref":"#468"}],"rule":"per-share-quarter","value":0.5958011504466165},"dilutedEps@FY2023":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":54,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":2.98},"dilutedEps@2024Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":51,"unit":"USD/shares","start":"2024-01-01","end":"2024-03-31","value":0.52},"dilutedEps@2024Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":52,"unit":"USD/shares","start":"2024-04-01","end":"2024-06-30","value":0.71},"dilutedEps@2024Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":53,"unit":"USD/shares","start":"2024-07-01","end":"2024-09-30","value":0.93},"#469":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":54,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":2.58},"#470":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":54,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":107118000},"#471":{"kind":"computed","op":"product","terms":[{"ref":"#469"},{"ref":"#470"}],"value":276364440},"#472":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":53,"unit":"USD/shares","start":"2024-01-01","end":"2024-09-30","value":2.16},"#473":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":53,"unit":"shares","start":"2024-01-01","end":"2024-09-30","value":107068000},"#474":{"kind":"computed","op":"product","terms":[{"ref":"#472"},{"ref":"#473"}],"value":231266880.00000003},"#475":{"kind":"computed","op":"sum","terms":[{"ref":"#471"},{"ref":"#474","weight":-1}],"value":45097559.99999997},"#476":{"kind":"computed","op":"sum","terms":[{"ref":"#470","weight":4},{"ref":"#473","weight":-3}],"rule":"unaverage-quarter","value":107268000},"dilutedEps@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#475"},{"ref":"#476"}],"rule":"per-share-quarter","value":0.4204195100123054},"dilutedEps@FY2024":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":54,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":2.58},"dilutedEps@2025Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":55,"unit":"USD/shares","start":"2025-01-01","end":"2025-03-31","value":0.63},"dilutedEps@2025Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":56,"unit":"USD/shares","start":"2025-04-01","end":"2025-06-30","value":0.83},"dilutedEps@2025Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":53,"unit":"USD/shares","start":"2025-07-01","end":"2025-09-30","value":1.06},"#477":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":54,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":2.7},"#478":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":54,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":106785000},"#479":{"kind":"computed","op":"product","terms":[{"ref":"#477"},{"ref":"#478"}],"value":288319500},"#480":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":53,"unit":"USD/shares","start":"2025-01-01","end":"2025-09-30","value":2.52},"#481":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":53,"unit":"shares","start":"2025-01-01","end":"2025-09-30","value":107129000},"#482":{"kind":"computed","op":"product","terms":[{"ref":"#480"},{"ref":"#481"}],"value":269965080},"#483":{"kind":"computed","op":"sum","terms":[{"ref":"#479"},{"ref":"#482","weight":-1}],"value":18354420},"#484":{"kind":"computed","op":"sum","terms":[{"ref":"#478","weight":4},{"ref":"#481","weight":-3}],"rule":"unaverage-quarter","value":105753000},"dilutedEps@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#483"},{"ref":"#484"}],"rule":"per-share-quarter","value":0.17355933165016596},"dilutedEps@FY2025":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":54,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":2.7},"dilutedEps@2026Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":55,"unit":"USD/shares","start":"2026-01-01","end":"2026-03-31","value":0.6},"dilutedEps@2026Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":56,"unit":"USD/shares","start":"2026-04-01","end":"2026-06-30","value":0.72},"cash@2009Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":57,"unit":"USD","end":"2009-06-30","value":79638000},"cash@2009Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":58,"unit":"USD","end":"2009-09-30","value":66727000},"cash@2009Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":64,"unit":"USD","end":"2009-12-31","value":305754000},"cash@FY2009":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":64,"unit":"USD","end":"2009-12-31","value":305754000},"cash@2010Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":60,"unit":"USD","end":"2010-03-31","value":99156000},"cash@2010Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":61,"unit":"USD","end":"2010-06-30","value":52079000},"totalLiabilities@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q1"},{"ref":"equity@2020Q1","weight":-1}],"rule":"accounting-identity","value":4507963000},"totalLiabilities@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q2"},{"ref":"equity@2020Q2","weight":-1}],"rule":"accounting-identity","value":5283362000},"totalLiabilities@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q3"},{"ref":"equity@2020Q3","weight":-1}],"rule":"accounting-identity","value":5233716000},"totalLiabilities@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q4"},{"ref":"equity@2020Q4","weight":-1}],"rule":"accounting-identity","value":5258713000},"totalLiabilities@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2020"},{"ref":"equity@FY2020","weight":-1}],"rule":"accounting-identity","value":5258713000},"totalLiabilities@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q1"},{"ref":"equity@2021Q1","weight":-1}],"rule":"accounting-identity","value":5165116000},"totalLiabilities@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q2"},{"ref":"equity@2021Q2","weight":-1}],"rule":"accounting-identity","value":5335739000},"totalLiabilities@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q3"},{"ref":"equity@2021Q3","weight":-1}],"rule":"accounting-identity","value":6091134000},"totalLiabilities@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q4"},{"ref":"equity@2021Q4","weight":-1}],"rule":"accounting-identity","value":6208150000},"totalLiabilities@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2021"},{"ref":"equity@FY2021","weight":-1}],"rule":"accounting-identity","value":6208150000},"totalLiabilities@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q1"},{"ref":"equity@2022Q1","weight":-1}],"rule":"accounting-identity","value":6072171000},"totalLiabilities@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q2"},{"ref":"equity@2022Q2","weight":-1}],"rule":"accounting-identity","value":6249036000},"totalLiabilities@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q3"},{"ref":"equity@2022Q3","weight":-1}],"rule":"accounting-identity","value":5826182000},"totalLiabilities@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q4"},{"ref":"equity@2022Q4","weight":-1}],"rule":"accounting-identity","value":5627501000},"totalLiabilities@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2022"},{"ref":"equity@FY2022","weight":-1}],"rule":"accounting-identity","value":5627501000},"totalLiabilities@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q1"},{"ref":"equity@2023Q1","weight":-1}],"rule":"accounting-identity","value":6080432000},"totalLiabilities@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q2"},{"ref":"equity@2023Q2","weight":-1}],"rule":"accounting-identity","value":6042585000},"totalLiabilities@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q3"},{"ref":"equity@2023Q3","weight":-1}],"rule":"accounting-identity","value":6030418000},"totalLiabilities@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q4"},{"ref":"equity@2023Q4","weight":-1}],"rule":"accounting-identity","value":5721878000},"totalLiabilities@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2023"},{"ref":"equity@FY2023","weight":-1}],"rule":"accounting-identity","value":5721878000},"totalLiabilities@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q1"},{"ref":"equity@2024Q1","weight":-1}],"rule":"accounting-identity","value":5674409000},"totalLiabilities@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q2"},{"ref":"equity@2024Q2","weight":-1}],"rule":"accounting-identity","value":5759547000},"totalLiabilities@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q3"},{"ref":"equity@2024Q3","weight":-1}],"rule":"accounting-identity","value":5693396000},"totalLiabilities@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q4"},{"ref":"equity@2024Q4","weight":-1}],"rule":"accounting-identity","value":6595087000},"totalLiabilities@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2024"},{"ref":"equity@FY2024","weight":-1}],"rule":"accounting-identity","value":6595087000},"totalLiabilities@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q1"},{"ref":"equity@2025Q1","weight":-1}],"rule":"accounting-identity","value":6684631000},"totalLiabilities@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q2"},{"ref":"equity@2025Q2","weight":-1}],"rule":"accounting-identity","value":7188175000},"totalLiabilities@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q3"},{"ref":"equity@2025Q3","weight":-1}],"rule":"accounting-identity","value":7225746000},"totalLiabilities@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q4"},{"ref":"equity@2025Q4","weight":-1}],"rule":"accounting-identity","value":7122782000},"totalLiabilities@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2025"},{"ref":"equity@FY2025","weight":-1}],"rule":"accounting-identity","value":7122782000},"totalLiabilities@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2026Q1"},{"ref":"equity@2026Q1","weight":-1}],"rule":"accounting-identity","value":7001682000},"totalLiabilities@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2026Q2"},{"ref":"equity@2026Q2","weight":-1}],"rule":"accounting-identity","value":7221311000},"totalLiabilities@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2016"},{"ref":"equity@FY2016","weight":-1}],"rule":"accounting-identity","value":2679975000},"totalLiabilities@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q1"},{"ref":"equity@2017Q1","weight":-1}],"rule":"accounting-identity","value":3159680000},"totalLiabilities@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q2"},{"ref":"equity@2017Q2","weight":-1}],"rule":"accounting-identity","value":4351565000},"totalLiabilities@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q3"},{"ref":"equity@2017Q3","weight":-1}],"rule":"accounting-identity","value":4397987000},"totalLiabilities@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q4"},{"ref":"equity@2017Q4","weight":-1}],"rule":"accounting-identity","value":3879384000},"totalLiabilities@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2017"},{"ref":"equity@FY2017","weight":-1}],"rule":"accounting-identity","value":3879384000},"totalLiabilities@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q1"},{"ref":"equity@2018Q1","weight":-1}],"rule":"accounting-identity","value":4127696000},"totalLiabilities@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q2"},{"ref":"equity@2018Q2","weight":-1}],"rule":"accounting-identity","value":4221667000},"totalLiabilities@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q3"},{"ref":"equity@2018Q3","weight":-1}],"rule":"accounting-identity","value":4146282000},"totalLiabilities@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q4"},{"ref":"equity@2018Q4","weight":-1}],"rule":"accounting-identity","value":3698029000},"totalLiabilities@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q1"},{"ref":"equity@2019Q1","weight":-1}],"rule":"accounting-identity","value":4024366000},"totalLiabilities@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q2"},{"ref":"equity@2019Q2","weight":-1}],"rule":"accounting-identity","value":4181316000},"totalLiabilities@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q1"},{"ref":"equity@2012Q1","weight":-1}],"rule":"accounting-identity","value":2723688000},"totalLiabilities@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q2"},{"ref":"equity@2012Q2","weight":-1}],"rule":"accounting-identity","value":2561490000},"totalLiabilities@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q3"},{"ref":"equity@2012Q3","weight":-1}],"rule":"accounting-identity","value":2805616000},"totalLiabilities@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q4"},{"ref":"equity@2012Q4","weight":-1}],"rule":"accounting-identity","value":2539900000},"totalLiabilities@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2012"},{"ref":"equity@FY2012","weight":-1}],"rule":"accounting-identity","value":2539900000},"totalLiabilities@2009Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2009Q2"},{"ref":"equity@2009Q2","weight":-1}],"rule":"accounting-identity","value":1663001000},"totalLiabilities@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2009Q3"},{"ref":"equity@2009Q3","weight":-1}],"rule":"accounting-identity","value":1633953000},"totalLiabilities@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2009Q4"},{"ref":"equity@2009Q4","weight":-1}],"rule":"accounting-identity","value":1528592000},"totalLiabilities@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2009"},{"ref":"equity@FY2009","weight":-1}],"rule":"accounting-identity","value":1528592000},"totalLiabilities@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q1"},{"ref":"equity@2010Q1","weight":-1}],"rule":"accounting-identity","value":1458689000},"totalLiabilities@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q2"},{"ref":"equity@2010Q2","weight":-1}],"rule":"accounting-identity","value":1462962000},"totalLiabilities@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q3"},{"ref":"equity@2010Q3","weight":-1}],"rule":"accounting-identity","value":1778754000},"totalLiabilities@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q4"},{"ref":"equity@2010Q4","weight":-1}],"rule":"accounting-identity","value":1622419000},"totalLiabilities@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2010"},{"ref":"equity@FY2010","weight":-1}],"rule":"accounting-identity","value":1622419000},"totalLiabilities@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q1"},{"ref":"equity@2011Q1","weight":-1}],"rule":"accounting-identity","value":2267317000},"totalLiabilities@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q2"},{"ref":"equity@2011Q2","weight":-1}],"rule":"accounting-identity","value":2371549000},"totalLiabilities@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q3"},{"ref":"equity@2011Q3","weight":-1}],"rule":"accounting-identity","value":2352073000},"totalLiabilities@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q4"},{"ref":"equity@2011Q4","weight":-1}],"rule":"accounting-identity","value":2321093000},"totalLiabilities@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2011"},{"ref":"equity@FY2011","weight":-1}],"rule":"accounting-identity","value":2321093000},"totalLiabilities@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q1"},{"ref":"equity@2013Q1","weight":-1}],"rule":"accounting-identity","value":2588758000},"totalLiabilities@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q2"},{"ref":"equity@2013Q2","weight":-1}],"rule":"accounting-identity","value":2661207000},"totalLiabilities@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q3"},{"ref":"equity@2013Q3","weight":-1}],"rule":"accounting-identity","value":2573686000},"totalLiabilities@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q4"},{"ref":"equity@2013Q4","weight":-1}],"rule":"accounting-identity","value":2607239000},"totalLiabilities@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2013"},{"ref":"equity@FY2013","weight":-1}],"rule":"accounting-identity","value":2607239000},"totalLiabilities@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q1"},{"ref":"equity@2014Q1","weight":-1}],"rule":"accounting-identity","value":2714031000},"totalLiabilities@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q2"},{"ref":"equity@2014Q2","weight":-1}],"rule":"accounting-identity","value":2883240000},"totalLiabilities@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q3"},{"ref":"equity@2014Q3","weight":-1}],"rule":"accounting-identity","value":2848877000},"totalLiabilities@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q4"},{"ref":"equity@2014Q4","weight":-1}],"rule":"accounting-identity","value":2564180000},"totalLiabilities@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2014"},{"ref":"equity@FY2014","weight":-1}],"rule":"accounting-identity","value":2564180000},"totalLiabilities@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q1"},{"ref":"equity@2015Q1","weight":-1}],"rule":"accounting-identity","value":2787256000},"totalLiabilities@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q2"},{"ref":"equity@2015Q2","weight":-1}],"rule":"accounting-identity","value":2920091000},"totalLiabilities@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q3"},{"ref":"equity@2015Q3","weight":-1}],"rule":"accounting-identity","value":2859977000},"totalLiabilities@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q4"},{"ref":"equity@2015Q4","weight":-1}],"rule":"accounting-identity","value":2553495000},"totalLiabilities@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2015"},{"ref":"equity@FY2015","weight":-1}],"rule":"accounting-identity","value":2553495000},"totalLiabilities@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q1"},{"ref":"equity@2016Q1","weight":-1}],"rule":"accounting-identity","value":2716435000},"totalLiabilities@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q2"},{"ref":"equity@2016Q2","weight":-1}],"rule":"accounting-identity","value":2864769000},"totalLiabilities@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q3"},{"ref":"equity@2016Q3","weight":-1}],"rule":"accounting-identity","value":2749865000},"totalLiabilities@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q4"},{"ref":"equity@2016Q4","weight":-1}],"rule":"accounting-identity","value":2679975000},"#485":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":57,"unit":"USD","end":"2009-06-30","value":856669000},"#486":{"kind":"filed","concept":"LongTermDebtCurrent","filing":57,"unit":"USD","end":"2009-06-30","value":127938000},"totalDebt@2009Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#485"},{"ref":"#486"}],"rule":"component-sum","value":984607000},"#487":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":58,"unit":"USD","end":"2009-09-30","value":868328000},"#488":{"kind":"filed","concept":"LongTermDebtCurrent","filing":58,"unit":"USD","end":"2009-09-30","value":56529000},"totalDebt@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#487"},{"ref":"#488"}],"rule":"component-sum","value":924857000},"#489":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":59,"unit":"USD","end":"2009-12-31","value":773347000},"#490":{"kind":"filed","concept":"LongTermDebtCurrent","filing":59,"unit":"USD","end":"2009-12-31","value":26067000},"totalDebt@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#489"},{"ref":"#490"}],"rule":"component-sum","value":799414000},"totalDebt@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"#489"},{"ref":"#490"}],"rule":"component-sum","value":799414000},"#491":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":60,"unit":"USD","end":"2010-03-31","value":764206000},"#492":{"kind":"filed","concept":"LongTermDebtCurrent","filing":60,"unit":"USD","end":"2010-03-31","value":98752000},"totalDebt@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#491"},{"ref":"#492"}],"rule":"component-sum","value":862958000},"#493":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":61,"unit":"USD","end":"2010-06-30","value":760465000},"#494":{"kind":"filed","concept":"LongTermDebtCurrent","filing":61,"unit":"USD","end":"2010-06-30","value":88372000},"totalDebt@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#493"},{"ref":"#494"}],"rule":"component-sum","value":848837000},"#495":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":62,"unit":"USD","end":"2010-09-30","value":892346000},"#496":{"kind":"filed","concept":"LongTermDebtCurrent","filing":62,"unit":"USD","end":"2010-09-30","value":213158000},"totalDebt@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#495"},{"ref":"#496"}],"rule":"component-sum","value":1105504000},"#497":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":63,"unit":"USD","end":"2010-12-31","value":890725000},"#498":{"kind":"filed","concept":"LongTermDebtCurrent","filing":63,"unit":"USD","end":"2010-12-31","value":13949000},"totalDebt@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#497"},{"ref":"#498"}],"rule":"component-sum","value":904674000},"totalDebt@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#497"},{"ref":"#498"}],"rule":"component-sum","value":904674000},"#499":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":1,"unit":"USD","end":"2011-03-31","value":922717000},"#500":{"kind":"filed","concept":"LongTermDebtCurrent","filing":1,"unit":"USD","end":"2011-03-31","value":520285000},"totalDebt@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#499"},{"ref":"#500"}],"rule":"component-sum","value":1443002000},"#501":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":2,"unit":"USD","end":"2011-06-30","value":1345827000},"#502":{"kind":"filed","concept":"LongTermDebtCurrent","filing":2,"unit":"USD","end":"2011-06-30","value":146602000},"totalDebt@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#501"},{"ref":"#502"}],"rule":"component-sum","value":1492429000},"#503":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":3,"unit":"USD","end":"2011-09-30","value":1312795000},"#504":{"kind":"filed","concept":"LongTermDebtCurrent","filing":3,"unit":"USD","end":"2011-09-30","value":118155000},"totalDebt@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#503"},{"ref":"#504"}],"rule":"component-sum","value":1430950000},"#505":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":64,"unit":"USD","end":"2011-12-31","value":1288483000},"#506":{"kind":"filed","concept":"LongTermDebtCurrent","filing":64,"unit":"USD","end":"2011-12-31","value":87776000},"totalDebt@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#505"},{"ref":"#506"}],"rule":"component-sum","value":1376259000},"#507":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":24,"unit":"USD","end":"2018-12-31","value":2134400000},"#508":{"kind":"filed","concept":"LongTermDebtCurrent","filing":24,"unit":"USD","end":"2018-12-31","value":170214000},"totalDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#507"},{"ref":"#508"}],"rule":"component-sum","value":2304614000},"totalDebt@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#505"},{"ref":"#506"}],"rule":"component-sum","value":1376259000},"#509":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":5,"unit":"USD","end":"2012-03-31","value":1580787000},"#510":{"kind":"filed","concept":"LongTermDebtCurrent","filing":5,"unit":"USD","end":"2012-03-31","value":331008000},"totalDebt@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#509"},{"ref":"#510"}],"rule":"component-sum","value":1911795000},"#511":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":6,"unit":"USD","end":"2012-06-30","value":1544889000},"#512":{"kind":"filed","concept":"LongTermDebtCurrent","filing":6,"unit":"USD","end":"2012-06-30","value":236640000},"totalDebt@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#511"},{"ref":"#512"}],"rule":"component-sum","value":1781529000},"#513":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":7,"unit":"USD","end":"2012-09-30","value":1566427000},"#514":{"kind":"filed","concept":"LongTermDebtCurrent","filing":7,"unit":"USD","end":"2012-09-30","value":423274000},"totalDebt@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#513"},{"ref":"#514"}],"rule":"component-sum","value":1989701000},"#515":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":0,"unit":"USD","end":"2012-12-31","value":1415967000},"#516":{"kind":"filed","concept":"LongTermDebtCurrent","filing":0,"unit":"USD","end":"2012-12-31","value":255349000},"totalDebt@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#515"},{"ref":"#516"}],"rule":"component-sum","value":1671316000},"totalDebt@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#515"},{"ref":"#516"}],"rule":"component-sum","value":1671316000},"#517":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":9,"unit":"USD","end":"2013-03-31","value":1257590000},"#518":{"kind":"filed","concept":"LongTermDebtCurrent","filing":9,"unit":"USD","end":"2013-03-31","value":526059000},"totalDebt@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#517"},{"ref":"#518"}],"rule":"component-sum","value":1783649000},"#519":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":10,"unit":"USD","end":"2013-06-30","value":1258765000},"#520":{"kind":"filed","concept":"LongTermDebtCurrent","filing":10,"unit":"USD","end":"2013-06-30","value":619469000},"totalDebt@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#519"},{"ref":"#520"}],"rule":"component-sum","value":1878234000},"#521":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":11,"unit":"USD","end":"2013-09-30","value":1574196000},"#522":{"kind":"filed","concept":"LongTermDebtCurrent","filing":11,"unit":"USD","end":"2013-09-30","value":225732000},"totalDebt@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#521"},{"ref":"#522"}],"rule":"component-sum","value":1799928000},"#523":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":4,"unit":"USD","end":"2013-12-31","value":1557662000},"#524":{"kind":"filed","concept":"LongTermDebtCurrent","filing":4,"unit":"USD","end":"2013-12-31","value":146174000},"totalDebt@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#523"},{"ref":"#524"}],"rule":"component-sum","value":1703836000},"totalDebt@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#523"},{"ref":"#524"}],"rule":"component-sum","value":1703836000},"#525":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":13,"unit":"USD","end":"2014-03-31","value":1557722000},"#526":{"kind":"filed","concept":"LongTermDebtCurrent","filing":13,"unit":"USD","end":"2014-03-31","value":302087000},"totalDebt@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#525"},{"ref":"#526"}],"rule":"component-sum","value":1859809000},"#527":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":14,"unit":"USD","end":"2014-06-30","value":1554360000},"#528":{"kind":"filed","concept":"LongTermDebtCurrent","filing":14,"unit":"USD","end":"2014-06-30","value":463112000},"totalDebt@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#527"},{"ref":"#528"}],"rule":"component-sum","value":2017472000},"#529":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":15,"unit":"USD","end":"2014-09-30","value":1523048000},"#530":{"kind":"filed","concept":"LongTermDebtCurrent","filing":15,"unit":"USD","end":"2014-09-30","value":443982000},"totalDebt@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#529"},{"ref":"#530"}],"rule":"component-sum","value":1967030000},"#531":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":8,"unit":"USD","end":"2014-12-31","value":1458942000},"#532":{"kind":"filed","concept":"LongTermDebtCurrent","filing":8,"unit":"USD","end":"2014-12-31","value":125130000},"totalDebt@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#531"},{"ref":"#532"}],"rule":"component-sum","value":1584072000},"totalDebt@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#531"},{"ref":"#532"}],"rule":"component-sum","value":1584072000},"#533":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":17,"unit":"USD","end":"2015-03-31","value":1422550000},"#534":{"kind":"filed","concept":"LongTermDebtCurrent","filing":17,"unit":"USD","end":"2015-03-31","value":474023000},"totalDebt@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#533"},{"ref":"#534"}],"rule":"component-sum","value":1896573000},"#535":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":18,"unit":"USD","end":"2015-06-30","value":1437863000},"#536":{"kind":"filed","concept":"LongTermDebtCurrent","filing":18,"unit":"USD","end":"2015-06-30","value":532639000},"totalDebt@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#535"},{"ref":"#536"}],"rule":"component-sum","value":1970502000},"#537":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":19,"unit":"USD","end":"2015-09-30","value":1436013000},"#538":{"kind":"filed","concept":"LongTermDebtCurrent","filing":19,"unit":"USD","end":"2015-09-30","value":482877000},"totalDebt@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#537"},{"ref":"#538"}],"rule":"component-sum","value":1918890000},"#539":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":12,"unit":"USD","end":"2015-12-31","value":1361149000},"#540":{"kind":"filed","concept":"LongTermDebtCurrent","filing":12,"unit":"USD","end":"2015-12-31","value":152398000},"totalDebt@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#539"},{"ref":"#540"}],"rule":"component-sum","value":1513547000},"totalDebt@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#539"},{"ref":"#540"}],"rule":"component-sum","value":1513547000},"#541":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":21,"unit":"USD","end":"2016-03-31","value":1368498000},"#542":{"kind":"filed","concept":"LongTermDebtCurrent","filing":21,"unit":"USD","end":"2016-03-31","value":449512000},"totalDebt@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#541"},{"ref":"#542"}],"rule":"component-sum","value":1818010000},"#543":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":22,"unit":"USD","end":"2016-06-30","value":1365205000},"#544":{"kind":"filed","concept":"LongTermDebtCurrent","filing":22,"unit":"USD","end":"2016-06-30","value":569892000},"totalDebt@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#543"},{"ref":"#544"}],"rule":"component-sum","value":1935097000},"#545":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":23,"unit":"USD","end":"2016-09-30","value":1364199000},"#546":{"kind":"filed","concept":"LongTermDebtCurrent","filing":23,"unit":"USD","end":"2016-09-30","value":454212000},"totalDebt@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#545"},{"ref":"#546"}],"rule":"component-sum","value":1818411000},"#547":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":16,"unit":"USD","end":"2016-12-31","value":1344456000},"#548":{"kind":"filed","concept":"LongTermDebtCurrent","filing":16,"unit":"USD","end":"2016-12-31","value":217127000},"totalDebt@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#547"},{"ref":"#548"}],"rule":"component-sum","value":1561583000},"totalDebt@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#547"},{"ref":"#548"}],"rule":"component-sum","value":1561583000},"equity@2010Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":62,"unit":"USD","end":"2010-09-30","value":795346000},"equity@2010Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":0,"unit":"USD","end":"2010-12-31","value":553599000},"#549":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":25,"unit":"USD","end":"2017-03-31","value":1591764000},"#550":{"kind":"filed","concept":"LongTermDebtCurrent","filing":25,"unit":"USD","end":"2017-03-31","value":580247000},"totalDebt@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#549"},{"ref":"#550"}],"rule":"component-sum","value":2172011000},"#551":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":26,"unit":"USD","end":"2017-06-30","value":2444912000},"#552":{"kind":"filed","concept":"LongTermDebtCurrent","filing":26,"unit":"USD","end":"2017-06-30","value":648850000},"totalDebt@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#551"},{"ref":"#552"}],"rule":"component-sum","value":3093762000},"#553":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":27,"unit":"USD","end":"2017-09-30","value":2465780000},"#554":{"kind":"filed","concept":"LongTermDebtCurrent","filing":27,"unit":"USD","end":"2017-09-30","value":640390000},"totalDebt@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#553"},{"ref":"#554"}],"rule":"component-sum","value":3106170000},"#555":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":20,"unit":"USD","end":"2017-12-31","value":2438502000},"#556":{"kind":"filed","concept":"LongTermDebtCurrent","filing":20,"unit":"USD","end":"2017-12-31","value":108789000},"totalDebt@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#555"},{"ref":"#556"}],"rule":"component-sum","value":2547291000},"totalDebt@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#555"},{"ref":"#556"}],"rule":"component-sum","value":2547291000},"#557":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":28,"unit":"USD","end":"2018-03-31","value":2174709000},"#558":{"kind":"filed","concept":"LongTermDebtCurrent","filing":28,"unit":"USD","end":"2018-03-31","value":758652000},"totalDebt@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#557"},{"ref":"#558"}],"rule":"component-sum","value":2933361000},"#559":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":29,"unit":"USD","end":"2018-06-30","value":2173941000},"#560":{"kind":"filed","concept":"LongTermDebtCurrent","filing":29,"unit":"USD","end":"2018-06-30","value":788731000},"totalDebt@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#559"},{"ref":"#560"}],"rule":"component-sum","value":2962672000},"#561":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":30,"unit":"USD","end":"2018-09-30","value":2186275000},"#562":{"kind":"filed","concept":"LongTermDebtCurrent","filing":30,"unit":"USD","end":"2018-09-30","value":733404000},"totalDebt@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#561"},{"ref":"#562"}],"rule":"component-sum","value":2919679000},"totalDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#507"},{"ref":"#508"}],"rule":"component-sum","value":2304614000},"#563":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":31,"unit":"USD","end":"2019-03-31","value":2113575000},"#564":{"kind":"filed","concept":"LongTermDebtCurrent","filing":31,"unit":"USD","end":"2019-03-31","value":578001000},"totalDebt@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#563"},{"ref":"#564"}],"rule":"component-sum","value":2691576000},"#565":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":32,"unit":"USD","end":"2019-06-30","value":1824533000},"#566":{"kind":"filed","concept":"LongTermDebtCurrent","filing":32,"unit":"USD","end":"2019-06-30","value":886458000},"totalDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#565"},{"ref":"#566"}],"rule":"component-sum","value":2710991000},"#567":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":33,"unit":"USD","end":"2019-09-30","value":1809955000},"#568":{"kind":"filed","concept":"LongTermDebtCurrent","filing":33,"unit":"USD","end":"2019-09-30","value":841430000},"totalDebt@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#567"},{"ref":"#568"}],"rule":"component-sum","value":2651385000},"#569":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":34,"unit":"USD","end":"2019-12-31","value":2214608000},"#570":{"kind":"filed","concept":"LongTermDebtCurrent","filing":34,"unit":"USD","end":"2019-12-31","value":29813000},"totalDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#569"},{"ref":"#570"}],"rule":"component-sum","value":2244421000},"totalDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#569"},{"ref":"#570"}],"rule":"component-sum","value":2244421000},"#571":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":35,"unit":"USD","end":"2020-03-31","value":2174571000},"#572":{"kind":"filed","concept":"LongTermDebtCurrent","filing":35,"unit":"USD","end":"2020-03-31","value":854653000},"totalDebt@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#571"},{"ref":"#572"}],"rule":"component-sum","value":3029224000},"#573":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":36,"unit":"USD","end":"2020-06-30","value":3106425000},"#574":{"kind":"filed","concept":"LongTermDebtCurrent","filing":36,"unit":"USD","end":"2020-06-30","value":391418000},"totalDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#573"},{"ref":"#574"}],"rule":"component-sum","value":3497843000},"#575":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":37,"unit":"USD","end":"2020-09-30","value":3163305000},"#576":{"kind":"filed","concept":"LongTermDebtCurrent","filing":37,"unit":"USD","end":"2020-09-30","value":284465000},"totalDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#575"},{"ref":"#576"}],"rule":"component-sum","value":3447770000},"equity@FY2010":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":0,"unit":"USD","end":"2010-12-31","value":553599000},"equity@2011Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":1,"unit":"USD","end":"2011-03-31","value":587772000},"#577":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":38,"unit":"USD","end":"2020-12-31","value":3223217000},"#578":{"kind":"filed","concept":"LongTermDebtCurrent","filing":38,"unit":"USD","end":"2020-12-31","value":28036000},"totalDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#577"},{"ref":"#578"}],"rule":"component-sum","value":3251253000},"totalDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#577"},{"ref":"#578"}],"rule":"component-sum","value":3251253000},"#579":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":39,"unit":"USD","end":"2021-03-31","value":3163292000},"#580":{"kind":"filed","concept":"LongTermDebtCurrent","filing":39,"unit":"USD","end":"2021-03-31","value":195122000},"totalDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#579"},{"ref":"#580"}],"rule":"component-sum","value":3358414000},"#581":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":40,"unit":"USD","end":"2021-06-30","value":3176393000},"#582":{"kind":"filed","concept":"LongTermDebtCurrent","filing":40,"unit":"USD","end":"2021-06-30","value":240859000},"totalDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#581"},{"ref":"#582"}],"rule":"component-sum","value":3417252000},"#583":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":41,"unit":"USD","end":"2021-09-30","value":3191581000},"#584":{"kind":"filed","concept":"LongTermDebtCurrent","filing":41,"unit":"USD","end":"2021-09-30","value":934246000},"totalDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#583"},{"ref":"#584"}],"rule":"component-sum","value":4125827000},"#585":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":42,"unit":"USD","end":"2021-12-31","value":3772926000},"#586":{"kind":"filed","concept":"LongTermDebtCurrent","filing":42,"unit":"USD","end":"2021-12-31","value":20251000},"totalDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#585"},{"ref":"#586"}],"rule":"component-sum","value":3793177000},"totalDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#585"},{"ref":"#586"}],"rule":"component-sum","value":3793177000},"#587":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":43,"unit":"USD","end":"2022-03-31","value":3445633000},"#588":{"kind":"filed","concept":"LongTermDebtCurrent","filing":43,"unit":"USD","end":"2022-03-31","value":539134000},"totalDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#587"},{"ref":"#588"}],"rule":"component-sum","value":3984767000},"equity@2011Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":2,"unit":"USD","end":"2011-06-30","value":636123000},"equity@2011Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":3,"unit":"USD","end":"2011-09-30","value":667511000},"#589":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":44,"unit":"USD","end":"2022-06-30","value":3367469000},"#590":{"kind":"filed","concept":"LongTermDebtCurrent","filing":44,"unit":"USD","end":"2022-06-30","value":718695000},"totalDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#589"},{"ref":"#590"}],"rule":"component-sum","value":4086164000},"#591":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":45,"unit":"USD","end":"2022-09-30","value":3246738000},"#592":{"kind":"filed","concept":"LongTermDebtCurrent","filing":45,"unit":"USD","end":"2022-09-30","value":591287000},"totalDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#591"},{"ref":"#592"}],"rule":"component-sum","value":3838025000},"#593":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":46,"unit":"USD","end":"2022-12-31","value":3345381000},"#594":{"kind":"filed","concept":"LongTermDebtCurrent","filing":46,"unit":"USD","end":"2022-12-31","value":80061000},"totalDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#593"},{"ref":"#594"}],"rule":"component-sum","value":3425442000},"totalDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#593"},{"ref":"#594"}],"rule":"component-sum","value":3425442000},"#595":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":47,"unit":"USD","end":"2023-03-31","value":3370346000},"#596":{"kind":"filed","concept":"LongTermDebtCurrent","filing":47,"unit":"USD","end":"2023-03-31","value":784795000},"totalDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#595"},{"ref":"#596"}],"rule":"component-sum","value":4155141000},"#597":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":48,"unit":"USD","end":"2023-06-30","value":3351176000},"#598":{"kind":"filed","concept":"LongTermDebtCurrent","filing":48,"unit":"USD","end":"2023-06-30","value":811387000},"totalDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#597"},{"ref":"#598"}],"rule":"component-sum","value":4162563000},"#599":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":49,"unit":"USD","end":"2023-09-30","value":3312685000},"#600":{"kind":"filed","concept":"LongTermDebtCurrent","filing":49,"unit":"USD","end":"2023-09-30","value":897809000},"totalDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#599"},{"ref":"#600"}],"rule":"component-sum","value":4210494000},"#601":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":50,"unit":"USD","end":"2023-12-31","value":2546451000},"#602":{"kind":"filed","concept":"LongTermDebtCurrent","filing":50,"unit":"USD","end":"2023-12-31","value":880315000},"totalDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#601"},{"ref":"#602"}],"rule":"component-sum","value":3426766000},"equity@2011Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":4,"unit":"USD","end":"2011-12-31","value":657994000},"equity@FY2011":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":4,"unit":"USD","end":"2011-12-31","value":657994000},"totalDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#601"},{"ref":"#602"}],"rule":"component-sum","value":3426766000},"#603":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":51,"unit":"USD","end":"2024-03-31","value":2534504000},"#604":{"kind":"filed","concept":"LongTermDebtCurrent","filing":51,"unit":"USD","end":"2024-03-31","value":1345851000},"totalDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#603"},{"ref":"#604"}],"rule":"component-sum","value":3880355000},"#605":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":52,"unit":"USD","end":"2024-06-30","value":2530718000},"#606":{"kind":"filed","concept":"LongTermDebtCurrent","filing":52,"unit":"USD","end":"2024-06-30","value":1398246000},"totalDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#605"},{"ref":"#606"}],"rule":"component-sum","value":3928964000},"#607":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":53,"unit":"USD","end":"2024-09-30","value":2553659000},"#608":{"kind":"filed","concept":"LongTermDebtCurrent","filing":53,"unit":"USD","end":"2024-09-30","value":1254391000},"totalDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#607"},{"ref":"#608"}],"rule":"component-sum","value":3808050000},"#609":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":54,"unit":"USD","end":"2024-12-31","value":3419921000},"#610":{"kind":"filed","concept":"LongTermDebtCurrent","filing":54,"unit":"USD","end":"2024-12-31","value":716932000},"totalDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#609"},{"ref":"#610"}],"rule":"component-sum","value":4136853000},"totalDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#609"},{"ref":"#610"}],"rule":"component-sum","value":4136853000},"#611":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":55,"unit":"USD","end":"2025-03-31","value":3483472000},"#612":{"kind":"filed","concept":"LongTermDebtCurrent","filing":55,"unit":"USD","end":"2025-03-31","value":1145091000},"totalDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#611"},{"ref":"#612"}],"rule":"component-sum","value":4628563000},"#613":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":56,"unit":"USD","end":"2025-06-30","value":3114693000},"#614":{"kind":"filed","concept":"LongTermDebtCurrent","filing":56,"unit":"USD","end":"2025-06-30","value":1937384000},"totalDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#613"},{"ref":"#614"}],"rule":"component-sum","value":5052077000},"equity@2012Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":5,"unit":"USD","end":"2012-03-31","value":694140000},"equity@2012Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":6,"unit":"USD","end":"2012-06-30","value":659500000},"#615":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":53,"unit":"USD","end":"2025-09-30","value":3812233000},"#616":{"kind":"filed","concept":"LongTermDebtCurrent","filing":53,"unit":"USD","end":"2025-09-30","value":1134984000},"totalDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#615"},{"ref":"#616"}],"rule":"component-sum","value":4947217000},"#617":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":56,"unit":"USD","end":"2025-12-31","value":3715216000},"#618":{"kind":"filed","concept":"LongTermDebtCurrent","filing":56,"unit":"USD","end":"2025-12-31","value":631632000},"totalDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#617"},{"ref":"#618"}],"rule":"component-sum","value":4346848000},"totalDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#617"},{"ref":"#618"}],"rule":"component-sum","value":4346848000},"#619":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":55,"unit":"USD","end":"2026-03-31","value":3672124000},"#620":{"kind":"filed","concept":"LongTermDebtCurrent","filing":55,"unit":"USD","end":"2026-03-31","value":988323000},"totalDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#619"},{"ref":"#620"}],"rule":"component-sum","value":4660447000},"#621":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":56,"unit":"USD","end":"2026-06-30","value":3655557000},"#622":{"kind":"filed","concept":"LongTermDebtCurrent","filing":56,"unit":"USD","end":"2026-06-30","value":1178197000},"totalDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#621"},{"ref":"#622"}],"rule":"component-sum","value":4833754000},"equity@2009Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":57,"unit":"USD","end":"2009-06-30","value":577428000},"equity@2009Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":58,"unit":"USD","end":"2009-09-30","value":657098000},"equity@2009Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":64,"unit":"USD","end":"2009-12-31","value":685762000},"equity@FY2009":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":64,"unit":"USD","end":"2009-12-31","value":685762000},"equity@2010Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":61,"unit":"USD","end":"2010-06-30","value":719944000},"equity@2021Q2":{"kind":"filed","concept":"StockholdersEquity","filing":40,"unit":"USD","end":"2021-06-30","value":1388580000},"equity@2012Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":7,"unit":"USD","end":"2012-09-30","value":736340000},"equity@2012Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":8,"unit":"USD","end":"2012-12-31","value":753643000},"equity@FY2012":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":8,"unit":"USD","end":"2012-12-31","value":753643000},"equity@2013Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":9,"unit":"USD","end":"2013-03-31","value":510894000},"equity@2013Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":10,"unit":"USD","end":"2013-06-30","value":547898000},"equity@2013Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":11,"unit":"USD","end":"2013-09-30","value":629413000},"equity@2013Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":12,"unit":"USD","end":"2013-12-31","value":713843000},"equity@FY2013":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":12,"unit":"USD","end":"2013-12-31","value":713843000},"equity@2014Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":13,"unit":"USD","end":"2014-03-31","value":725095000},"equity@2014Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":14,"unit":"USD","end":"2014-06-30","value":757658000},"equity@2014Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":15,"unit":"USD","end":"2014-09-30","value":781299000},"equity@2014Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":16,"unit":"USD","end":"2014-12-31","value":709956000},"equity@FY2014":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":16,"unit":"USD","end":"2014-12-31","value":709956000},"equity@2015Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":17,"unit":"USD","end":"2015-03-31","value":542903000},"equity@2015Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":18,"unit":"USD","end":"2015-06-30","value":583026000},"equity@2015Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":19,"unit":"USD","end":"2015-09-30","value":631885000},"equity@2015Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":20,"unit":"USD","end":"2015-12-31","value":639184000},"equity@FY2015":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":20,"unit":"USD","end":"2015-12-31","value":639184000},"equity@2016Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":21,"unit":"USD","end":"2016-03-31","value":668030000},"equity@2016Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":22,"unit":"USD","end":"2016-06-30","value":689406000},"equity@2016Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":23,"unit":"USD","end":"2016-09-30","value":751654000},"equity@2016Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":20,"unit":"USD","end":"2016-12-31","value":469415000},"equity@FY2016":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":20,"unit":"USD","end":"2016-12-31","value":469415000},"equity@2017Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":25,"unit":"USD","end":"2017-03-31","value":490326000},"equity@2017Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":26,"unit":"USD","end":"2017-06-30","value":543007000},"equity@2017Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":27,"unit":"USD","end":"2017-09-30","value":623103000},"equity@2017Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":24,"unit":"USD","end":"2017-12-31","value":766065000},"equity@FY2017":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":24,"unit":"USD","end":"2017-12-31","value":766065000},"equity@2018Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":28,"unit":"USD","end":"2018-03-31","value":824791000},"equity@2018Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":29,"unit":"USD","end":"2018-06-30","value":838010000},"equity@2018Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":30,"unit":"USD","end":"2018-09-30","value":911917000},"equity@2018Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":24,"unit":"USD","end":"2018-12-31","value":881265000},"equity@FY2018":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":24,"unit":"USD","end":"2018-12-31","value":881265000},"equity@2019Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":31,"unit":"USD","end":"2019-03-31","value":900207000},"equity@2019Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":32,"unit":"USD","end":"2019-06-30","value":929902000},"equity@2019Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":30,"unit":"USD","end":"2019-09-30","value":968530000},"equity@2019Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":32,"unit":"USD","end":"2019-12-31","value":1023322000},"equity@FY2019":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":32,"unit":"USD","end":"2019-12-31","value":1023322000},"equity@2020Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":31,"unit":"USD","end":"2020-03-31","value":1020575000},"equity@2020Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":32,"unit":"USD","end":"2020-06-30","value":1089694000},"equity@2010Q1":{"kind":"filed","concept":"StockholdersEquity","filing":60,"unit":"USD","end":"2010-03-31","value":701323000},"equity@2020Q3":{"kind":"filed","concept":"StockholdersEquity","filing":37,"unit":"USD","end":"2020-09-30","value":1218863000},"equity@2020Q4":{"kind":"filed","concept":"StockholdersEquity","filing":42,"unit":"USD","end":"2020-12-31","value":1252873000},"equity@FY2020":{"kind":"filed","concept":"StockholdersEquity","filing":42,"unit":"USD","end":"2020-12-31","value":1252873000},"equity@2021Q1":{"kind":"filed","concept":"StockholdersEquity","filing":39,"unit":"USD","end":"2021-03-31","value":1276356000},"#623":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":58,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":18718000},"#624":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":57,"unit":"USD","start":"2009-01-01","end":"2009-06-30","value":-71563000},"operatingCashFlow@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#623"},{"ref":"#624","weight":-1}],"rule":"quarter-from-ytd","value":90281000},"#625":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":63,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":322774000},"operatingCashFlow@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#625"},{"ref":"#623","weight":-1}],"rule":"quarter-from-ytd","value":304056000},"operatingCashFlow@FY2009":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":63,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":322774000},"operatingCashFlow@2010Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":60,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":-154736000},"#626":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":61,"unit":"USD","start":"2010-01-01","end":"2010-06-30","value":-172475000},"#627":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":60,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":-154736000},"operatingCashFlow@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#626"},{"ref":"#627","weight":-1}],"rule":"quarter-from-ytd","value":-17739000},"#628":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":62,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":-27583000},"operatingCashFlow@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#628"},{"ref":"#626","weight":-1}],"rule":"quarter-from-ytd","value":144892000},"#629":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":64,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":187315000},"operatingCashFlow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#629"},{"ref":"#628","weight":-1}],"rule":"quarter-from-ytd","value":214898000},"operatingCashFlow@FY2010":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":64,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":187315000},"operatingCashFlow@2011Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":-58918000},"operatingCashFlow@2013Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":-68999000},"depreciationAndAmortization@2016Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":21,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":36218000},"#630":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2011-01-01","end":"2011-06-30","value":-52471000},"#631":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":-58918000},"operatingCashFlow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#630"},{"ref":"#631","weight":-1}],"rule":"quarter-from-ytd","value":6447000},"#632":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":76155000},"operatingCashFlow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#632"},{"ref":"#630","weight":-1}],"rule":"quarter-from-ytd","value":128626000},"#633":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":359582000},"operatingCashFlow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#633"},{"ref":"#632","weight":-1}],"rule":"quarter-from-ytd","value":283427000},"operatingCashFlow@FY2011":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":359582000},"operatingCashFlow@2012Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":-105511000},"#634":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2012-01-01","end":"2012-06-30","value":-195230000},"#635":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":-105511000},"operatingCashFlow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#634"},{"ref":"#635","weight":-1}],"rule":"quarter-from-ytd","value":-89719000},"#636":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":-5963000},"operatingCashFlow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#636"},{"ref":"#634","weight":-1}],"rule":"quarter-from-ytd","value":189267000},"#637":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":351662000},"operatingCashFlow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#637"},{"ref":"#636","weight":-1}],"rule":"quarter-from-ytd","value":357625000},"operatingCashFlow@FY2012":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":351662000},"#638":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":10,"unit":"USD","start":"2013-01-01","end":"2013-06-30","value":-159156000},"#639":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":-68999000},"operatingCashFlow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#638"},{"ref":"#639","weight":-1}],"rule":"quarter-from-ytd","value":-90157000},"operatingCashFlow@FY2013":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":8,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":350705000},"operatingCashFlow@2014Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":13,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":-103059000},"#640":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":14,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":-162824000},"#641":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":13,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":-103059000},"operatingCashFlow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#640"},{"ref":"#641","weight":-1}],"rule":"quarter-from-ytd","value":-59765000},"#642":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":15,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":-52546000},"operatingCashFlow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#642"},{"ref":"#640","weight":-1}],"rule":"quarter-from-ytd","value":110278000},"#643":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":12,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":348244000},"operatingCashFlow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#643"},{"ref":"#642","weight":-1}],"rule":"quarter-from-ytd","value":400790000},"operatingCashFlow@FY2014":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":12,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":348244000},"operatingCashFlow@2015Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":-143714000},"#644":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":-135987000},"#645":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":-143714000},"operatingCashFlow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#644"},{"ref":"#645","weight":-1}],"rule":"quarter-from-ytd","value":7727000},"operatingCashFlow@2019Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":31,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":-155786000},"depreciationAndAmortization@2018Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":28,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":48931000},"#646":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":-47497000},"operatingCashFlow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#646"},{"ref":"#644","weight":-1}],"rule":"quarter-from-ytd","value":88490000},"#647":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":335765000},"operatingCashFlow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#647"},{"ref":"#646","weight":-1}],"rule":"quarter-from-ytd","value":383262000},"operatingCashFlow@FY2015":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":335765000},"operatingCashFlow@2016Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":21,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":-150823000},"#648":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":-162651000},"#649":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":21,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":-150823000},"operatingCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#648"},{"ref":"#649","weight":-1}],"rule":"quarter-from-ytd","value":-11828000},"#650":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":-11569000},"operatingCashFlow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#650"},{"ref":"#648","weight":-1}],"rule":"quarter-from-ytd","value":151082000},"#651":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":394551000},"operatingCashFlow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#651"},{"ref":"#650","weight":-1}],"rule":"quarter-from-ytd","value":406120000},"operatingCashFlow@FY2016":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":394551000},"operatingCashFlow@2017Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":-140929000},"operatingCashFlow@2023Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":47,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":-631774000},"depreciationAndAmortization@2020Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":35,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":51090000},"#652":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":26,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":-138807000},"#653":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":-140929000},"operatingCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#652"},{"ref":"#653","weight":-1}],"rule":"quarter-from-ytd","value":2122000},"#654":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":-4453000},"operatingCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#654"},{"ref":"#652","weight":-1}],"rule":"quarter-from-ytd","value":134354000},"#655":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":389765000},"operatingCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#655"},{"ref":"#654","weight":-1}],"rule":"quarter-from-ytd","value":394218000},"operatingCashFlow@FY2017":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":389765000},"operatingCashFlow@2018Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":28,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":-90119000},"#656":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":29,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":-92884000},"#657":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":28,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":-90119000},"operatingCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#656"},{"ref":"#657","weight":-1}],"rule":"quarter-from-ytd","value":-2765000},"#658":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":30,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":13091000},"operatingCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#658"},{"ref":"#656","weight":-1}],"rule":"quarter-from-ytd","value":105975000},"#659":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":34,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":506520000},"operatingCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#659"},{"ref":"#658","weight":-1}],"rule":"quarter-from-ytd","value":493429000},"operatingCashFlow@FY2018":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":34,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":506520000},"#660":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":32,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":-129078000},"#661":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":31,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":-155786000},"operatingCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#660"},{"ref":"#661","weight":-1}],"rule":"quarter-from-ytd","value":26708000},"#662":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":33,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":-2411000},"operatingCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#662"},{"ref":"#660","weight":-1}],"rule":"quarter-from-ytd","value":126667000},"operatingCashFlow@FY2019":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":38,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":507355000},"operatingCashFlow@2020Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":35,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":-168136000},"#663":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":36,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":-63804000},"#664":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":35,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":-168136000},"operatingCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#663"},{"ref":"#664","weight":-1}],"rule":"quarter-from-ytd","value":104332000},"#665":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":37,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":118466000},"operatingCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#665"},{"ref":"#663","weight":-1}],"rule":"quarter-from-ytd","value":182270000},"#666":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":42,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":602507000},"operatingCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#666"},{"ref":"#665","weight":-1}],"rule":"quarter-from-ytd","value":484041000},"operatingCashFlow@FY2020":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":42,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":602507000},"operatingCashFlow@2021Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":39,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":-172148000},"operatingCashFlow@2025Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":55,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":-683401000},"depreciationAndAmortization@2022Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":43,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":69067000},"#667":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":40,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":-209313000},"#668":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":39,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":-172148000},"operatingCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#667"},{"ref":"#668","weight":-1}],"rule":"quarter-from-ytd","value":-37165000},"#669":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":41,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":-5778000},"operatingCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#669"},{"ref":"#667","weight":-1}],"rule":"quarter-from-ytd","value":203535000},"#670":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":46,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":556841000},"operatingCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#670"},{"ref":"#669","weight":-1}],"rule":"quarter-from-ytd","value":562619000},"operatingCashFlow@FY2021":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":46,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":556841000},"operatingCashFlow@2022Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":43,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":-267401000},"#671":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":44,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":-351936000},"#672":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":43,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":-267401000},"operatingCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#671"},{"ref":"#672","weight":-1}],"rule":"quarter-from-ytd","value":-84535000},"#673":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":45,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":-117522000},"operatingCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#673"},{"ref":"#671","weight":-1}],"rule":"quarter-from-ytd","value":234414000},"#674":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":50,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":748412000},"operatingCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#674"},{"ref":"#673","weight":-1}],"rule":"quarter-from-ytd","value":865934000},"operatingCashFlow@FY2022":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":50,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":748412000},"#675":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":48,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":-811748000},"#676":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":47,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":-631774000},"operatingCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#675"},{"ref":"#676","weight":-1}],"rule":"quarter-from-ytd","value":-179974000},"#677":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":49,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":-596042000},"operatingCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#677"},{"ref":"#675","weight":-1}],"rule":"quarter-from-ytd","value":215706000},"#678":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":54,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":482596000},"operatingCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#678"},{"ref":"#677","weight":-1}],"rule":"quarter-from-ytd","value":1078638000},"operatingCashFlow@FY2023":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":54,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":482596000},"operatingCashFlow@2024Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":51,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":-547810000},"#679":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":52,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":-526913000},"#680":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":51,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":-547810000},"operatingCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#679"},{"ref":"#680","weight":-1}],"rule":"quarter-from-ytd","value":20897000},"#681":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":53,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":-213888000},"operatingCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#681"},{"ref":"#679","weight":-1}],"rule":"quarter-from-ytd","value":313025000},"#682":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":54,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":721873000},"operatingCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#682"},{"ref":"#681","weight":-1}],"rule":"quarter-from-ytd","value":935761000},"operatingCashFlow@FY2024":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":54,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":721873000},"#683":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":56,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":-904851000},"#684":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":55,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":-683401000},"operatingCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#683"},{"ref":"#684","weight":-1}],"rule":"quarter-from-ytd","value":-221450000},"#685":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":53,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":-563965000},"operatingCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#685"},{"ref":"#683","weight":-1}],"rule":"quarter-from-ytd","value":340886000},"#686":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":54,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":729841000},"operatingCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#686"},{"ref":"#685","weight":-1}],"rule":"quarter-from-ytd","value":1293806000},"operatingCashFlow@FY2025":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":54,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":729841000},"operatingCashFlow@2026Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":55,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":-799573000},"#687":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":56,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":-993850000},"#688":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":55,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":-799573000},"operatingCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#687"},{"ref":"#688","weight":-1}],"rule":"quarter-from-ytd","value":-194277000},"#689":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":58,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":72105000},"#690":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":57,"unit":"USD","start":"2009-01-01","end":"2009-06-30","value":48776000},"#691":{"kind":"computed","op":"sum","terms":[{"ref":"#689"},{"ref":"#690","weight":-1}],"rule":"quarter-from-ytd","value":23329000},"capex@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#691"}],"rule":"component-sum","value":23329000},"depreciationAndAmortization@2024Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":51,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":66430000},"#692":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":63,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":99584000},"#693":{"kind":"computed","op":"sum","terms":[{"ref":"#692"},{"ref":"#689","weight":-1}],"rule":"quarter-from-ytd","value":27479000},"capex@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#693"}],"rule":"component-sum","value":27479000},"capex@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"#692"}],"rule":"component-sum","value":99584000},"#694":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":60,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":24086000},"capex@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#694"}],"rule":"component-sum","value":24086000},"#695":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":61,"unit":"USD","start":"2010-01-01","end":"2010-06-30","value":48104000},"#696":{"kind":"computed","op":"sum","terms":[{"ref":"#695"},{"ref":"#694","weight":-1}],"rule":"quarter-from-ytd","value":24018000},"capex@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#696"}],"rule":"component-sum","value":24018000},"#697":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":62,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":76017000},"#698":{"kind":"computed","op":"sum","terms":[{"ref":"#697"},{"ref":"#695","weight":-1}],"rule":"quarter-from-ytd","value":27913000},"capex@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#698"}],"rule":"component-sum","value":27913000},"#699":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":64,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":105395000},"#700":{"kind":"computed","op":"sum","terms":[{"ref":"#699"},{"ref":"#697","weight":-1}],"rule":"quarter-from-ytd","value":29378000},"capex@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#700"}],"rule":"component-sum","value":29378000},"capex@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#699"}],"rule":"component-sum","value":105395000},"#701":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":1,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":33463000},"capex@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#701"}],"rule":"component-sum","value":33463000},"#702":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":2,"unit":"USD","start":"2011-01-01","end":"2011-06-30","value":84170000},"#703":{"kind":"computed","op":"sum","terms":[{"ref":"#702"},{"ref":"#701","weight":-1}],"rule":"quarter-from-ytd","value":50707000},"capex@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#703"}],"rule":"component-sum","value":50707000},"#704":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":3,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":123265000},"#705":{"kind":"computed","op":"sum","terms":[{"ref":"#704"},{"ref":"#702","weight":-1}],"rule":"quarter-from-ytd","value":39095000},"capex@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#705"}],"rule":"component-sum","value":39095000},"#706":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":0,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":173009000},"#707":{"kind":"computed","op":"sum","terms":[{"ref":"#706"},{"ref":"#704","weight":-1}],"rule":"quarter-from-ytd","value":49744000},"capex@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#707"}],"rule":"component-sum","value":49744000},"capex@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#706"}],"rule":"component-sum","value":173009000},"#708":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":5,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":26332000},"capex@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#708"}],"rule":"component-sum","value":26332000},"sharesOutstanding@FY2020":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":38,"unit":"shares","end":"2020-12-31","value":110057027},"#709":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":6,"unit":"USD","start":"2012-01-01","end":"2012-06-30","value":59448000},"#710":{"kind":"computed","op":"sum","terms":[{"ref":"#709"},{"ref":"#708","weight":-1}],"rule":"quarter-from-ytd","value":33116000},"capex@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#710"}],"rule":"component-sum","value":33116000},"#711":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":7,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":84739000},"#712":{"kind":"computed","op":"sum","terms":[{"ref":"#711"},{"ref":"#709","weight":-1}],"rule":"quarter-from-ytd","value":25291000},"capex@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#712"}],"rule":"component-sum","value":25291000},"#713":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":4,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":119241000},"#714":{"kind":"computed","op":"sum","terms":[{"ref":"#713"},{"ref":"#711","weight":-1}],"rule":"quarter-from-ytd","value":34502000},"capex@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#714"}],"rule":"component-sum","value":34502000},"capex@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#713"}],"rule":"component-sum","value":119241000},"#715":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":9,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":25051000},"capex@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#715"}],"rule":"component-sum","value":25051000},"#716":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":10,"unit":"USD","start":"2013-01-01","end":"2013-06-30","value":53048000},"#717":{"kind":"computed","op":"sum","terms":[{"ref":"#716"},{"ref":"#715","weight":-1}],"rule":"quarter-from-ytd","value":27997000},"capex@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#717"}],"rule":"component-sum","value":27997000},"#718":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":11,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":79950000},"#719":{"kind":"computed","op":"sum","terms":[{"ref":"#718"},{"ref":"#716","weight":-1}],"rule":"quarter-from-ytd","value":26902000},"capex@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#719"}],"rule":"component-sum","value":26902000},"#720":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":8,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":103136000},"#721":{"kind":"computed","op":"sum","terms":[{"ref":"#720"},{"ref":"#718","weight":-1}],"rule":"quarter-from-ytd","value":23186000},"capex@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#721"}],"rule":"component-sum","value":23186000},"capex@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#720"}],"rule":"component-sum","value":103136000},"#722":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":13,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":26998000},"capex@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#722"}],"rule":"component-sum","value":26998000},"#723":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":14,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":60004000},"#724":{"kind":"computed","op":"sum","terms":[{"ref":"#723"},{"ref":"#722","weight":-1}],"rule":"quarter-from-ytd","value":33006000},"capex@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#724"}],"rule":"component-sum","value":33006000},"#725":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":15,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":94290000},"#726":{"kind":"computed","op":"sum","terms":[{"ref":"#725"},{"ref":"#723","weight":-1}],"rule":"quarter-from-ytd","value":34286000},"capex@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#726"}],"rule":"component-sum","value":34286000},"#727":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":12,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":140429000},"#728":{"kind":"computed","op":"sum","terms":[{"ref":"#727"},{"ref":"#725","weight":-1}],"rule":"quarter-from-ytd","value":46139000},"capex@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#728"}],"rule":"component-sum","value":46139000},"capex@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#727"}],"rule":"component-sum","value":140429000},"#729":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":17,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":48806000},"capex@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#729"}],"rule":"component-sum","value":48806000},"#730":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":18,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":98183000},"#731":{"kind":"computed","op":"sum","terms":[{"ref":"#730"},{"ref":"#729","weight":-1}],"rule":"quarter-from-ytd","value":49377000},"capex@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#731"}],"rule":"component-sum","value":49377000},"#732":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":19,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":151419000},"#733":{"kind":"computed","op":"sum","terms":[{"ref":"#732"},{"ref":"#730","weight":-1}],"rule":"quarter-from-ytd","value":53236000},"capex@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#733"}],"rule":"component-sum","value":53236000},"#734":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":16,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":237302000},"#735":{"kind":"computed","op":"sum","terms":[{"ref":"#734"},{"ref":"#732","weight":-1}],"rule":"quarter-from-ytd","value":85883000},"capex@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#735"}],"rule":"component-sum","value":85883000},"capex@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#734"}],"rule":"component-sum","value":237302000},"#736":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":21,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":61974000},"capex@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#736"}],"rule":"component-sum","value":61974000},"#737":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":22,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":111714000},"#738":{"kind":"computed","op":"sum","terms":[{"ref":"#737"},{"ref":"#736","weight":-1}],"rule":"quarter-from-ytd","value":49740000},"capex@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#738"}],"rule":"component-sum","value":49740000},"#739":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":23,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":151522000},"#740":{"kind":"computed","op":"sum","terms":[{"ref":"#739"},{"ref":"#737","weight":-1}],"rule":"quarter-from-ytd","value":39808000},"capex@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#740"}],"rule":"component-sum","value":39808000},"#741":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":20,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":191893000},"#742":{"kind":"computed","op":"sum","terms":[{"ref":"#741"},{"ref":"#739","weight":-1}],"rule":"quarter-from-ytd","value":40371000},"capex@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#742"}],"rule":"component-sum","value":40371000},"capex@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#741"}],"rule":"component-sum","value":191893000},"#743":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":25,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":38893000},"capex@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#743"}],"rule":"component-sum","value":38893000},"sharesOutstanding@2021Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":42,"unit":"shares","end":"2021-12-31","value":110410229},"#744":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":26,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":81287000},"#745":{"kind":"computed","op":"sum","terms":[{"ref":"#744"},{"ref":"#743","weight":-1}],"rule":"quarter-from-ytd","value":42394000},"capex@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#745"}],"rule":"component-sum","value":42394000},"#746":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":27,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":124163000},"#747":{"kind":"computed","op":"sum","terms":[{"ref":"#746"},{"ref":"#744","weight":-1}],"rule":"quarter-from-ytd","value":42876000},"capex@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#747"}],"rule":"component-sum","value":42876000},"#748":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":24,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":174429000},"#749":{"kind":"computed","op":"sum","terms":[{"ref":"#748"},{"ref":"#746","weight":-1}],"rule":"quarter-from-ytd","value":50266000},"capex@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#749"}],"rule":"component-sum","value":50266000},"capex@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#748"}],"rule":"component-sum","value":174429000},"#750":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":28,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":49196000},"capex@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#750"}],"rule":"component-sum","value":49196000},"#751":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":29,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":91278000},"#752":{"kind":"computed","op":"sum","terms":[{"ref":"#751"},{"ref":"#750","weight":-1}],"rule":"quarter-from-ytd","value":42082000},"capex@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#752"}],"rule":"component-sum","value":42082000},"#753":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":30,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":134636000},"#754":{"kind":"computed","op":"sum","terms":[{"ref":"#753"},{"ref":"#751","weight":-1}],"rule":"quarter-from-ytd","value":43358000},"capex@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#754"}],"rule":"component-sum","value":43358000},"#755":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":34,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":190973000},"#756":{"kind":"computed","op":"sum","terms":[{"ref":"#755"},{"ref":"#753","weight":-1}],"rule":"quarter-from-ytd","value":56337000},"capex@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#756"}],"rule":"component-sum","value":56337000},"capex@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#755"}],"rule":"component-sum","value":190973000},"#757":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":31,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":61746000},"capex@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#757"}],"rule":"component-sum","value":61746000},"#758":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":32,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":116165000},"#759":{"kind":"computed","op":"sum","terms":[{"ref":"#758"},{"ref":"#757","weight":-1}],"rule":"quarter-from-ytd","value":54419000},"capex@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#759"}],"rule":"component-sum","value":54419000},"#760":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":33,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":166848000},"#761":{"kind":"computed","op":"sum","terms":[{"ref":"#760"},{"ref":"#758","weight":-1}],"rule":"quarter-from-ytd","value":50683000},"capex@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#761"}],"rule":"component-sum","value":50683000},"#762":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":38,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":230944000},"#763":{"kind":"computed","op":"sum","terms":[{"ref":"#762"},{"ref":"#760","weight":-1}],"rule":"quarter-from-ytd","value":64096000},"capex@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#763"}],"rule":"component-sum","value":64096000},"capex@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#762"}],"rule":"component-sum","value":230944000},"#764":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":35,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":65147000},"capex@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#764"}],"rule":"component-sum","value":65147000},"#765":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":36,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":106436000},"#766":{"kind":"computed","op":"sum","terms":[{"ref":"#765"},{"ref":"#764","weight":-1}],"rule":"quarter-from-ytd","value":41289000},"capex@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#766"}],"rule":"component-sum","value":41289000},"#767":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":37,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":165163000},"#768":{"kind":"computed","op":"sum","terms":[{"ref":"#767"},{"ref":"#765","weight":-1}],"rule":"quarter-from-ytd","value":58727000},"capex@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#768"}],"rule":"component-sum","value":58727000},"#769":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":46,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":232264000},"capex@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#769"}],"rule":"component-sum","value":232264000},"#770":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":43,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":68491000},"capex@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#770"}],"rule":"component-sum","value":68491000},"#771":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":42,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":224177000},"#772":{"kind":"computed","op":"sum","terms":[{"ref":"#771"},{"ref":"#767","weight":-1}],"rule":"quarter-from-ytd","value":59014000},"capex@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#772"}],"rule":"component-sum","value":59014000},"capex@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#771"}],"rule":"component-sum","value":224177000},"#773":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":39,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":68764000},"capex@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#773"}],"rule":"component-sum","value":68764000},"#774":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":40,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":123604000},"#775":{"kind":"computed","op":"sum","terms":[{"ref":"#774"},{"ref":"#773","weight":-1}],"rule":"quarter-from-ytd","value":54840000},"capex@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#775"}],"rule":"component-sum","value":54840000},"#776":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":41,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":172994000},"#777":{"kind":"computed","op":"sum","terms":[{"ref":"#776"},{"ref":"#774","weight":-1}],"rule":"quarter-from-ytd","value":49390000},"capex@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#777"}],"rule":"component-sum","value":49390000},"#778":{"kind":"computed","op":"sum","terms":[{"ref":"#769"},{"ref":"#776","weight":-1}],"rule":"quarter-from-ytd","value":59270000},"capex@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#778"}],"rule":"component-sum","value":59270000},"#779":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":44,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":118357000},"#780":{"kind":"computed","op":"sum","terms":[{"ref":"#779"},{"ref":"#770","weight":-1}],"rule":"quarter-from-ytd","value":49866000},"capex@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#780"}],"rule":"component-sum","value":49866000},"#781":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":45,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":162271000},"#782":{"kind":"computed","op":"sum","terms":[{"ref":"#781"},{"ref":"#779","weight":-1}],"rule":"quarter-from-ytd","value":43914000},"capex@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#782"}],"rule":"component-sum","value":43914000},"#783":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":50,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":215761000},"#784":{"kind":"computed","op":"sum","terms":[{"ref":"#783"},{"ref":"#781","weight":-1}],"rule":"quarter-from-ytd","value":53490000},"capex@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#784"}],"rule":"component-sum","value":53490000},"capex@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#783"}],"rule":"component-sum","value":215761000},"#785":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":47,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":67871000},"capex@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#785"}],"rule":"component-sum","value":67871000},"#786":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":48,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":118204000},"#787":{"kind":"computed","op":"sum","terms":[{"ref":"#786"},{"ref":"#785","weight":-1}],"rule":"quarter-from-ytd","value":50333000},"capex@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#787"}],"rule":"component-sum","value":50333000},"#788":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":49,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":173453000},"#789":{"kind":"computed","op":"sum","terms":[{"ref":"#788"},{"ref":"#786","weight":-1}],"rule":"quarter-from-ytd","value":55249000},"capex@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#789"}],"rule":"component-sum","value":55249000},"#790":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":54,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":226810000},"#791":{"kind":"computed","op":"sum","terms":[{"ref":"#790"},{"ref":"#788","weight":-1}],"rule":"quarter-from-ytd","value":53357000},"capex@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#791"}],"rule":"component-sum","value":53357000},"capex@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#790"}],"rule":"component-sum","value":226810000},"#792":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":51,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":75258000},"capex@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#792"}],"rule":"component-sum","value":75258000},"#793":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":52,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":131442000},"#794":{"kind":"computed","op":"sum","terms":[{"ref":"#793"},{"ref":"#792","weight":-1}],"rule":"quarter-from-ytd","value":56184000},"capex@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#794"}],"rule":"component-sum","value":56184000},"#795":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":53,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":192035000},"#796":{"kind":"computed","op":"sum","terms":[{"ref":"#795"},{"ref":"#793","weight":-1}],"rule":"quarter-from-ytd","value":60593000},"capex@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#796"}],"rule":"component-sum","value":60593000},"#797":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":54,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":262786000},"#798":{"kind":"computed","op":"sum","terms":[{"ref":"#797"},{"ref":"#795","weight":-1}],"rule":"quarter-from-ytd","value":70751000},"capex@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#798"}],"rule":"component-sum","value":70751000},"capex@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#797"}],"rule":"component-sum","value":262786000},"#799":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":55,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":82924000},"capex@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#799"}],"rule":"component-sum","value":82924000},"#800":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":56,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":155693000},"#801":{"kind":"computed","op":"sum","terms":[{"ref":"#800"},{"ref":"#799","weight":-1}],"rule":"quarter-from-ytd","value":72769000},"capex@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#801"}],"rule":"component-sum","value":72769000},"#802":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":53,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":235791000},"#803":{"kind":"computed","op":"sum","terms":[{"ref":"#802"},{"ref":"#800","weight":-1}],"rule":"quarter-from-ytd","value":80098000},"capex@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#803"}],"rule":"component-sum","value":80098000},"#804":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":61,"unit":"USD","start":"2010-01-01","end":"2010-06-30","value":72522000},"#805":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":60,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":36074000},"depreciationAndAmortization@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#804"},{"ref":"#805","weight":-1}],"rule":"quarter-from-ytd","value":36448000},"depreciationAndAmortization@2026Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":55,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":84932000},"#806":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":54,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":307092000},"#807":{"kind":"computed","op":"sum","terms":[{"ref":"#806"},{"ref":"#802","weight":-1}],"rule":"quarter-from-ytd","value":71301000},"capex@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#807"}],"rule":"component-sum","value":71301000},"capex@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#806"}],"rule":"component-sum","value":307092000},"#808":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":55,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":82444000},"capex@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#808"}],"rule":"component-sum","value":82444000},"#809":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":56,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":146688000},"#810":{"kind":"computed","op":"sum","terms":[{"ref":"#809"},{"ref":"#808","weight":-1}],"rule":"quarter-from-ytd","value":64244000},"capex@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#810"}],"rule":"component-sum","value":64244000},"#811":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":58,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":109577000},"#812":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":57,"unit":"USD","start":"2009-01-01","end":"2009-06-30","value":73186000},"depreciationAndAmortization@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#811"},{"ref":"#812","weight":-1}],"rule":"quarter-from-ytd","value":36391000},"#813":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":63,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":145265000},"depreciationAndAmortization@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#813"},{"ref":"#811","weight":-1}],"rule":"quarter-from-ytd","value":35688000},"depreciationAndAmortization@FY2009":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":63,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":145265000},"depreciationAndAmortization@2010Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":60,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":36074000},"#814":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":62,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":108899000},"depreciationAndAmortization@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#814"},{"ref":"#804","weight":-1}],"rule":"quarter-from-ytd","value":36377000},"#815":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":64,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":142949000},"depreciationAndAmortization@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#815"},{"ref":"#814","weight":-1}],"rule":"quarter-from-ytd","value":34050000},"depreciationAndAmortization@FY2010":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":64,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":142949000},"depreciationAndAmortization@2011Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":38266000},"#816":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2011-01-01","end":"2011-06-30","value":79439000},"#817":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":38266000},"depreciationAndAmortization@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#816"},{"ref":"#817","weight":-1}],"rule":"quarter-from-ytd","value":41173000},"#818":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":3,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":120893000},"depreciationAndAmortization@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#818"},{"ref":"#816","weight":-1}],"rule":"quarter-from-ytd","value":41454000},"#819":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":158801000},"depreciationAndAmortization@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#819"},{"ref":"#818","weight":-1}],"rule":"quarter-from-ytd","value":37908000},"depreciationAndAmortization@FY2011":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":158801000},"depreciationAndAmortization@2012Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":5,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":42176000},"depreciationAndAmortization@2014Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":13,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":38411000},"dilutedShares@2016Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2016-04-01","end":"2016-06-30","value":121719000},"#820":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":6,"unit":"USD","start":"2012-01-01","end":"2012-06-30","value":83373000},"#821":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":5,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":42176000},"depreciationAndAmortization@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#820"},{"ref":"#821","weight":-1}],"rule":"quarter-from-ytd","value":41197000},"#822":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":7,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":125161000},"depreciationAndAmortization@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#822"},{"ref":"#820","weight":-1}],"rule":"quarter-from-ytd","value":41788000},"#823":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":165015000},"depreciationAndAmortization@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#823"},{"ref":"#822","weight":-1}],"rule":"quarter-from-ytd","value":39854000},"depreciationAndAmortization@FY2012":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":165015000},"depreciationAndAmortization@2013Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":9,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":43696000},"#824":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":10,"unit":"USD","start":"2013-01-01","end":"2013-06-30","value":85636000},"#825":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":9,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":43696000},"depreciationAndAmortization@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#824"},{"ref":"#825","weight":-1}],"rule":"quarter-from-ytd","value":41940000},"#826":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":11,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":127087000},"depreciationAndAmortization@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#826"},{"ref":"#824","weight":-1}],"rule":"quarter-from-ytd","value":41451000},"#827":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":8,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":167644000},"depreciationAndAmortization@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#827"},{"ref":"#826","weight":-1}],"rule":"quarter-from-ytd","value":40557000},"depreciationAndAmortization@FY2013":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":8,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":167644000},"#828":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":14,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":76511000},"#829":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":13,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":38411000},"depreciationAndAmortization@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#828"},{"ref":"#829","weight":-1}],"rule":"quarter-from-ytd","value":38100000},"#830":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":15,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":114211000},"depreciationAndAmortization@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#830"},{"ref":"#828","weight":-1}],"rule":"quarter-from-ytd","value":37700000},"#831":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":12,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":148089000},"depreciationAndAmortization@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#831"},{"ref":"#830","weight":-1}],"rule":"quarter-from-ytd","value":33878000},"depreciationAndAmortization@FY2014":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":12,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":148089000},"depreciationAndAmortization@2015Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":17,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":36676000},"#832":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":18,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":73042000},"#833":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":17,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":36676000},"depreciationAndAmortization@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#832"},{"ref":"#833","weight":-1}],"rule":"quarter-from-ytd","value":36366000},"#834":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":19,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":109790000},"depreciationAndAmortization@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#834"},{"ref":"#832","weight":-1}],"rule":"quarter-from-ytd","value":36748000},"#835":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":16,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":142192000},"depreciationAndAmortization@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#835"},{"ref":"#834","weight":-1}],"rule":"quarter-from-ytd","value":32402000},"depreciationAndAmortization@FY2015":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":16,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":142192000},"#836":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":22,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":73019000},"#837":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":21,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":36218000},"depreciationAndAmortization@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#836"},{"ref":"#837","weight":-1}],"rule":"quarter-from-ytd","value":36801000},"#838":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":23,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":110280000},"depreciationAndAmortization@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#838"},{"ref":"#836","weight":-1}],"rule":"quarter-from-ytd","value":37261000},"#839":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":20,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":143058000},"depreciationAndAmortization@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#839"},{"ref":"#838","weight":-1}],"rule":"quarter-from-ytd","value":32778000},"depreciationAndAmortization@FY2016":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":20,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":143058000},"depreciationAndAmortization@2017Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":25,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":37572000},"#840":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":26,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":83327000},"#841":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":25,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":37572000},"depreciationAndAmortization@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#840"},{"ref":"#841","weight":-1}],"rule":"quarter-from-ytd","value":45755000},"#842":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":27,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":129734000},"depreciationAndAmortization@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#842"},{"ref":"#840","weight":-1}],"rule":"quarter-from-ytd","value":46407000},"#843":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":24,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":174062000},"depreciationAndAmortization@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#843"},{"ref":"#842","weight":-1}],"rule":"quarter-from-ytd","value":44328000},"depreciationAndAmortization@FY2017":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":24,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":174062000},"#844":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":29,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":97903000},"#845":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":28,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":48931000},"depreciationAndAmortization@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#844"},{"ref":"#845","weight":-1}],"rule":"quarter-from-ytd","value":48972000},"#846":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":30,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":146246000},"depreciationAndAmortization@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#846"},{"ref":"#844","weight":-1}],"rule":"quarter-from-ytd","value":48343000},"#847":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":34,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":191737000},"depreciationAndAmortization@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#847"},{"ref":"#846","weight":-1}],"rule":"quarter-from-ytd","value":45491000},"depreciationAndAmortization@FY2018":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":34,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":191737000},"depreciationAndAmortization@2019Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":31,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":51232000},"#848":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":32,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":104102000},"#849":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":31,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":51232000},"depreciationAndAmortization@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#848"},{"ref":"#849","weight":-1}],"rule":"quarter-from-ytd","value":52870000},"#850":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":33,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":156780000},"depreciationAndAmortization@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#850"},{"ref":"#848","weight":-1}],"rule":"quarter-from-ytd","value":52678000},"#851":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":38,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":206483000},"depreciationAndAmortization@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#851"},{"ref":"#850","weight":-1}],"rule":"quarter-from-ytd","value":49703000},"depreciationAndAmortization@FY2019":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":38,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":206483000},"#852":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":36,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":104197000},"#853":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":35,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":51090000},"depreciationAndAmortization@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#852"},{"ref":"#853","weight":-1}],"rule":"quarter-from-ytd","value":53107000},"#854":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":37,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":163454000},"depreciationAndAmortization@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#854"},{"ref":"#852","weight":-1}],"rule":"quarter-from-ytd","value":59257000},"#855":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":42,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":219098000},"depreciationAndAmortization@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#855"},{"ref":"#854","weight":-1}],"rule":"quarter-from-ytd","value":55644000},"depreciationAndAmortization@FY2020":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":42,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":219098000},"depreciationAndAmortization@2021Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":39,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":60872000},"#856":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":40,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":122386000},"#857":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":39,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":60872000},"depreciationAndAmortization@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#856"},{"ref":"#857","weight":-1}],"rule":"quarter-from-ytd","value":61514000},"#858":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":41,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":185968000},"depreciationAndAmortization@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#858"},{"ref":"#856","weight":-1}],"rule":"quarter-from-ytd","value":63582000},"#859":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":46,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":250360000},"depreciationAndAmortization@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#859"},{"ref":"#858","weight":-1}],"rule":"quarter-from-ytd","value":64392000},"depreciationAndAmortization@FY2021":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":46,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":250360000},"#860":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":44,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":136790000},"#861":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":43,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":69067000},"depreciationAndAmortization@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#860"},{"ref":"#861","weight":-1}],"rule":"quarter-from-ytd","value":67723000},"#862":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":45,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":201912000},"depreciationAndAmortization@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#862"},{"ref":"#860","weight":-1}],"rule":"quarter-from-ytd","value":65122000},"#863":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":50,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":262788000},"depreciationAndAmortization@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#863"},{"ref":"#862","weight":-1}],"rule":"quarter-from-ytd","value":60876000},"depreciationAndAmortization@FY2022":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":50,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":262788000},"depreciationAndAmortization@2023Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":47,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":64843000},"#864":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":48,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":131448000},"#865":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":47,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":64843000},"depreciationAndAmortization@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#864"},{"ref":"#865","weight":-1}],"rule":"quarter-from-ytd","value":66605000},"#866":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":49,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":196722000},"depreciationAndAmortization@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#866"},{"ref":"#864","weight":-1}],"rule":"quarter-from-ytd","value":65274000},"#867":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":54,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":263233000},"depreciationAndAmortization@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#867"},{"ref":"#866","weight":-1}],"rule":"quarter-from-ytd","value":66511000},"depreciationAndAmortization@FY2023":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":54,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":263233000},"#868":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":52,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":131932000},"#869":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":51,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":66430000},"depreciationAndAmortization@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#868"},{"ref":"#869","weight":-1}],"rule":"quarter-from-ytd","value":65502000},"#870":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":53,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":198648000},"depreciationAndAmortization@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#870"},{"ref":"#868","weight":-1}],"rule":"quarter-from-ytd","value":66716000},"#871":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":54,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":275884000},"depreciationAndAmortization@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#871"},{"ref":"#870","weight":-1}],"rule":"quarter-from-ytd","value":77236000},"depreciationAndAmortization@FY2024":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":54,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":275884000},"depreciationAndAmortization@2025Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":55,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":79363000},"#872":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":56,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":155335000},"#873":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":55,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":79363000},"depreciationAndAmortization@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#872"},{"ref":"#873","weight":-1}],"rule":"quarter-from-ytd","value":75972000},"#874":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":53,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":238210000},"depreciationAndAmortization@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#874"},{"ref":"#872","weight":-1}],"rule":"quarter-from-ytd","value":82875000},"#875":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":54,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":319163000},"depreciationAndAmortization@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#875"},{"ref":"#874","weight":-1}],"rule":"quarter-from-ytd","value":80953000},"depreciationAndAmortization@FY2025":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":54,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":319163000},"#876":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":56,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":168681000},"#877":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":55,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":84932000},"depreciationAndAmortization@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#876"},{"ref":"#877","weight":-1}],"rule":"quarter-from-ytd","value":83749000},"#878":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":57,"unit":"shares","start":"2009-04-01","end":"2009-06-30","value":76887000},"dilutedShares@2009Q2":{"kind":"computed","op":"product","terms":[{"ref":"#878"}],"scale":2,"rule":"split-restated","value":153774000},"#879":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":58,"unit":"shares","start":"2009-07-01","end":"2009-09-30","value":77009000},"dilutedShares@2009Q3":{"kind":"computed","op":"product","terms":[{"ref":"#879"}],"scale":2,"rule":"split-restated","value":154018000},"dilutedShares@2009Q4":{"kind":"computed","op":"product","terms":[{"ref":"#406"}],"scale":2,"rule":"split-restated","value":154296000},"dilutedShares@FY2009":{"kind":"computed","op":"product","terms":[{"ref":"#400"}],"scale":2,"rule":"split-restated","value":153942000},"#880":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":60,"unit":"shares","start":"2010-01-01","end":"2010-03-31","value":77249000},"dilutedShares@2010Q1":{"kind":"computed","op":"product","terms":[{"ref":"#880"}],"scale":2,"rule":"split-restated","value":154498000},"#881":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":61,"unit":"shares","start":"2010-04-01","end":"2010-06-30","value":77287000},"dilutedShares@2010Q2":{"kind":"computed","op":"product","terms":[{"ref":"#881"}],"scale":2,"rule":"split-restated","value":154574000},"#882":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":62,"unit":"shares","start":"2010-07-01","end":"2010-09-30","value":77375000},"dilutedShares@2010Q3":{"kind":"computed","op":"product","terms":[{"ref":"#882"}],"scale":2,"rule":"split-restated","value":154750000},"#883":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":6,"unit":"shares","start":"2012-04-01","end":"2012-06-30","value":70000000},"dilutedShares@2012Q2":{"kind":"computed","op":"product","terms":[{"ref":"#883"}],"scale":2,"rule":"split-restated","value":140000000},"#884":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":64,"unit":"shares","start":"2010-01-01","end":"2010-12-31","value":76508000},"#885":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":62,"unit":"shares","start":"2010-01-01","end":"2010-09-30","value":77304000},"#886":{"kind":"computed","op":"sum","terms":[{"ref":"#884","weight":4},{"ref":"#885","weight":-3}],"rule":"unaverage-quarter","value":74120000},"dilutedShares@2010Q4":{"kind":"computed","op":"product","terms":[{"ref":"#886"}],"scale":2,"rule":"split-restated","value":148240000},"dilutedShares@FY2010":{"kind":"computed","op":"product","terms":[{"ref":"#884"}],"scale":2,"rule":"split-restated","value":153016000},"#887":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2011-01-01","end":"2011-03-31","value":70500000},"dilutedShares@2011Q1":{"kind":"computed","op":"product","terms":[{"ref":"#887"}],"scale":2,"rule":"split-restated","value":141000000},"#888":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2011-04-01","end":"2011-06-30","value":70513000},"dilutedShares@2011Q2":{"kind":"computed","op":"product","terms":[{"ref":"#888"}],"scale":2,"rule":"split-restated","value":141026000},"#889":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":3,"unit":"shares","start":"2011-07-01","end":"2011-09-30","value":70320000},"dilutedShares@2011Q3":{"kind":"computed","op":"product","terms":[{"ref":"#889"}],"scale":2,"rule":"split-restated","value":140640000},"#890":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2011-01-01","end":"2011-12-31","value":70382000},"#891":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":3,"unit":"shares","start":"2011-01-01","end":"2011-09-30","value":70444000},"#892":{"kind":"computed","op":"sum","terms":[{"ref":"#890","weight":4},{"ref":"#891","weight":-3}],"rule":"unaverage-quarter","value":70196000},"dilutedShares@2011Q4":{"kind":"computed","op":"product","terms":[{"ref":"#892"}],"scale":2,"rule":"split-restated","value":140392000},"dilutedShares@FY2011":{"kind":"computed","op":"product","terms":[{"ref":"#890"}],"scale":2,"rule":"split-restated","value":140764000},"#893":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":5,"unit":"shares","start":"2012-01-01","end":"2012-03-31","value":70265000},"dilutedShares@2012Q1":{"kind":"computed","op":"product","terms":[{"ref":"#893"}],"scale":2,"rule":"split-restated","value":140530000},"#894":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":7,"unit":"shares","start":"2012-07-01","end":"2012-09-30","value":69685000},"dilutedShares@2012Q3":{"kind":"computed","op":"product","terms":[{"ref":"#894"}],"scale":2,"rule":"split-restated","value":139370000},"#895":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2012-01-01","end":"2012-12-31","value":69889000},"#896":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":7,"unit":"shares","start":"2012-01-01","end":"2012-09-30","value":69984000},"#897":{"kind":"computed","op":"sum","terms":[{"ref":"#895","weight":4},{"ref":"#896","weight":-3}],"rule":"unaverage-quarter","value":69604000},"dilutedShares@2012Q4":{"kind":"computed","op":"product","terms":[{"ref":"#897"}],"scale":2,"rule":"split-restated","value":139208000},"dilutedShares@FY2012":{"kind":"computed","op":"product","terms":[{"ref":"#895"}],"scale":2,"rule":"split-restated","value":139778000},"#898":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":9,"unit":"shares","start":"2013-01-01","end":"2013-03-31","value":66809000},"dilutedShares@2013Q1":{"kind":"computed","op":"product","terms":[{"ref":"#898"}],"scale":2,"rule":"split-restated","value":133618000},"#899":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2013-04-01","end":"2013-06-30","value":64091000},"dilutedShares@2013Q2":{"kind":"computed","op":"product","terms":[{"ref":"#899"}],"scale":2,"rule":"split-restated","value":128182000},"#900":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":11,"unit":"shares","start":"2013-07-01","end":"2013-09-30","value":63864000},"dilutedShares@2013Q3":{"kind":"computed","op":"product","terms":[{"ref":"#900"}],"scale":2,"rule":"split-restated","value":127728000},"#901":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":8,"unit":"shares","start":"2013-01-01","end":"2013-12-31","value":64658000},"#902":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":11,"unit":"shares","start":"2013-01-01","end":"2013-09-30","value":64911000},"#903":{"kind":"computed","op":"sum","terms":[{"ref":"#901","weight":4},{"ref":"#902","weight":-3}],"rule":"unaverage-quarter","value":63899000},"dilutedShares@2013Q4":{"kind":"computed","op":"product","terms":[{"ref":"#903"}],"scale":2,"rule":"split-restated","value":127798000},"dilutedShares@FY2013":{"kind":"computed","op":"product","terms":[{"ref":"#901"}],"scale":2,"rule":"split-restated","value":129316000},"#904":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":13,"unit":"shares","start":"2014-01-01","end":"2014-03-31","value":63923000},"dilutedShares@2014Q1":{"kind":"computed","op":"product","terms":[{"ref":"#904"}],"scale":2,"rule":"split-restated","value":127846000},"#905":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":14,"unit":"shares","start":"2014-04-01","end":"2014-06-30","value":63874000},"dilutedShares@2014Q2":{"kind":"computed","op":"product","terms":[{"ref":"#905"}],"scale":2,"rule":"split-restated","value":127748000},"#906":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":15,"unit":"shares","start":"2014-07-01","end":"2014-09-30","value":63714000},"dilutedShares@2014Q3":{"kind":"computed","op":"product","terms":[{"ref":"#906"}],"scale":2,"rule":"split-restated","value":127428000},"#907":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":12,"unit":"shares","start":"2014-01-01","end":"2014-12-31","value":63745000},"#908":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":15,"unit":"shares","start":"2014-01-01","end":"2014-09-30","value":63827000},"#909":{"kind":"computed","op":"sum","terms":[{"ref":"#907","weight":4},{"ref":"#908","weight":-3}],"rule":"unaverage-quarter","value":63499000},"dilutedShares@2014Q4":{"kind":"computed","op":"product","terms":[{"ref":"#909"}],"scale":2,"rule":"split-restated","value":126998000},"dilutedShares@FY2014":{"kind":"computed","op":"product","terms":[{"ref":"#907"}],"scale":2,"rule":"split-restated","value":127490000},"#910":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":17,"unit":"shares","start":"2015-01-01","end":"2015-03-31","value":63082000},"dilutedShares@2015Q1":{"kind":"computed","op":"product","terms":[{"ref":"#910"}],"scale":2,"rule":"split-restated","value":126164000},"#911":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2015-04-01","end":"2015-06-30","value":60728000},"dilutedShares@2015Q2":{"kind":"computed","op":"product","terms":[{"ref":"#911"}],"scale":2,"rule":"split-restated","value":121456000},"#912":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2015-07-01","end":"2015-09-30","value":60696000},"dilutedShares@2015Q3":{"kind":"computed","op":"product","terms":[{"ref":"#912"}],"scale":2,"rule":"split-restated","value":121392000},"dilutedShares@FY2015":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2015-01-01","end":"2015-12-31","value":122612000},"#913":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":21,"unit":"shares","start":"2016-01-01","end":"2016-03-31","value":60825000},"dilutedShares@2016Q1":{"kind":"computed","op":"product","terms":[{"ref":"#913"}],"scale":2,"rule":"split-restated","value":121650000},"dilutedShares@2016Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":23,"unit":"shares","start":"2016-07-01","end":"2016-09-30","value":121658000},"#914":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":20,"unit":"shares","start":"2016-01-01","end":"2016-12-31","value":120498000},"#915":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":23,"unit":"shares","start":"2016-01-01","end":"2016-09-30","value":121675000},"dilutedShares@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#914","weight":4},{"ref":"#915","weight":-3}],"rule":"unaverage-quarter","value":116967000},"dilutedShares@FY2016":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":20,"unit":"shares","start":"2016-01-01","end":"2016-12-31","value":120498000},"dilutedShares@2017Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":25,"unit":"shares","start":"2017-01-01","end":"2017-03-31","value":111215000},"dilutedShares@2017Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":26,"unit":"shares","start":"2017-04-01","end":"2017-06-30","value":111326000},"dilutedShares@2017Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":27,"unit":"shares","start":"2017-07-01","end":"2017-09-30","value":111427000},"#916":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":24,"unit":"shares","start":"2017-01-01","end":"2017-12-31","value":111363000},"#917":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":27,"unit":"shares","start":"2017-01-01","end":"2017-09-30","value":111323000},"dilutedShares@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#916","weight":4},{"ref":"#917","weight":-3}],"rule":"unaverage-quarter","value":111483000},"dilutedShares@FY2017":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":24,"unit":"shares","start":"2017-01-01","end":"2017-12-31","value":111363000},"dilutedShares@2018Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":28,"unit":"shares","start":"2018-01-01","end":"2018-03-31","value":111558000},"dilutedShares@2018Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":29,"unit":"shares","start":"2018-04-01","end":"2018-06-30","value":111574000},"dilutedShares@2018Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":30,"unit":"shares","start":"2018-07-01","end":"2018-09-30","value":111693000},"#918":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":34,"unit":"shares","start":"2018-01-01","end":"2018-12-31","value":111632000},"#919":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":30,"unit":"shares","start":"2018-01-01","end":"2018-09-30","value":111609000},"dilutedShares@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#918","weight":4},{"ref":"#919","weight":-3}],"rule":"unaverage-quarter","value":111701000},"dilutedShares@FY2018":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":34,"unit":"shares","start":"2018-01-01","end":"2018-12-31","value":111632000},"dilutedShares@2019Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":31,"unit":"shares","start":"2019-01-01","end":"2019-03-31","value":111592000},"dilutedShares@2019Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":32,"unit":"shares","start":"2019-04-01","end":"2019-06-30","value":111502000},"dilutedShares@2019Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":33,"unit":"shares","start":"2019-07-01","end":"2019-09-30","value":111521000},"#920":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":38,"unit":"shares","start":"2019-01-01","end":"2019-12-31","value":111508000},"#921":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":33,"unit":"shares","start":"2019-01-01","end":"2019-09-30","value":111539000},"dilutedShares@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#920","weight":4},{"ref":"#921","weight":-3}],"rule":"unaverage-quarter","value":111415000},"dilutedShares@FY2019":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":38,"unit":"shares","start":"2019-01-01","end":"2019-12-31","value":111508000},"dilutedShares@2020Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":35,"unit":"shares","start":"2020-01-01","end":"2020-03-31","value":111432000},"dilutedShares@2020Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":36,"unit":"shares","start":"2020-04-01","end":"2020-06-30","value":111334000},"dilutedShares@2020Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":37,"unit":"shares","start":"2020-07-01","end":"2020-09-30","value":111612000},"dilutedShares@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#438","weight":4},{"ref":"#441","weight":-3}],"rule":"unaverage-quarter","value":111192000},"dilutedShares@FY2020":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":42,"unit":"shares","start":"2020-01-01","end":"2020-12-31","value":111393000},"dilutedShares@2021Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":39,"unit":"shares","start":"2021-01-01","end":"2021-03-31","value":111030000},"dilutedShares@2021Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":40,"unit":"shares","start":"2021-04-01","end":"2021-06-30","value":111103000},"dilutedShares@2021Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":41,"unit":"shares","start":"2021-07-01","end":"2021-09-30","value":111197000},"dilutedShares@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#446","weight":4},{"ref":"#449","weight":-3}],"rule":"unaverage-quarter","value":111331000},"dilutedShares@FY2021":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":46,"unit":"shares","start":"2021-01-01","end":"2021-12-31","value":111166000},"dilutedShares@2022Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":43,"unit":"shares","start":"2022-01-01","end":"2022-03-31","value":111393000},"dilutedShares@2022Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":44,"unit":"shares","start":"2022-04-01","end":"2022-06-30","value":111228000},"dilutedShares@2022Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":45,"unit":"shares","start":"2022-07-01","end":"2022-09-30","value":110741000},"dilutedShares@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#454","weight":4},{"ref":"#457","weight":-3}],"rule":"unaverage-quarter","value":110764000},"dilutedShares@FY2022":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":50,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":111031000},"dilutedShares@2023Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":47,"unit":"shares","start":"2023-01-01","end":"2023-03-31","value":110849000},"dilutedShares@2023Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":48,"unit":"shares","start":"2023-04-01","end":"2023-06-30","value":110452000},"dilutedShares@2023Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":49,"unit":"shares","start":"2023-07-01","end":"2023-09-30","value":108752000},"dilutedShares@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#462","weight":4},{"ref":"#465","weight":-3}],"rule":"unaverage-quarter","value":106915000},"dilutedShares@FY2023":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":54,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":109237000},"dilutedShares@2024Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":51,"unit":"shares","start":"2024-01-01","end":"2024-03-31","value":107051000},"dilutedShares@2024Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":52,"unit":"shares","start":"2024-04-01","end":"2024-06-30","value":107015000},"dilutedShares@2024Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":53,"unit":"shares","start":"2024-07-01","end":"2024-09-30","value":107137000},"dilutedShares@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#470","weight":4},{"ref":"#473","weight":-3}],"rule":"unaverage-quarter","value":107268000},"dilutedShares@FY2024":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":54,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":107118000},"dilutedShares@2025Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":55,"unit":"shares","start":"2025-01-01","end":"2025-03-31","value":107335000},"dilutedShares@2025Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":56,"unit":"shares","start":"2025-04-01","end":"2025-06-30","value":107251000},"dilutedShares@2025Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":53,"unit":"shares","start":"2025-07-01","end":"2025-09-30","value":106803000},"dilutedShares@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#478","weight":4},{"ref":"#481","weight":-3}],"rule":"unaverage-quarter","value":105753000},"dilutedShares@FY2025":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":54,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":106785000},"dilutedShares@2026Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":55,"unit":"shares","start":"2026-01-01","end":"2026-03-31","value":105856000},"dilutedShares@2026Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":56,"unit":"shares","start":"2026-04-01","end":"2026-06-30","value":105792000},"#922":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":59,"unit":"shares","end":"2009-12-31","value":38283852},"sharesOutstanding@2009Q4":{"kind":"computed","op":"product","terms":[{"ref":"#922"}],"scale":2,"rule":"split-restated","value":76567704},"sharesOutstanding@FY2009":{"kind":"computed","op":"product","terms":[{"ref":"#922"}],"scale":2,"rule":"split-restated","value":76567704},"#923":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":63,"unit":"shares","end":"2010-12-31","value":69875873},"sharesOutstanding@2010Q4":{"kind":"computed","op":"product","terms":[{"ref":"#923"}],"scale":2,"rule":"split-restated","value":139751746},"sharesOutstanding@FY2010":{"kind":"computed","op":"product","terms":[{"ref":"#923"}],"scale":2,"rule":"split-restated","value":139751746},"#924":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":64,"unit":"shares","end":"2011-12-31","value":69883808},"sharesOutstanding@2011Q4":{"kind":"computed","op":"product","terms":[{"ref":"#924"}],"scale":2,"rule":"split-restated","value":139767616},"sharesOutstanding@FY2011":{"kind":"computed","op":"product","terms":[{"ref":"#924"}],"scale":2,"rule":"split-restated","value":139767616},"#925":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":0,"unit":"shares","end":"2012-12-31","value":69203967},"sharesOutstanding@2012Q4":{"kind":"computed","op":"product","terms":[{"ref":"#925"}],"scale":2,"rule":"split-restated","value":138407934},"sharesOutstanding@FY2012":{"kind":"computed","op":"product","terms":[{"ref":"#925"}],"scale":2,"rule":"split-restated","value":138407934},"#926":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":4,"unit":"shares","end":"2013-12-31","value":63415444},"sharesOutstanding@2013Q4":{"kind":"computed","op":"product","terms":[{"ref":"#926"}],"scale":2,"rule":"split-restated","value":126830888},"sharesOutstanding@FY2013":{"kind":"computed","op":"product","terms":[{"ref":"#926"}],"scale":2,"rule":"split-restated","value":126830888},"#927":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":8,"unit":"shares","end":"2014-12-31","value":63203361},"sharesOutstanding@2014Q4":{"kind":"computed","op":"product","terms":[{"ref":"#927"}],"scale":2,"rule":"split-restated","value":126406722},"sharesOutstanding@FY2014":{"kind":"computed","op":"product","terms":[{"ref":"#927"}],"scale":2,"rule":"split-restated","value":126406722},"#928":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":12,"unit":"shares","end":"2015-12-31","value":60392905},"sharesOutstanding@2015Q4":{"kind":"computed","op":"product","terms":[{"ref":"#928"}],"scale":2,"rule":"split-restated","value":120785810},"sharesOutstanding@FY2015":{"kind":"computed","op":"product","terms":[{"ref":"#928"}],"scale":2,"rule":"split-restated","value":120785810},"sharesOutstanding@2016Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":16,"unit":"shares","end":"2016-12-31","value":55051158},"sharesOutstanding@FY2016":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":16,"unit":"shares","end":"2016-12-31","value":55051158},"sharesOutstanding@2017Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":20,"unit":"shares","end":"2017-12-31","value":110385344},"sharesOutstanding@FY2017":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":20,"unit":"shares","end":"2017-12-31","value":110385344},"sharesOutstanding@2018Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":24,"unit":"shares","end":"2018-12-31","value":110429596},"sharesOutstanding@FY2018":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":24,"unit":"shares","end":"2018-12-31","value":110429596},"sharesOutstanding@2019Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":34,"unit":"shares","end":"2019-12-31","value":110780464},"sharesOutstanding@FY2019":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":34,"unit":"shares","end":"2019-12-31","value":110780464},"sharesOutstanding@2020Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":38,"unit":"shares","end":"2020-12-31","value":110057027},"sharesOutstanding@FY2021":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":42,"unit":"shares","end":"2021-12-31","value":110410229},"sharesOutstanding@2022Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":46,"unit":"shares","end":"2022-12-31","value":110079007},"sharesOutstanding@FY2022":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":46,"unit":"shares","end":"2022-12-31","value":110079007},"sharesOutstanding@2023Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":50,"unit":"shares","end":"2023-12-31","value":106499955},"sharesOutstanding@FY2023":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":50,"unit":"shares","end":"2023-12-31","value":106499955},"sharesOutstanding@2024Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":54,"unit":"shares","end":"2024-12-31","value":106794650},"sharesOutstanding@FY2024":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":54,"unit":"shares","end":"2024-12-31","value":106794650},"sharesOutstanding@2025Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":54,"unit":"shares","end":"2025-12-31","value":105441971},"sharesOutstanding@FY2025":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":54,"unit":"shares","end":"2025-12-31","value":105441971},"grossMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":16.190808427295917},"netMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":5.8863876894567255},"currentRatio@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q1"},{"ref":"currentLiabilities@2022Q1"}],"value":1.328963001963941},"netDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"cash@2022Q1","weight":-1}],"value":3725203000},"ebit@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q1"},{"ref":"interestExpense@2022Q1"}],"value":141911000},"freeCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q2"},{"ref":"capex@2022Q2","weight":-1}],"value":-134401000},"totalCosts@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"costOfRevenue@2022Q2"},{"ref":"operatingExpenses@2022Q2"}],"value":1397113000},"capexOutflow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q2","weight":-1}],"value":-49866000},"grossMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":17.74383801847542},"netMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":6.003118317947948},"currentRatio@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q2"},{"ref":"currentLiabilities@2022Q2"}],"value":1.3026026522941636},"netDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"cash@2022Q2","weight":-1}],"value":3838321000},"ebit@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q2"},{"ref":"interestExpense@2022Q2"}],"value":158017000},"freeCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q3"},{"ref":"capex@2022Q3","weight":-1}],"value":190500000},"totalCosts@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"costOfRevenue@2022Q3"},{"ref":"operatingExpenses@2022Q3"}],"value":1762086000},"capexOutflow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q3","weight":-1}],"value":-43914000},"grossMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":15.619060669036688},"netMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":7.03917135469399},"currentRatio@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q3"},{"ref":"currentLiabilities@2022Q3"}],"value":1.3870651571417356},"netDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"cash@2022Q3","weight":-1}],"value":3594416000},"ebit@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q3"},{"ref":"interestExpense@2022Q3"}],"value":219410000},"freeCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q4"},{"ref":"capex@2022Q4","weight":-1}],"value":812444000},"totalCosts@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"costOfRevenue@2022Q4"},{"ref":"operatingExpenses@2022Q4"}],"value":1385764000},"capexOutflow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q4","weight":-1}],"value":-53490000},"grossMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":15.986469578194665},"netMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":1.6899285207302253},"currentRatio@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q4"},{"ref":"currentLiabilities@2022Q4"}],"value":1.4832125519869805},"netDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"cash@2022Q4","weight":-1}],"value":2839820000},"ebit@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q4"},{"ref":"interestExpense@2022Q4"}],"value":81143000},"freeCashFlow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2022"},{"ref":"capex@FY2022","weight":-1}],"value":532651000},"totalCosts@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"costOfRevenue@FY2022"},{"ref":"operatingExpenses@FY2022"}],"value":5907386000},"capexOutflow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2022","weight":-1}],"value":-215761000},"grossMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":16.342652474873663},"netMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":5.316198286859282},"currentRatio@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2022"},{"ref":"currentLiabilities@FY2022"}],"value":1.4832125519869805},"netDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"cash@FY2022","weight":-1}],"value":2839820000},"ebit@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2022"},{"ref":"interestExpense@FY2022"}],"value":600481000},"freeCashFlow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q1"},{"ref":"capex@2023Q1","weight":-1}],"value":-699645000},"totalCosts@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"costOfRevenue@2023Q1"},{"ref":"operatingExpenses@2023Q1"}],"value":1285767000},"capexOutflow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q1","weight":-1}],"value":-67871000},"grossMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":16.77840992017802},"netMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":5.078612771376053},"currentRatio@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q1"},{"ref":"currentLiabilities@2023Q1"}],"value":1.423451899691722},"netDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"cash@2023Q1","weight":-1}],"value":3654081000},"ebit@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q1"},{"ref":"interestExpense@2023Q1"}],"value":131228000},"freeCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q2"},{"ref":"capex@2023Q2","weight":-1}],"value":-230307000},"totalCosts@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"costOfRevenue@2023Q2"},{"ref":"operatingExpenses@2023Q2"}],"value":1281439000},"capexOutflow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q2","weight":-1}],"value":-50333000},"grossMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":17.531454861371518},"netMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":5.5294390587687765},"currentRatio@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q2"},{"ref":"currentLiabilities@2023Q2"}],"value":1.43563430404011},"netDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"cash@2023Q2","weight":-1}],"value":3925957000},"ebit@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q2"},{"ref":"interestExpense@2023Q2"}],"value":143993000},"freeCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q3"},{"ref":"capex@2023Q3","weight":-1}],"value":160457000},"totalCosts@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"costOfRevenue@2023Q3"},{"ref":"operatingExpenses@2023Q3"}],"value":1607927000},"capexOutflow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q3","weight":-1}],"value":-55249000},"grossMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":15.857015219890622},"netMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":6.13481995739562},"currentRatio@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q3"},{"ref":"currentLiabilities@2023Q3"}],"value":1.3895783010825549},"netDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"cash@2023Q3","weight":-1}],"value":3903370000},"ebit@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q3"},{"ref":"interestExpense@2023Q3"}],"value":194091000},"freeCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q4"},{"ref":"capex@2023Q4","weight":-1}],"value":1025281000},"totalCosts@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"costOfRevenue@2023Q4"},{"ref":"operatingExpenses@2023Q4"}],"value":1213303000},"capexOutflow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q4","weight":-1}],"value":-53357000},"grossMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":16.30845849849563},"netMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":4.807789889679545},"currentRatio@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q4"},{"ref":"currentLiabilities@2023Q4"}],"value":1.0160589586894686},"netDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"cash@2023Q4","weight":-1}],"value":2783843000},"ebit@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q4"},{"ref":"interestExpense@2023Q4"}],"value":126124000},"freeCashFlow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2023"},{"ref":"capex@FY2023","weight":-1}],"value":255786000},"totalCosts@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"costOfRevenue@FY2023"},{"ref":"operatingExpenses@FY2023"}],"value":5441536000},"capexOutflow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2023","weight":-1}],"value":-226810000},"grossMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":16.57521744830045},"netMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":5.443450917261517},"currentRatio@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2023"},{"ref":"currentLiabilities@FY2023"}],"value":1.0160589586894686},"netDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"cash@FY2023","weight":-1}],"value":2783843000},"ebit@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2023"},{"ref":"interestExpense@FY2023"}],"value":595436000},"freeCashFlow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q1"},{"ref":"capex@2024Q1","weight":-1}],"value":-623068000},"totalCosts@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"costOfRevenue@2024Q1"},{"ref":"operatingExpenses@2024Q1"}],"value":1205726000},"capexOutflow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q1","weight":-1}],"value":-75258000},"grossMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":16.96830311653878},"netMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":4.188489625963716},"currentRatio@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q1"},{"ref":"currentLiabilities@2024Q1"}],"value":1.0379536461820758},"netDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"cash@2024Q1","weight":-1}],"value":3571714000},"ebit@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q1"},{"ref":"interestExpense@2024Q1"}],"value":111719000},"freeCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q2"},{"ref":"capex@2024Q2","weight":-1}],"value":-35287000},"totalCosts@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"costOfRevenue@2024Q2"},{"ref":"operatingExpenses@2024Q2"}],"value":1239921000},"capexOutflow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q2","weight":-1}],"value":-56184000},"grossMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":18.53268325171117},"netMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":5.508826414452372},"currentRatio@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q2"},{"ref":"currentLiabilities@2024Q2"}],"value":1.0595309593459423},"netDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"cash@2024Q2","weight":-1}],"value":3626169000},"ebit@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q2"},{"ref":"interestExpense@2024Q2"}],"value":141853000},"freeCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q3"},{"ref":"capex@2024Q3","weight":-1}],"value":252432000},"totalCosts@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"costOfRevenue@2024Q3"},{"ref":"operatingExpenses@2024Q3"}],"value":1577719000},"capexOutflow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q3","weight":-1}],"value":-60593000},"grossMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":16.80642750887616},"netMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":5.733288866579109},"currentRatio@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q3"},{"ref":"currentLiabilities@2024Q3"}],"value":1.092692133880253},"netDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"cash@2024Q3","weight":-1}],"value":3439543000},"ebit@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q3"},{"ref":"interestExpense@2024Q3"}],"value":167287000},"freeCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q4"},{"ref":"capex@2024Q4","weight":-1}],"value":865010000},"totalCosts@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"costOfRevenue@2024Q4"},{"ref":"operatingExpenses@2024Q4"}],"value":1317424000},"capexOutflow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q4","weight":-1}],"value":-70751000},"grossMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":16.936266225046364},"netMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":3.193385332848628},"currentRatio@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q4"},{"ref":"currentLiabilities@2024Q4"}],"value":1.122423618440138},"netDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"cash@2024Q4","weight":-1}],"value":3313999000},"ebit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q4"},{"ref":"interestExpense@2024Q4"}],"value":94236000},"freeCashFlow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2024"},{"ref":"capex@FY2024","weight":-1}],"value":459087000},"totalCosts@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"costOfRevenue@FY2024"},{"ref":"operatingExpenses@FY2024"}],"value":5393390000},"capexOutflow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2024","weight":-1}],"value":-262786000},"grossMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":17.281432641910918},"netMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":4.72062246122513},"currentRatio@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2024"},{"ref":"currentLiabilities@FY2024"}],"value":1.122423618440138},"netDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"cash@FY2024","weight":-1}],"value":3313999000},"ebit@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2024"},{"ref":"interestExpense@FY2024"}],"value":514039000},"freeCashFlow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q1"},{"ref":"capex@2025Q1","weight":-1}],"value":-766325000},"totalCosts@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"costOfRevenue@2025Q1"},{"ref":"operatingExpenses@2025Q1"}],"value":1336304000},"capexOutflow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q1","weight":-1}],"value":-82924000},"grossMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":18.436639414288646},"netMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":4.633790630554709},"currentRatio@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q1"},{"ref":"currentLiabilities@2025Q1"}],"value":1.136583715881857},"netDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"cash@2025Q1","weight":-1}],"value":4275533000},"ebit@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q1"},{"ref":"interestExpense@2025Q1"}],"value":130544000},"freeCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q2"},{"ref":"capex@2025Q2","weight":-1}],"value":-294219000},"totalCosts@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"costOfRevenue@2025Q2"},{"ref":"operatingExpenses@2025Q2"}],"value":1371770000},"capexOutflow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q2","weight":-1}],"value":-72769000},"grossMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":19.432080204734916},"netMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":5.7787326991783186},"currentRatio@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q2"},{"ref":"currentLiabilities@2025Q2"}],"value":0.9599006169013159},"netDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"cash@2025Q2","weight":-1}],"value":4734615000},"ebit@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q2"},{"ref":"interestExpense@2025Q2"}],"value":167531000},"freeCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q3"},{"ref":"capex@2025Q3","weight":-1}],"value":260788000},"totalCosts@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"costOfRevenue@2025Q3"},{"ref":"operatingExpenses@2025Q3"}],"value":1810888000},"capexOutflow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q3","weight":-1}],"value":-80098000},"grossMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":16.291315098676336},"netMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":5.640005993810047},"currentRatio@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q3"},{"ref":"currentLiabilities@2025Q3"}],"value":1.2698241273483484},"netDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"cash@2025Q3","weight":-1}],"value":4558047000},"ebit@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q3"},{"ref":"interestExpense@2025Q3"}],"value":198658000},"freeCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q4"},{"ref":"capex@2025Q4","weight":-1}],"value":1222505000},"totalCosts@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"costOfRevenue@2025Q4"},{"ref":"operatingExpenses@2025Q4"}],"value":1367961000},"capexOutflow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q4","weight":-1}],"value":-71301000},"grossMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":17.20544326078149},"netMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":1.239543648564454},"currentRatio@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q4"},{"ref":"currentLiabilities@2025Q4"}],"value":1.2202601362470833},"netDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"cash@2025Q4","weight":-1}],"value":3266189000},"ebit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q4"},{"ref":"interestExpense@2025Q4"}],"value":101134000},"freeCashFlow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2025"},{"ref":"capex@FY2025","weight":-1}],"value":422749000},"totalCosts@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"costOfRevenue@FY2025"},{"ref":"operatingExpenses@FY2025"}],"value":5951523000},"capexOutflow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2025","weight":-1}],"value":-307092000},"grossMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":17.729362475062338},"netMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":4.448490135837954},"currentRatio@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2025"},{"ref":"currentLiabilities@FY2025"}],"value":1.2202601362470833},"netDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"cash@FY2025","weight":-1}],"value":3266189000},"ebit@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2025"},{"ref":"interestExpense@FY2025"}],"value":597867000},"freeCashFlow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q1"},{"ref":"capex@2026Q1","weight":-1}],"value":-882017000},"totalCosts@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"costOfRevenue@2026Q1"},{"ref":"operatingExpenses@2026Q1"}],"value":1435703000},"capexOutflow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q1","weight":-1}],"value":-82444000},"grossMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":17.0232594484704},"netMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":4.037705491340957},"currentRatio@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q1"},{"ref":"currentLiabilities@2026Q1"}],"value":1.2582871282047585},"netDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"cash@2026Q1","weight":-1}],"value":4225018000},"ebit@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q1"},{"ref":"interestExpense@2026Q1"}],"value":125578000},"freeCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q2"},{"ref":"capex@2026Q2","weight":-1}],"value":-258521000},"totalCosts@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"costOfRevenue@2026Q2"},{"ref":"operatingExpenses@2026Q2"}],"value":1493333000},"capexOutflow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q2","weight":-1}],"value":-64244000},"grossMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":17.944597019721055},"netMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":4.610200764451833},"currentRatio@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q2"},{"ref":"currentLiabilities@2026Q2"}],"value":1.2718381036151072},"netDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"cash@2026Q2","weight":-1}],"value":4482227000},"ebit@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q2"},{"ref":"interestExpense@2026Q2"}],"value":151045000},"freeCashFlow@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q3"},{"ref":"capex@2010Q3","weight":-1}],"value":116979000},"totalCosts@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q3"},{"ref":"operatingIncome@2010Q3","weight":-1}],"value":881102000},"capexOutflow@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q3","weight":-1}],"value":-27913000},"grossMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":16.20717804194576},"operatingMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":12.07058288159544},"netMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":6.5097160238549545},"currentRatio@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2010Q3"},{"ref":"currentLiabilities@2010Q3"}],"value":2.143338706114334},"netDebt@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q3"},{"ref":"cash@2010Q3","weight":-1}],"value":712372000},"ebit@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q3"},{"ref":"interestExpense@2010Q3"}],"value":116417000},"totalCosts@2009Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2009Q2"},{"ref":"operatingIncome@2009Q2","weight":-1}],"value":622763000},"grossMargin@2009Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2009Q2"},{"ref":"revenue@2009Q2"}],"scale":100,"value":15.486946407905538},"operatingMargin@2009Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2009Q2"},{"ref":"revenue@2009Q2"}],"scale":100,"value":9.68454423370875},"netMargin@2009Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2009Q2"},{"ref":"revenue@2009Q2"}],"scale":100,"value":5.040592161173649},"currentRatio@2009Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2009Q2"},{"ref":"currentLiabilities@2009Q2"}],"value":1.9597229230698656},"netDebt@2009Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2009Q2"},{"ref":"cash@2009Q2","weight":-1}],"value":904969000},"ebit@2009Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2009Q2"},{"ref":"interestExpense@2009Q2"}],"value":66118000},"freeCashFlow@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2009Q3"},{"ref":"capex@2009Q3","weight":-1}],"value":66952000},"totalCosts@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2009Q3"},{"ref":"operatingIncome@2009Q3","weight":-1}],"value":888201000},"capexOutflow@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2009Q3","weight":-1}],"value":-23329000},"grossMargin@2009Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2009Q3"},{"ref":"revenue@2009Q3"}],"scale":100,"value":16.43432555824333},"operatingMargin@2009Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2009Q3"},{"ref":"revenue@2009Q3"}],"scale":100,"value":12.624823297135274},"netMargin@2009Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2009Q3"},{"ref":"revenue@2009Q3"}],"scale":100,"value":7.258663481998195},"currentRatio@2009Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2009Q3"},{"ref":"currentLiabilities@2009Q3"}],"value":2.247518162021703},"netDebt@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2009Q3"},{"ref":"cash@2009Q3","weight":-1}],"value":858130000},"ebit@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2009Q3"},{"ref":"interestExpense@2009Q3"}],"value":128336000},"freeCashFlow@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2009Q4"},{"ref":"capex@2009Q4","weight":-1}],"value":276577000},"totalCosts@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2009Q4"},{"ref":"operatingIncome@2009Q4","weight":-1}],"value":654197000},"capexOutflow@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2009Q4","weight":-1}],"value":-27479000},"grossMargin@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2009Q4"},{"ref":"revenue@2009Q4"}],"scale":100,"value":13.069345114875711},"operatingMargin@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2009Q4"},{"ref":"revenue@2009Q4"}],"scale":100,"value":7.243465043868853},"netMargin@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2009Q4"},{"ref":"revenue@2009Q4"}],"scale":100,"value":3.3921087108172028},"currentRatio@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2009Q4"},{"ref":"currentLiabilities@2009Q4"}],"value":2.154486067644508},"netDebt@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2009Q4"},{"ref":"cash@2009Q4","weight":-1}],"value":493660000},"ebit@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2009Q4"},{"ref":"interestExpense@2009Q4"}],"value":50493000},"freeCashFlow@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2009"},{"ref":"capex@FY2009","weight":-1}],"value":223190000},"totalCosts@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2009"},{"ref":"operatingIncome@FY2009","weight":-1}],"value":2768161000},"capexOutflow@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2009","weight":-1}],"value":-99584000},"grossMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":15.036395099843189},"operatingMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":9.736598148077498},"netMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":5.197963061329566},"currentRatio@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2009"},{"ref":"currentLiabilities@FY2009"}],"value":2.154486067644508},"netDebt@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2009"},{"ref":"cash@FY2009","weight":-1}],"value":493660000},"ebit@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2009"},{"ref":"interestExpense@FY2009"}],"value":297343000},"freeCashFlow@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q1"},{"ref":"capex@2010Q1","weight":-1}],"value":-178822000},"totalCosts@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q1"},{"ref":"operatingIncome@2010Q1","weight":-1}],"value":607331000},"capexOutflow@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q1","weight":-1}],"value":-24086000},"grossMargin@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q1"},{"ref":"revenue@2010Q1"}],"scale":100,"value":15.556964446258265},"operatingMargin@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q1"},{"ref":"revenue@2010Q1"}],"scale":100,"value":8.539584390628836},"netMargin@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q1"},{"ref":"revenue@2010Q1"}],"scale":100,"value":4.033208992872385},"currentRatio@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2010Q1"},{"ref":"currentLiabilities@2010Q1"}],"value":2.124755983371967},"netDebt@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q1"},{"ref":"cash@2010Q1","weight":-1}],"value":763802000},"freeCashFlow@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q2"},{"ref":"capex@2010Q2","weight":-1}],"value":-41757000},"totalCosts@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q2"},{"ref":"operatingIncome@2010Q2","weight":-1}],"value":626791000},"capexOutflow@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q2","weight":-1}],"value":-24018000},"grossMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":15.651244002657638},"operatingMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":9.664638847933773},"netMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":5.225056172164261},"currentRatio@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2010Q2"},{"ref":"currentLiabilities@2010Q2"}],"value":2.220307641376701},"netDebt@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q2"},{"ref":"cash@2010Q2","weight":-1}],"value":796758000},"ebit@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q2"},{"ref":"interestExpense@2010Q2"}],"value":67058000},"fcfMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":26.070716396642514},"fcfMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":2.667061690452199},"fcfMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":-13.139341219507687},"fcfMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":-5.382961334137656},"fcfMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":7.798813248688162},"fcfMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":27.955588414035994},"fcfMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":5.31664095825092},"fcfMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":-17.159081000108024},"fcfMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":-14.950505774630575},"fcfMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":14.389577612858442},"fcfMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":37.624810346493895},"fcfMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":6.477157264211255},"fcfMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":-11.819172318631313},"fcfMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":-13.42614845647132},"fcfMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":6.67568554338957},"fcfMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":-15.196308681702082},"fcfMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":-10.11308833404554},"fcfMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":6.186036970346227},"fcfMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":38.96561498806809},"fcfMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":5.312529558079549},"fcfMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":-23.575773235643847},"fcfMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":-4.5557513489508645},"fcfMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":2.9292287239567107},"fcfMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":35.84537906694181},"fcfMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":2.6159340760064302},"fcfMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":-26.843295010457428},"fcfMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":-7.039222904914238},"fcfMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":9.76393484626326},"fcfMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":45.38442543718691},"fcfMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":5.609267200935311},"fcfMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":-22.326848413286697},"fcfMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":-3.9412260939857937},"fcfMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":7.220446275642696},"fcfMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":34.54363399527771},"fcfMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":5.265126823598104},"fcfMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":-13.762496542458608},"fcfMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":-4.234432345107133},"fcfMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":4.7908988453701955},"fcfMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":40.83090688122202},"fcfMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":7.092736927875025},"fcfMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":-21.178603313501394},"fcfMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":-2.5349376076577785},"fcfMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":5.750517277131886},"fcfMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":6.156247083749914},"fcfMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":-22.640394260780447},"fcfMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":5.358657679328839},"fcfMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":8.29983762165779},"fcfMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":34.65110591151077},"fcfMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":7.686598564835066},"fcfMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":-19.45804492331053},"fcfMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":-6.821951550463757},"fcfMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":9.336066914182924},"fcfMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":34.97266658514352},"fcfMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":5.717297812881742},"fcfMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":-23.295322931216475},"fcfMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":-8.70596282762905},"fcfMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":9.66786690316147},"fcfMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":55.823227773781134},"fcfMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":8.307745193440724},"fcfMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":-49.33049233543987},"fcfMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":-16.14233136402409},"fcfMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":8.89894686986475},"fcfMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":76.5080262906538},"fcfMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":4.271497051286655},"fcfMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":-47.30827812105649},"fcfMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":-2.5545022495864598},"fcfMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":14.464989307350079},"fcfMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":61.297493492974255},"fcfMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":7.8413491806745155},"fcfMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":-52.24963369176654},"fcfMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":-19.11554411786681},"fcfMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":12.982672213761967},"fcfMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":83.2426009716704},"fcfMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":6.52071842676865},"fcfMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":-56.493993945907725},"fcfMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":-15.732116896259834},"fcfMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":11.67389846475646},"fcfMargin@2009Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2009Q3"},{"ref":"revenue@2009Q3"}],"scale":100,"value":6.586282643917536},"fcfMargin@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2009Q4"},{"ref":"revenue@2009Q4"}],"scale":100,"value":39.214982900505326},"fcfMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":7.277715660082844},"fcfMargin@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q1"},{"ref":"revenue@2010Q1"}],"scale":100,"value":-26.92952350546732},"fcfMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":-6.018168218156976},"ebitda@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2010Q4"},{"ref":"depreciationAndAmortization@2010Q4"}],"value":69640000},"ebitda@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2010"},{"ref":"depreciationAndAmortization@FY2010"}],"value":418720000},"ebitda@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q1"},{"ref":"depreciationAndAmortization@2011Q1"}],"value":91908000},"ebitda@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q2"},{"ref":"depreciationAndAmortization@2011Q2"}],"value":135635000},"ebitda@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q3"},{"ref":"depreciationAndAmortization@2011Q3"}],"value":176529000},"ebitda@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q4"},{"ref":"depreciationAndAmortization@2011Q4"}],"value":107873000},"ebitda@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2011"},{"ref":"depreciationAndAmortization@FY2011"}],"value":511946000},"ebitda@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q1"},{"ref":"depreciationAndAmortization@2012Q1"}],"value":107938000},"ebitda@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q2"},{"ref":"depreciationAndAmortization@2012Q2"}],"value":71132000},"ebitda@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q3"},{"ref":"depreciationAndAmortization@2012Q3"}],"value":174220000},"ebitda@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q4"},{"ref":"depreciationAndAmortization@2012Q4"}],"value":98530000},"ebitda@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2012"},{"ref":"depreciationAndAmortization@FY2012"}],"value":451820000},"ebitda@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q1"},{"ref":"depreciationAndAmortization@2013Q1"}],"value":99752000},"ebitda@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q2"},{"ref":"depreciationAndAmortization@2013Q2"}],"value":116845000},"ebitda@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q3"},{"ref":"depreciationAndAmortization@2013Q3"}],"value":177310000},"ebitda@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q4"},{"ref":"depreciationAndAmortization@2013Q4"}],"value":95849000},"ebitda@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2013"},{"ref":"depreciationAndAmortization@FY2013"}],"value":489756000},"ebitda@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q1"},{"ref":"depreciationAndAmortization@2014Q1"}],"value":104947000},"ebitda@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q2"},{"ref":"depreciationAndAmortization@2014Q2"}],"value":124180000},"ebitda@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q3"},{"ref":"depreciationAndAmortization@2014Q3"}],"value":185335000},"ebitda@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q4"},{"ref":"depreciationAndAmortization@2014Q4"}],"value":93006000},"ebitda@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2014"},{"ref":"depreciationAndAmortization@FY2014"}],"value":507468000},"ebitda@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q1"},{"ref":"depreciationAndAmortization@2015Q1"}],"value":103737000},"ebitda@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q2"},{"ref":"depreciationAndAmortization@2015Q2"}],"value":114657000},"ebitda@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q3"},{"ref":"depreciationAndAmortization@2015Q3"}],"value":158671000},"ebitda@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q4"},{"ref":"depreciationAndAmortization@2015Q4"}],"value":84937000},"ebitda@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2015"},{"ref":"depreciationAndAmortization@FY2015"}],"value":462004000},"ebitda@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q1"},{"ref":"depreciationAndAmortization@2016Q1"}],"value":93664000},"ebitda@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q2"},{"ref":"depreciationAndAmortization@2016Q2"}],"value":104452000},"ebitda@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q3"},{"ref":"depreciationAndAmortization@2016Q3"}],"value":159668000},"ebitda@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q4"},{"ref":"depreciationAndAmortization@2016Q4"}],"value":85006000},"ebitda@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2016"},{"ref":"depreciationAndAmortization@FY2016"}],"value":442788000},"ebitda@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q1"},{"ref":"depreciationAndAmortization@2017Q1"}],"value":91657000},"ebitda@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q2"},{"ref":"depreciationAndAmortization@2017Q2"}],"value":116613000},"ebitda@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q3"},{"ref":"depreciationAndAmortization@2017Q3"}],"value":184973000},"ebitda@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q4"},{"ref":"depreciationAndAmortization@2017Q4"}],"value":130758000},"ebitda@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2017"},{"ref":"depreciationAndAmortization@FY2017"}],"value":524000000},"ebitda@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q1"},{"ref":"depreciationAndAmortization@2018Q1"}],"value":141113000},"ebitda@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q2"},{"ref":"depreciationAndAmortization@2018Q2"}],"value":150596000},"ebitda@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q3"},{"ref":"depreciationAndAmortization@2018Q3"}],"value":186798000},"ebitda@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q4"},{"ref":"depreciationAndAmortization@2018Q4"}],"value":122837000},"ebitda@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2018"},{"ref":"depreciationAndAmortization@FY2018"}],"value":601344000},"ebitda@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q1"},{"ref":"depreciationAndAmortization@2019Q1"}],"value":137974000},"ebitda@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q2"},{"ref":"depreciationAndAmortization@2019Q2"}],"value":121469000},"ebitda@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q3"},{"ref":"depreciationAndAmortization@2019Q3"}],"value":183697000},"ebitda@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q4"},{"ref":"depreciationAndAmortization@2019Q4"}],"value":121154000},"ebitda@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2019"},{"ref":"depreciationAndAmortization@FY2019"}],"value":564293000},"ebitda@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q1"},{"ref":"depreciationAndAmortization@2020Q1"}],"value":151750000},"ebitda@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q2"},{"ref":"depreciationAndAmortization@2020Q2"}],"value":184341000},"ebitda@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q3"},{"ref":"depreciationAndAmortization@2020Q3"}],"value":233290000},"ebitda@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q4"},{"ref":"depreciationAndAmortization@2020Q4"}],"value":160622000},"ebitda@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2020"},{"ref":"depreciationAndAmortization@FY2020"}],"value":730003000},"ebitda@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q1"},{"ref":"depreciationAndAmortization@2021Q1"}],"value":186538000},"ebitda@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q2"},{"ref":"depreciationAndAmortization@2021Q2"}],"value":214468000},"ebitda@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q3"},{"ref":"depreciationAndAmortization@2021Q3"}],"value":231499000},"ebitda@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q4"},{"ref":"depreciationAndAmortization@2021Q4"}],"value":192596000},"ebitda@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2021"},{"ref":"depreciationAndAmortization@FY2021"}],"value":825101000},"ebitda@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q1"},{"ref":"depreciationAndAmortization@2022Q1"}],"value":210978000},"ebitda@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q2"},{"ref":"depreciationAndAmortization@2022Q2"}],"value":225740000},"ebitda@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q3"},{"ref":"depreciationAndAmortization@2022Q3"}],"value":284532000},"ebitda@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q4"},{"ref":"depreciationAndAmortization@2022Q4"}],"value":142019000},"ebitda@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2022"},{"ref":"depreciationAndAmortization@FY2022"}],"value":863269000},"ebitda@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q1"},{"ref":"depreciationAndAmortization@2023Q1"}],"value":196071000},"ebitda@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q2"},{"ref":"depreciationAndAmortization@2023Q2"}],"value":210598000},"ebitda@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q3"},{"ref":"depreciationAndAmortization@2023Q3"}],"value":259365000},"ebitda@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q4"},{"ref":"depreciationAndAmortization@2023Q4"}],"value":192635000},"ebitda@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2023"},{"ref":"depreciationAndAmortization@FY2023"}],"value":858669000},"ebitda@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q1"},{"ref":"depreciationAndAmortization@2024Q1"}],"value":178149000},"ebitda@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q2"},{"ref":"depreciationAndAmortization@2024Q2"}],"value":207355000},"ebitda@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q3"},{"ref":"depreciationAndAmortization@2024Q3"}],"value":234003000},"ebitda@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q4"},{"ref":"depreciationAndAmortization@2024Q4"}],"value":171472000},"ebitda@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2024"},{"ref":"depreciationAndAmortization@FY2024"}],"value":789923000},"ebitda@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q1"},{"ref":"depreciationAndAmortization@2025Q1"}],"value":209907000},"ebitda@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q2"},{"ref":"depreciationAndAmortization@2025Q2"}],"value":243503000},"ebitda@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q3"},{"ref":"depreciationAndAmortization@2025Q3"}],"value":281533000},"ebitda@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q4"},{"ref":"depreciationAndAmortization@2025Q4"}],"value":182087000},"ebitda@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2025"},{"ref":"depreciationAndAmortization@FY2025"}],"value":917030000},"ebitda@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2026Q1"},{"ref":"depreciationAndAmortization@2026Q1"}],"value":210510000},"ebitda@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2026Q2"},{"ref":"depreciationAndAmortization@2026Q2"}],"value":234794000},"ebitda@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2010Q3"},{"ref":"depreciationAndAmortization@2010Q3"}],"value":152794000},"ebitda@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2009Q3"},{"ref":"depreciationAndAmortization@2009Q3"}],"value":164727000},"ebitda@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2009Q4"},{"ref":"depreciationAndAmortization@2009Q4"}],"value":86181000},"ebitda@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2009"},{"ref":"depreciationAndAmortization@FY2009"}],"value":442608000},"ebitda@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2010Q2"},{"ref":"depreciationAndAmortization@2010Q2"}],"value":103506000},"#929":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"equity@2010Q4"}],"value":1458273000},"debtToCapital@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"#929"}],"scale":100,"value":62.03735514543573},"#930":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2010"},{"ref":"equity@FY2010"}],"value":1458273000},"debtToCapital@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2010"},{"ref":"#930"}],"scale":100,"value":62.03735514543573},"#931":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q1"},{"ref":"equity@2011Q1"}],"value":2030774000},"debtToCapital@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q1"},{"ref":"#931"}],"scale":100,"value":71.0567497909664},"#932":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q2"},{"ref":"equity@2011Q2"}],"value":2128552000},"debtToCapital@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q2"},{"ref":"#932"}],"scale":100,"value":70.1147540675539},"#933":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q3"},{"ref":"equity@2011Q3"}],"value":2098461000},"debtToCapital@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q3"},{"ref":"#933"}],"scale":100,"value":68.19045004886914},"#934":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"equity@2011Q4"}],"value":2034253000},"debtToCapital@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"#934"}],"scale":100,"value":67.65426915924421},"freeCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q4"},{"ref":"capex@2021Q4","weight":-1}],"value":503349000},"totalCosts@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"costOfRevenue@2021Q4"},{"ref":"operatingExpenses@2021Q4"}],"value":1336949000},"capexOutflow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q4","weight":-1}],"value":-59270000},"grossMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":14.85703804166574},"netMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":5.908019654490073},"currentRatio@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q4"},{"ref":"currentLiabilities@2021Q4"}],"value":1.5219194681946966},"netDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"cash@2021Q4","weight":-1}],"value":3161738000},"ebit@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q4"},{"ref":"interestExpense@2021Q4"}],"value":128204000},"freeCashFlow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2021"},{"ref":"capex@FY2021","weight":-1}],"value":324577000},"totalCosts@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"costOfRevenue@FY2021"},{"ref":"operatingExpenses@FY2021"}],"value":5196404000},"capexOutflow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2021","weight":-1}],"value":-232264000},"grossMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":16.177541193971223},"netMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":6.32507237403571},"currentRatio@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2021"},{"ref":"currentLiabilities@FY2021"}],"value":1.5219194681946966},"netDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"cash@FY2021","weight":-1}],"value":3161738000},"ebit@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2021"},{"ref":"interestExpense@FY2021"}],"value":574741000},"freeCashFlow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q1"},{"ref":"capex@2022Q1","weight":-1}],"value":-335892000},"totalCosts@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"costOfRevenue@2022Q1"},{"ref":"operatingExpenses@2022Q1"}],"value":1309823000},"capexOutflow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q1","weight":-1}],"value":-68491000},"operatingMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":7.629496776359114},"netMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":3.7139073827278843},"currentRatio@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q1"},{"ref":"currentLiabilities@2011Q1"}],"value":1.3088007614076567},"netDebt@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q1"},{"ref":"cash@2011Q1","weight":-1}],"value":1307220000},"ebit@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q1"},{"ref":"interestExpense@2011Q1"}],"value":53642000},"freeCashFlow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q2"},{"ref":"capex@2011Q2","weight":-1}],"value":-44260000},"totalCosts@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q2"},{"ref":"operatingIncome@2011Q2","weight":-1}],"value":727762000},"capexOutflow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q2","weight":-1}],"value":-50707000},"grossMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":14.216685477436805},"operatingMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":11.488596781412365},"netMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":6.227743291365857},"currentRatio@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q2"},{"ref":"currentLiabilities@2011Q2"}],"value":2.071065586666076},"netDebt@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q2"},{"ref":"cash@2011Q2","weight":-1}],"value":1364883000},"ebit@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q2"},{"ref":"interestExpense@2011Q2"}],"value":94462000},"freeCashFlow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q3"},{"ref":"capex@2011Q3","weight":-1}],"value":89531000},"totalCosts@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q3"},{"ref":"operatingIncome@2011Q3","weight":-1}],"value":1011957000},"capexOutflow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q3","weight":-1}],"value":-39095000},"grossMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":15.936648525097386},"operatingMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":11.851049818468164},"netMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":6.860230939157217},"currentRatio@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q3"},{"ref":"currentLiabilities@2011Q3"}],"value":2.163709393436059},"netDebt@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q3"},{"ref":"cash@2011Q3","weight":-1}],"value":1290485000},"ebit@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q3"},{"ref":"interestExpense@2011Q3"}],"value":135075000},"freeCashFlow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q4"},{"ref":"capex@2011Q4","weight":-1}],"value":233683000},"totalCosts@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q4"},{"ref":"operatingIncome@2011Q4","weight":-1}],"value":765943000},"capexOutflow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q4","weight":-1}],"value":-49744000},"grossMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":13.97055656842619},"operatingMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":8.369940232657182},"netMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":4.43816783665188},"currentRatio@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q4"},{"ref":"currentLiabilities@2011Q4"}],"value":2.2397105572059264},"netDebt@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"cash@2011Q4","weight":-1}],"value":979158000},"ebit@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q4"},{"ref":"interestExpense@2011Q4"}],"value":69965000},"freeCashFlow@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2011"},{"ref":"capex@FY2011","weight":-1}],"value":186573000},"totalCosts@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2011"},{"ref":"operatingIncome@FY2011","weight":-1}],"value":3155106000},"capexOutflow@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2011","weight":-1}],"value":-173009000},"grossMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":14.777898380469544},"operatingMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":10.091139729632765},"netMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":5.504716565785},"currentRatio@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2011"},{"ref":"currentLiabilities@FY2011"}],"value":2.2397105572059264},"netDebt@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2011"},{"ref":"cash@FY2011","weight":-1}],"value":979158000},"ebit@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2011"},{"ref":"interestExpense@FY2011"}],"value":353145000},"freeCashFlow@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q1"},{"ref":"capex@2012Q1","weight":-1}],"value":-131843000},"totalCosts@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q1"},{"ref":"operatingIncome@2012Q1","weight":-1}],"value":702595000},"capexOutflow@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q1","weight":-1}],"value":-26332000},"grossMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":14.842709834100553},"operatingMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":8.558781920383364},"netMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":4.262341593816417},"currentRatio@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q1"},{"ref":"currentLiabilities@2012Q1"}],"value":2.416291619209802},"netDebt@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q1"},{"ref":"cash@2012Q1","weight":-1}],"value":1263316000},"ebit@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q1"},{"ref":"interestExpense@2012Q1"}],"value":65762000},"freeCashFlow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q2"},{"ref":"capex@2012Q2","weight":-1}],"value":-122835000},"totalCosts@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q2"},{"ref":"operatingIncome@2012Q2","weight":-1}],"value":752972000},"capexOutflow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q2","weight":-1}],"value":-33116000},"grossMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":14.03693475379468},"operatingMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":8.354196815768047},"netMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":1.2877140155134243},"currentRatio@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q2"},{"ref":"currentLiabilities@2012Q2"}],"value":2.5238380342730933},"netDebt@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q2"},{"ref":"cash@2012Q2","weight":-1}],"value":1412647000},"ebit@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q2"},{"ref":"interestExpense@2012Q2"}],"value":29935000},"freeCashFlow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q3"},{"ref":"capex@2012Q3","weight":-1}],"value":163976000},"totalCosts@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q3"},{"ref":"operatingIncome@2012Q3","weight":-1}],"value":1007115000},"capexOutflow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q3","weight":-1}],"value":-25291000},"grossMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":15.687900542935044},"operatingMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":11.62146010651601},"netMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":6.902479669552901},"currentRatio@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q3"},{"ref":"currentLiabilities@2012Q3"}],"value":1.9664272453871474},"netDebt@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"cash@2012Q3","weight":-1}],"value":1567176000},"ebit@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q3"},{"ref":"interestExpense@2012Q3"}],"value":132432000},"freeCashFlow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q4"},{"ref":"capex@2012Q4","weight":-1}],"value":323123000},"totalCosts@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q4"},{"ref":"operatingIncome@2012Q4","weight":-1}],"value":800127000},"capexOutflow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q4","weight":-1}],"value":-34502000},"grossMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":12.740290846678459},"operatingMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":6.832300306356638},"netMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":3.418595417109628},"currentRatio@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q4"},{"ref":"currentLiabilities@2012Q4"}],"value":1.9620942867431774},"netDebt@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"cash@2012Q4","weight":-1}],"value":1205708000},"ebit@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q4"},{"ref":"interestExpense@2012Q4"}],"value":58676000},"freeCashFlow@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2012"},{"ref":"capex@FY2012","weight":-1}],"value":232421000},"totalCosts@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2012"},{"ref":"operatingIncome@FY2012","weight":-1}],"value":3262809000},"capexOutflow@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2012","weight":-1}],"value":-119241000},"grossMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":14.423442961298303},"operatingMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":9.071353207826062},"netMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":4.217742128763393},"currentRatio@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2012"},{"ref":"currentLiabilities@FY2012"}],"value":1.9620942867431774},"netDebt@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2012"},{"ref":"cash@FY2012","weight":-1}],"value":1205708000},"ebit@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2012"},{"ref":"interestExpense@FY2012"}],"value":286805000},"freeCashFlow@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q1"},{"ref":"capex@2013Q1","weight":-1}],"value":-94050000},"totalCosts@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q1"},{"ref":"operatingIncome@2013Q1","weight":-1}],"value":737617000},"capexOutflow@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q1","weight":-1}],"value":-25051000},"grossMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":13.983570030952283},"operatingMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":7.304386728847703},"netMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":3.1961404527352495},"currentRatio@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q1"},{"ref":"currentLiabilities@2013Q1"}],"value":1.3316370963424002},"netDebt@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"cash@2013Q1","weight":-1}],"value":1625012000},"ebit@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q1"},{"ref":"interestExpense@2013Q1"}],"value":56056000},"freeCashFlow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q2"},{"ref":"capex@2013Q2","weight":-1}],"value":-118154000},"totalCosts@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q2"},{"ref":"operatingIncome@2013Q2","weight":-1}],"value":805124000},"capexOutflow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q2","weight":-1}],"value":-27997000},"grossMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":14.563156441435451},"operatingMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":8.511651320581482},"netMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":6.764436171989787},"currentRatio@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q2"},{"ref":"currentLiabilities@2013Q2"}],"value":1.3288986669351353},"netDebt@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"cash@2013Q2","weight":-1}],"value":1765039000},"ebit@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q2"},{"ref":"interestExpense@2013Q2"}],"value":74905000},"totalCosts@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q3"},{"ref":"operatingIncome@2013Q3","weight":-1}],"value":1032062000},"capexOutflow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q3","weight":-1}],"value":-26902000},"grossMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":16.08199527194048},"operatingMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":11.632550489288231},"netMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":6.6078955682790195},"currentRatio@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q3"},{"ref":"currentLiabilities@2013Q3"}],"value":2.1578135556696907},"netDebt@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"cash@2013Q3","weight":-1}],"value":1665455000},"ebit@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q3"},{"ref":"interestExpense@2013Q3"}],"value":135859000},"totalCosts@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q4"},{"ref":"operatingIncome@2013Q4","weight":-1}],"value":809535000},"capexOutflow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q4","weight":-1}],"value":-23186000},"grossMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":13.873757410441625},"operatingMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":6.393417411806062},"netMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":2.6914053330897394},"currentRatio@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q4"},{"ref":"currentLiabilities@2013Q4"}],"value":1.7451632874168086},"netDebt@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"cash@2013Q4","weight":-1}],"value":1543373000},"ebit@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q4"},{"ref":"interestExpense@2013Q4"}],"value":55292000},"freeCashFlow@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2013"},{"ref":"capex@FY2013","weight":-1}],"value":247569000},"totalCosts@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2013"},{"ref":"operatingIncome@FY2013","weight":-1}],"value":3384338000},"capexOutflow@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2013","weight":-1}],"value":-103136000},"grossMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":14.756352807239981},"operatingMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":8.741497277349065},"netMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":4.999652152153502},"currentRatio@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2013"},{"ref":"currentLiabilities@FY2013"}],"value":1.7451632874168086},"netDebt@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2013"},{"ref":"cash@FY2013","weight":-1}],"value":1543373000},"ebit@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2013"},{"ref":"interestExpense@FY2013"}],"value":322112000},"freeCashFlow@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q1"},{"ref":"capex@2014Q1","weight":-1}],"value":-130057000},"totalCosts@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q1"},{"ref":"operatingIncome@2014Q1","weight":-1}],"value":787836000},"capexOutflow@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q1","weight":-1}],"value":-26998000},"grossMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":14.956779607546217},"operatingMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":7.946523089434314},"netMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":3.6777644576243858},"currentRatio@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q1"},{"ref":"currentLiabilities@2014Q1"}],"value":1.6274900886241623},"netDebt@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"cash@2014Q1","weight":-1}],"value":1776587000},"ebit@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q1"},{"ref":"interestExpense@2014Q1"}],"value":66536000},"freeCashFlow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q2"},{"ref":"capex@2014Q2","weight":-1}],"value":-92771000},"totalCosts@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q2"},{"ref":"operatingIncome@2014Q2","weight":-1}],"value":831256000},"capexOutflow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q2","weight":-1}],"value":-33006000},"grossMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":15.665688471835837},"operatingMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":9.383693652053338},"netMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":4.796824718532795},"currentRatio@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q2"},{"ref":"currentLiabilities@2014Q2"}],"value":1.5413542331418848},"netDebt@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"cash@2014Q2","weight":-1}],"value":1883544000},"ebit@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q2"},{"ref":"interestExpense@2014Q2"}],"value":86080000},"freeCashFlow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q3"},{"ref":"capex@2014Q3","weight":-1}],"value":75992000},"totalCosts@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q3"},{"ref":"operatingIncome@2014Q3","weight":-1}],"value":1080809000},"capexOutflow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q3","weight":-1}],"value":-34286000},"grossMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":16.73775931177978},"operatingMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":12.018048848787572},"netMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":6.7789821921064375},"currentRatio@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q3"},{"ref":"currentLiabilities@2014Q3"}],"value":1.5811311937107724},"netDebt@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"cash@2014Q3","weight":-1}],"value":1821141000},"ebit@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q3"},{"ref":"interestExpense@2014Q3"}],"value":147635000},"freeCashFlow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q4"},{"ref":"capex@2014Q4","weight":-1}],"value":354651000},"totalCosts@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q4"},{"ref":"operatingIncome@2014Q4","weight":-1}],"value":851036000},"capexOutflow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q4","weight":-1}],"value":-46139000},"grossMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":13.45933260379448},"operatingMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":6.496411635705214},"netMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":2.5968946255839604},"currentRatio@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q4"},{"ref":"currentLiabilities@2014Q4"}],"value":1.7086980927914952},"netDebt@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"cash@2014Q4","weight":-1}],"value":1361481000},"ebit@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q4"},{"ref":"interestExpense@2014Q4"}],"value":59128000},"freeCashFlow@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2014"},{"ref":"capex@FY2014","weight":-1}],"value":207815000},"totalCosts@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2014"},{"ref":"operatingIncome@FY2014","weight":-1}],"value":3550937000},"capexOutflow@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2014","weight":-1}],"value":-140429000},"grossMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":15.33390084846068},"operatingMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":9.224753885050067},"netMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":4.6625969185462415},"currentRatio@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2014"},{"ref":"currentLiabilities@FY2014"}],"value":1.7086980927914952},"netDebt@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2014"},{"ref":"cash@FY2014","weight":-1}],"value":1361481000},"ebit@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2014"},{"ref":"interestExpense@FY2014"}],"value":359379000},"freeCashFlow@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q1"},{"ref":"capex@2015Q1","weight":-1}],"value":-192520000},"totalCosts@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q1"},{"ref":"operatingIncome@2015Q1","weight":-1}],"value":749540000},"capexOutflow@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q1","weight":-1}],"value":-48806000},"grossMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":14.968999548126932},"operatingMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":8.212211349239103},"netMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":4.078368750466875},"currentRatio@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q1"},{"ref":"currentLiabilities@2015Q1"}],"value":1.3333123503606539},"netDebt@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"cash@2015Q1","weight":-1}],"value":1767495000},"ebit@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q1"},{"ref":"interestExpense@2015Q1"}],"value":67061000},"freeCashFlow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q2"},{"ref":"capex@2015Q2","weight":-1}],"value":-41650000},"currentRatio@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q2"},{"ref":"currentLiabilities@2015Q2"}],"value":1.310613800388613},"netDebt@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"cash@2015Q2","weight":-1}],"value":1843826000},"ebit@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q2"},{"ref":"interestExpense@2015Q2"}],"value":78291000},"freeCashFlow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q3"},{"ref":"capex@2015Q3","weight":-1}],"value":35254000},"totalCosts@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q3"},{"ref":"operatingIncome@2015Q3","weight":-1}],"value":1081602000},"totalCosts@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q2"},{"ref":"operatingIncome@2015Q2","weight":-1}],"value":835938000},"capexOutflow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q2","weight":-1}],"value":-49377000},"grossMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":14.619641249621266},"operatingMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":8.563609336391648},"netMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":4.620724129293645},"capexOutflow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q3","weight":-1}],"value":-53236000},"grossMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":15.38032030909204},"operatingMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":10.13049168068798},"netMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":5.842504310255292},"currentRatio@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q3"},{"ref":"currentLiabilities@2015Q3"}],"value":1.3713900666449235},"netDebt@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"cash@2015Q3","weight":-1}],"value":1814687000},"ebit@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q3"},{"ref":"interestExpense@2015Q3"}],"value":121923000},"freeCashFlow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q4"},{"ref":"capex@2015Q4","weight":-1}],"value":297379000},"totalCosts@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q4"},{"ref":"operatingIncome@2015Q4","weight":-1}],"value":777081000},"capexOutflow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q4","weight":-1}],"value":-85883000},"grossMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":13.635947233418836},"operatingMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":6.332447783070721},"netMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":3.2001552525505774},"currentRatio@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q4"},{"ref":"currentLiabilities@2015Q4"}],"value":1.3379936073772454},"netDebt@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"cash@2015Q4","weight":-1}],"value":1413602000},"ebit@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q4"},{"ref":"interestExpense@2015Q4"}],"value":52535000},"freeCashFlow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2015"},{"ref":"capex@FY2015","weight":-1}],"value":98463000},"totalCosts@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2015"},{"ref":"operatingIncome@FY2015","weight":-1}],"value":3444159000},"capexOutflow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2015","weight":-1}],"value":-237302000},"grossMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":14.72184562527182},"operatingMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":8.49666482552602},"netMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":4.58061446275755},"currentRatio@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2015"},{"ref":"currentLiabilities@FY2015"}],"value":1.3379936073772454},"netDebt@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2015"},{"ref":"cash@FY2015","weight":-1}],"value":1413602000},"ebit@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2015"},{"ref":"interestExpense@FY2015"}],"value":319812000},"freeCashFlow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q1"},{"ref":"capex@2016Q1","weight":-1}],"value":-212797000},"totalCosts@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q1"},{"ref":"operatingIncome@2016Q1","weight":-1}],"value":735292000},"capexOutflow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q1","weight":-1}],"value":-61974000},"grossMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":14.365023500828771},"operatingMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":7.246530379520094},"netMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":3.3519271184174344},"currentRatio@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q1"},{"ref":"currentLiabilities@2016Q1"}],"value":1.2915415356492292},"netDebt@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"cash@2016Q1","weight":-1}],"value":1751396000},"ebit@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q1"},{"ref":"interestExpense@2016Q1"}],"value":57446000},"freeCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q2"},{"ref":"capex@2016Q2","weight":-1}],"value":-61568000},"totalCosts@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q2"},{"ref":"operatingIncome@2016Q2","weight":-1}],"value":806991000},"capexOutflow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q2","weight":-1}],"value":-49740000},"grossMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":14.601059633541494},"operatingMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":7.734707457451163},"netMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":3.808986991248991},"currentRatio@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q2"},{"ref":"currentLiabilities@2016Q2"}],"value":1.268141290900559},"netDebt@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"cash@2016Q2","weight":-1}],"value":1814630000},"ebit@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q2"},{"ref":"interestExpense@2016Q2"}],"value":67651000},"freeCashFlow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q3"},{"ref":"capex@2016Q3","weight":-1}],"value":111274000},"totalCosts@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q3"},{"ref":"operatingIncome@2016Q3","weight":-1}],"value":1017236000},"capexOutflow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q3","weight":-1}],"value":-39808000},"grossMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":15.964560831769248},"operatingMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":10.740819712839897},"netMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":6.122092620232827},"currentRatio@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q3"},{"ref":"currentLiabilities@2016Q3"}],"value":1.3434981958834893},"netDebt@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"cash@2016Q3","weight":-1}],"value":1724850000},"ebit@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q3"},{"ref":"interestExpense@2016Q3"}],"value":122407000},"freeCashFlow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q4"},{"ref":"capex@2016Q4","weight":-1}],"value":365749000},"totalCosts@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q4"},{"ref":"operatingIncome@2016Q4","weight":-1}],"value":753663000},"capexOutflow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q4","weight":-1}],"value":-40371000},"grossMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":13.651101699857673},"operatingMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":6.480777177062406},"netMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":2.9400998398046383},"currentRatio@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q4"},{"ref":"currentLiabilities@2016Q4"}],"value":1.116442433208598},"netDebt@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"cash@2016Q4","weight":-1}],"value":1536893000},"ebit@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q4"},{"ref":"interestExpense@2016Q4"}],"value":52228000},"freeCashFlow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2016"},{"ref":"capex@FY2016","weight":-1}],"value":202658000},"totalCosts@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2016"},{"ref":"operatingIncome@FY2016","weight":-1}],"value":3313184000},"capexOutflow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2016","weight":-1}],"value":-191893000},"grossMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":14.16720685850812},"operatingMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":8.29607347420946},"netMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":4.244523949366079},"currentRatio@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2016"},{"ref":"currentLiabilities@FY2016"}],"value":1.116442433208598},"netDebt@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2016"},{"ref":"cash@FY2016","weight":-1}],"value":1536893000},"ebit@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2016"},{"ref":"interestExpense@FY2016"}],"value":299730000},"freeCashFlow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q1"},{"ref":"capex@2017Q1","weight":-1}],"value":-179822000},"totalCosts@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q1"},{"ref":"operatingIncome@2017Q1","weight":-1}],"value":748645000},"capexOutflow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q1","weight":-1}],"value":-38893000},"grossMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":14.64849448788004},"operatingMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":7.0476169191477105},"netMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":2.8845043561826507},"currentRatio@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q1"},{"ref":"currentLiabilities@2017Q1"}],"value":1.320685787270172},"netDebt@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"cash@2017Q1","weight":-1}],"value":1821390000},"ebit@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q1"},{"ref":"interestExpense@2017Q1"}],"value":54085000},"freeCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q2"},{"ref":"capex@2017Q2","weight":-1}],"value":-40272000},"totalCosts@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q2"},{"ref":"operatingIncome@2017Q2","weight":-1}],"value":946581000},"capexOutflow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q2","weight":-1}],"value":-42394000},"grossMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":15.53061516088055},"operatingMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":7.362690274355216},"netMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":2.732982715053816},"currentRatio@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q2"},{"ref":"currentLiabilities@2017Q2"}],"value":1.226822909541473},"netDebt@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"cash@2017Q2","weight":-1}],"value":2951679000},"ebit@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q2"},{"ref":"interestExpense@2017Q2"}],"value":70858000},"freeCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q3"},{"ref":"capex@2017Q3","weight":-1}],"value":91478000},"totalCosts@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q3"},{"ref":"operatingIncome@2017Q3","weight":-1}],"value":1128364000},"capexOutflow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q3","weight":-1}],"value":-42876000},"grossMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":16.231441358243945},"operatingMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":10.937147277276567},"netMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":5.7131806808584535},"netMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":6.593364946523764},"currentRatio@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2017"},{"ref":"currentLiabilities@FY2017"}],"value":1.3481717707927874},"netDebt@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2017"},{"ref":"cash@FY2017","weight":-1}],"value":2493758000},"ebit@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2017"},{"ref":"interestExpense@FY2017"}],"value":349938000},"freeCashFlow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q1"},{"ref":"capex@2018Q1","weight":-1}],"value":-139315000},"totalCosts@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"costOfRevenue@2018Q1"},{"ref":"operatingExpenses@2018Q1"}],"value":929693000},"capexOutflow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q1","weight":-1}],"value":-49196000},"grossMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":15.809262259453908},"netMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":4.51663571343897},"currentRatio@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q1"},{"ref":"currentLiabilities@2018Q1"}],"value":1.0748586989891016},"netDebt@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"cash@2018Q1","weight":-1}],"value":2758821000},"ebit@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q1"},{"ref":"interestExpense@2018Q1"}],"value":92182000},"freeCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q2"},{"ref":"capex@2018Q2","weight":-1}],"value":-44847000},"totalCosts@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"costOfRevenue@2018Q2"},{"ref":"operatingExpenses@2018Q2"}],"value":964606000},"capexOutflow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q2","weight":-1}],"value":-42082000},"grossMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":16.358182348647865},"netMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":5.225459657842533},"currentRatio@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q2"},{"ref":"currentLiabilities@2018Q2"}],"value":1.111393224641319},"netDebt@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"cash@2018Q2","weight":-1}],"value":2781452000},"ebit@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q2"},{"ref":"interestExpense@2018Q2"}],"value":101624000},"freeCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q3"},{"ref":"capex@2018Q3","weight":-1}],"value":62617000},"totalCosts@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"costOfRevenue@2018Q3"},{"ref":"operatingExpenses@2018Q3"}],"value":1176882000},"capexOutflow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q3","weight":-1}],"value":-43358000},"grossMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":15.61646183355917},"netMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":6.483478564252919},"currentRatio@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q3"},{"ref":"currentLiabilities@2018Q3"}],"value":1.1730933367309333},"netDebt@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"cash@2018Q3","weight":-1}],"value":2748310000},"ebit@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q3"},{"ref":"interestExpense@2018Q3"}],"value":138455000},"freeCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q4"},{"ref":"capex@2018Q4","weight":-1}],"value":437092000},"totalCosts@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"costOfRevenue@2018Q4"},{"ref":"operatingExpenses@2018Q4"}],"value":1002606000},"capexOutflow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q4","weight":-1}],"value":-56337000},"grossMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":14.233815634478693},"netMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":3.5676085691359027},"currentRatio@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q4"},{"ref":"currentLiabilities@2018Q4"}],"value":1.1956002772763161},"netDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"cash@2018Q4","weight":-1}],"value":2231795000},"ebit@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q4"},{"ref":"interestExpense@2018Q4"}],"value":77346000},"freeCashFlow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2018"},{"ref":"capex@FY2018","weight":-1}],"value":315547000},"totalCosts@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2018"},{"ref":"operatingIncome@FY2018","weight":-1}],"value":4036775000},"capexOutflow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2018","weight":-1}],"value":-190973000},"grossMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":15.504211738922761},"operatingMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":9.263015930993792},"netMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":5.034845888005394},"currentRatio@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2018"},{"ref":"currentLiabilities@FY2018"}],"value":1.1956002772763161},"netDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"cash@FY2018","weight":-1}],"value":2231795000},"ebit@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2018"},{"ref":"interestExpense@FY2018"}],"value":409607000},"freeCashFlow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q1"},{"ref":"capex@2019Q1","weight":-1}],"value":-217532000},"totalCosts@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"costOfRevenue@2019Q1"},{"ref":"operatingExpenses@2019Q1"}],"value":944879000},"capexOutflow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q1","weight":-1}],"value":-61746000},"grossMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":16.161229677616586},"netMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":4.5507340348991505},"currentRatio@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q1"},{"ref":"currentLiabilities@2019Q1"}],"value":1.1509495413020632},"netDebt@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"cash@2019Q1","weight":-1}],"value":2550176000},"ebit@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q1"},{"ref":"interestExpense@2019Q1"}],"value":86742000},"freeCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q2"},{"ref":"capex@2019Q2","weight":-1}],"value":-27711000},"totalCosts@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"costOfRevenue@2019Q2"},{"ref":"operatingExpenses@2019Q2"}],"value":1035854000},"capexOutflow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q2","weight":-1}],"value":-54419000},"grossMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":16.78734095464263},"netMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":2.831691156762532},"currentRatio@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q2"},{"ref":"currentLiabilities@2019Q2"}],"value":0.9781741506653066},"netDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"cash@2019Q2","weight":-1}],"value":2599650000},"ebit@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q2"},{"ref":"interestExpense@2019Q2"}],"value":68599000},"freeCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q3"},{"ref":"capex@2019Q3","weight":-1}],"value":75984000},"totalCosts@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"costOfRevenue@2019Q3"},{"ref":"operatingExpenses@2019Q3"}],"value":1199687000},"capexOutflow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q3","weight":-1}],"value":-50683000},"grossMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":15.71243478221384},"netMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":6.150867829827554},"currentRatio@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q3"},{"ref":"currentLiabilities@2019Q3"}],"value":1.0096008287916072},"netDebt@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"cash@2019Q3","weight":-1}],"value":2533996000},"ebit@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q3"},{"ref":"interestExpense@2019Q3"}],"value":131019000},"totalCosts@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"costOfRevenue@2019Q4"},{"ref":"operatingExpenses@2019Q4"}],"value":988060000},"capexOutflow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q4","weight":-1}],"value":-64096000},"grossMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":14.940398285973755},"netMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":3.3238830402216175},"currentRatio@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q4"},{"ref":"currentLiabilities@2019Q4"}],"value":1.3812154587645515},"netDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"cash@2019Q4","weight":-1}],"value":2040597000},"ebit@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q4"},{"ref":"interestExpense@2019Q4"}],"value":71451000},"freeCashFlow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2019"},{"ref":"capex@FY2019","weight":-1}],"value":276411000},"totalCosts@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2019"},{"ref":"operatingIncome@FY2019","weight":-1}],"value":4130441000},"capexOutflow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2019","weight":-1}],"value":-230944000},"grossMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":15.896561347211213},"operatingMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":8.006499882960236},"netMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":4.316640337359605},"currentRatio@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2019"},{"ref":"currentLiabilities@FY2019"}],"value":1.3812154587645515},"netDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"cash@FY2019","weight":-1}],"value":2040597000},"ebit@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2019"},{"ref":"interestExpense@FY2019"}],"value":357810000},"freeCashFlow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q1"},{"ref":"capex@2020Q1","weight":-1}],"value":-233283000},"totalCosts@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"costOfRevenue@2020Q1"},{"ref":"operatingExpenses@2020Q1"}],"value":937948000},"capexOutflow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q1","weight":-1}],"value":-65147000},"grossMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":17.963982359974533},"netMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":5.590148915355829},"currentRatio@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q1"},{"ref":"currentLiabilities@2020Q1"}],"value":1.2059277274955986},"netDebt@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"cash@2020Q1","weight":-1}],"value":2414378000},"ebit@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q1"},{"ref":"interestExpense@2020Q1"}],"value":100660000},"freeCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q2"},{"ref":"capex@2020Q2","weight":-1}],"value":63043000},"totalCosts@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"costOfRevenue@2020Q2"},{"ref":"operatingExpenses@2020Q2"}],"value":1063041000},"capexOutflow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q2","weight":-1}],"value":-41289000},"grossMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":19.04808452404226},"netMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":6.644623322311662},"currentRatio@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q2"},{"ref":"currentLiabilities@2020Q2"}],"value":1.3408300614469073},"netDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"cash@2020Q2","weight":-1}],"value":3306761000},"ebit@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q2"},{"ref":"interestExpense@2020Q2"}],"value":131234000},"freeCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q3"},{"ref":"capex@2020Q3","weight":-1}],"value":123543000},"totalCosts@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"costOfRevenue@2020Q3"},{"ref":"operatingExpenses@2020Q3"}],"value":1334578000},"capexOutflow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q3","weight":-1}],"value":-58727000},"grossMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":17.356477901563924},"netMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":7.581530118595982},"currentRatio@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q3"},{"ref":"currentLiabilities@2020Q3"}],"value":1.4666593149545897},"netDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"cash@2020Q3","weight":-1}],"value":3254011000},"ebit@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q3"},{"ref":"interestExpense@2020Q3"}],"value":174033000},"freeCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q4"},{"ref":"capex@2020Q4","weight":-1}],"value":425027000},"totalCosts@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"costOfRevenue@2020Q4"},{"ref":"operatingExpenses@2020Q4"}],"value":1141984000},"capexOutflow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q4","weight":-1}],"value":-59014000},"grossMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":16.293545520508076},"netMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":4.8996812300768795},"currentRatio@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q4"},{"ref":"currentLiabilities@2020Q4"}],"value":1.5098714355247478},"netDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"cash@2020Q4","weight":-1}],"value":2841772000},"ebit@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q4"},{"ref":"interestExpense@2020Q4"}],"value":104978000},"freeCashFlow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2020"},{"ref":"capex@FY2020","weight":-1}],"value":378330000},"totalCosts@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"costOfRevenue@FY2020"},{"ref":"operatingExpenses@FY2020"}],"value":4484451000},"capexOutflow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2020","weight":-1}],"value":-224177000},"grossMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":17.623101283375284},"netMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":6.272360325993211},"currentRatio@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2020"},{"ref":"currentLiabilities@FY2020"}],"value":1.5098714355247478},"netDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"cash@FY2020","weight":-1}],"value":2841772000},"ebit@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2020"},{"ref":"interestExpense@FY2020"}],"value":510905000},"freeCashFlow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q1"},{"ref":"capex@2021Q1","weight":-1}],"value":-240912000},"totalCosts@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"costOfRevenue@2021Q1"},{"ref":"operatingExpenses@2021Q1"}],"value":1124380000},"capexOutflow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q1","weight":-1}],"value":-68764000},"grossMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":17.887425188391983},"netMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":5.918779429937566},"currentRatio@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q1"},{"ref":"currentLiabilities@2021Q1"}],"value":1.5749505673928326},"netDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"cash@2021Q1","weight":-1}],"value":3168283000},"ebit@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q1"},{"ref":"interestExpense@2021Q1"}],"value":125666000},"freeCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q2"},{"ref":"capex@2021Q2","weight":-1}],"value":-92005000},"totalCosts@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"costOfRevenue@2021Q2"},{"ref":"operatingExpenses@2021Q2"}],"value":1208525000},"capexOutflow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q2","weight":-1}],"value":-54840000},"grossMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":17.41608899493646},"netMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":7.005170313370076},"currentRatio@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q2"},{"ref":"currentLiabilities@2021Q2"}],"value":1.56122738384449},"netDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"cash@2021Q2","weight":-1}],"value":3252431000},"ebit@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q2"},{"ref":"interestExpense@2021Q2"}],"value":152954000},"freeCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q3"},{"ref":"capex@2021Q3","weight":-1}],"value":154145000},"totalCosts@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"costOfRevenue@2021Q3"},{"ref":"operatingExpenses@2021Q3"}],"value":1505950000},"capexOutflow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q3","weight":-1}],"value":-49390000},"grossMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":15.034735050603548},"currentRatio@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q3"},{"ref":"currentLiabilities@2017Q3"}],"value":1.2645281194053382},"netDebt@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"cash@2017Q3","weight":-1}],"value":2906984000},"ebit@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q3"},{"ref":"interestExpense@2017Q3"}],"value":138566000},"freeCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q4"},{"ref":"capex@2017Q4","weight":-1}],"value":343952000},"totalCosts@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q4"},{"ref":"operatingIncome@2017Q4","weight":-1}],"value":909273000},"capexOutflow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q4","weight":-1}],"value":-50266000},"grossMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":15.288996819332674},"operatingMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":8.680299245859457},"netMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":14.674958295797039},"currentRatio@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q4"},{"ref":"currentLiabilities@2017Q4"}],"value":1.3481717707927874},"netDebt@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"cash@2017Q4","weight":-1}],"value":2493758000},"ebit@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q4"},{"ref":"interestExpense@2017Q4"}],"value":86430000},"freeCashFlow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2017"},{"ref":"capex@FY2017","weight":-1}],"value":215336000},"totalCosts@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2017"},{"ref":"operatingIncome@FY2017","weight":-1}],"value":3732864000},"capexOutflow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2017","weight":-1}],"value":-174429000},"grossMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":15.515174869322964},"operatingMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":8.728673444088713},"netMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":6.437764601137444},"currentRatio@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q3"},{"ref":"currentLiabilities@2021Q3"}],"value":1.0687309905305407},"netDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"cash@2021Q3","weight":-1}],"value":3855260000},"ebit@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q3"},{"ref":"interestExpense@2021Q3"}],"value":167917000},"grossMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":15.380826261702174},"operatingMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":9.223989881313802},"netMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":4.70922613863707},"currentRatio@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2010"},{"ref":"currentLiabilities@FY2010"}],"value":2.092524235419415},"netDebt@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2010"},{"ref":"cash@FY2010","weight":-1}],"value":729448000},"ebit@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2010"},{"ref":"interestExpense@FY2010"}],"value":275771000},"freeCashFlow@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q1"},{"ref":"capex@2011Q1","weight":-1}],"value":-92381000},"totalCosts@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q1"},{"ref":"operatingIncome@2011Q1","weight":-1}],"value":649445000},"capexOutflow@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q1","weight":-1}],"value":-33463000},"grossMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":14.50204597724037},"freeCashFlow@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2010"},{"ref":"capex@FY2010","weight":-1}],"value":81920000},"totalCosts@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2010"},{"ref":"operatingIncome@FY2010","weight":-1}],"value":2788226000},"capexOutflow@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2010","weight":-1}],"value":-105395000},"freeCashFlow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q4"},{"ref":"capex@2010Q4","weight":-1}],"value":185520000},"totalCosts@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q4"},{"ref":"operatingIncome@2010Q4","weight":-1}],"value":673002000},"capexOutflow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q4","weight":-1}],"value":-29378000},"grossMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":13.789149286891709},"operatingMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":5.4245133873803235},"netMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":2.3017047426725297},"currentRatio@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2010Q4"},{"ref":"currentLiabilities@2010Q4"}],"value":2.092524235419415},"netDebt@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"cash@2010Q4","weight":-1}],"value":729448000},"ebit@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q4"},{"ref":"interestExpense@2010Q4"}],"value":35590000},"#935":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2011"},{"ref":"equity@FY2011"}],"value":2034253000},"debtToCapital@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2011"},{"ref":"#935"}],"scale":100,"value":67.65426915924421},"#936":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q1"},{"ref":"equity@2012Q1"}],"value":2605935000},"debtToCapital@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q1"},{"ref":"#936"}],"scale":100,"value":73.36311151275837},"#937":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q2"},{"ref":"equity@2012Q2"}],"value":2441029000},"debtToCapital@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q2"},{"ref":"#937"}],"scale":100,"value":72.9827052443867},"#938":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"equity@2012Q3"}],"value":2726041000},"debtToCapital@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"#938"}],"scale":100,"value":72.98866744850866},"#939":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"equity@2012Q4"}],"value":2424959000},"debtToCapital@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"#939"}],"scale":100,"value":68.92141269192592},"#940":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2012"},{"ref":"equity@FY2012"}],"value":2424959000},"debtToCapital@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2012"},{"ref":"#940"}],"scale":100,"value":68.92141269192592},"#941":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"equity@2013Q1"}],"value":2294543000},"debtToCapital@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"#941"}],"scale":100,"value":77.73438981095582},"#942":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"equity@2013Q2"}],"value":2426132000},"debtToCapital@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"#942"}],"scale":100,"value":77.41680996747085},"#943":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"equity@2013Q3"}],"value":2429341000},"debtToCapital@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"#943"}],"scale":100,"value":74.0912041578354},"#944":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"equity@2013Q4"}],"value":2417679000},"debtToCapital@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"#944"}],"scale":100,"value":70.47403728948302},"#945":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2013"},{"ref":"equity@FY2013"}],"value":2417679000},"debtToCapital@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2013"},{"ref":"#945"}],"scale":100,"value":70.47403728948302},"#946":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"equity@2014Q1"}],"value":2584904000},"debtToCapital@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"#946"}],"scale":100,"value":71.94886154379428},"#947":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"equity@2014Q2"}],"value":2775130000},"debtToCapital@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"#947"}],"scale":100,"value":72.69828800812935},"#948":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"equity@2014Q3"}],"value":2748329000},"debtToCapital@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"#948"}],"scale":100,"value":71.57185329703977},"#949":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"equity@2014Q4"}],"value":2294028000},"debtToCapital@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"#949"}],"scale":100,"value":69.05199064701914},"#950":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2014"},{"ref":"equity@FY2014"}],"value":2294028000},"debtToCapital@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2014"},{"ref":"#950"}],"scale":100,"value":69.05199064701914},"#951":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"equity@2015Q1"}],"value":2439476000},"debtToCapital@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"#951"}],"scale":100,"value":77.74509771770659},"#952":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"equity@2015Q2"}],"value":2553528000},"debtToCapital@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"#952"}],"scale":100,"value":77.1678242807598},"#953":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"equity@2015Q3"}],"value":2550775000},"debtToCapital@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"#953"}],"scale":100,"value":75.22772490713606},"#954":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"equity@2015Q4"}],"value":2152731000},"debtToCapital@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"#954"}],"scale":100,"value":70.30822708457303},"#955":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2015"},{"ref":"equity@FY2015"}],"value":2152731000},"debtToCapital@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2015"},{"ref":"#955"}],"scale":100,"value":70.30822708457303},"#956":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"equity@2016Q1"}],"value":2486040000},"debtToCapital@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"#956"}],"scale":100,"value":73.12875094527843},"#957":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"equity@2016Q2"}],"value":2624503000},"debtToCapital@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"#957"}],"scale":100,"value":73.73194086651834},"#958":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"equity@2016Q3"}],"value":2570065000},"debtToCapital@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"#958"}],"scale":100,"value":70.75350234332595},"#959":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"equity@2016Q4"}],"value":2030998000},"debtToCapital@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"#959"}],"scale":100,"value":76.88747108564361},"#960":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2016"},{"ref":"equity@FY2016"}],"value":2030998000},"debtToCapital@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2016"},{"ref":"#960"}],"scale":100,"value":76.88747108564361},"#961":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"equity@2017Q1"}],"value":2662337000},"debtToCapital@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"#961"}],"scale":100,"value":81.58287249134877},"#962":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"equity@2017Q2"}],"value":3636769000},"debtToCapital@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"#962"}],"scale":100,"value":85.06897193635339},"#963":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"equity@2017Q3"}],"value":3729273000},"debtToCapital@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"#963"}],"scale":100,"value":83.29156916106705},"#964":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"equity@2017Q4"}],"value":3313356000},"debtToCapital@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"#964"}],"scale":100,"value":76.87948412425347},"#965":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2017"},{"ref":"equity@FY2017"}],"value":3313356000},"debtToCapital@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2017"},{"ref":"#965"}],"scale":100,"value":76.87948412425347},"#966":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"equity@2018Q1"}],"value":3758152000},"debtToCapital@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"#966"}],"scale":100,"value":78.05328257079543},"#967":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"equity@2018Q2"}],"value":3800682000},"debtToCapital@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"#967"}],"scale":100,"value":77.95106246720984},"#968":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"equity@2018Q3"}],"value":3831596000},"debtToCapital@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"#968"}],"scale":100,"value":76.20007432933951},"#969":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"equity@2018Q4"}],"value":3185879000},"debtToCapital@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"#969"}],"scale":100,"value":72.33840331035799},"#970":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"equity@FY2018"}],"value":3185879000},"debtToCapital@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2018"},{"ref":"#970"}],"scale":100,"value":72.33840331035799},"#971":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"equity@2019Q1"}],"value":3591783000},"debtToCapital@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"#971"}],"scale":100,"value":74.93704380247917},"#972":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"equity@2019Q2"}],"value":3640893000},"debtToCapital@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"#972"}],"scale":100,"value":74.4595075988226},"#973":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"equity@2019Q3"}],"value":3619915000},"debtToCapital@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"#973"}],"scale":100,"value":73.24439938506843},"#974":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"equity@2019Q4"}],"value":3267743000},"debtToCapital@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"#974"}],"scale":100,"value":68.68413458463533},"#975":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"equity@FY2019"}],"value":3267743000},"debtToCapital@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2019"},{"ref":"#975"}],"scale":100,"value":68.68413458463533},"#976":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"equity@2020Q1"}],"value":4049799000},"debtToCapital@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"#976"}],"scale":100,"value":74.79936658584784},"#977":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"equity@2020Q2"}],"value":4587537000},"debtToCapital@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"#977"}],"scale":100,"value":76.24664389627812},"#978":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"equity@2020Q3"}],"value":4666633000},"debtToCapital@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"#978"}],"scale":100,"value":73.88131871522788},"#979":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"equity@2020Q4"}],"value":4504126000},"debtToCapital@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"#979"}],"scale":100,"value":72.18388206724235},"#980":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"equity@FY2020"}],"value":4504126000},"debtToCapital@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2020"},{"ref":"#980"}],"scale":100,"value":72.18388206724235},"#981":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"equity@2021Q1"}],"value":4634770000},"debtToCapital@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"#981"}],"scale":100,"value":72.46128718361429},"#982":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"equity@2021Q2"}],"value":4805832000},"debtToCapital@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"#982"}],"scale":100,"value":71.10635577773006},"#983":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"equity@2021Q3"}],"value":5582533000},"debtToCapital@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"#983"}],"scale":100,"value":73.90600288435375},"#984":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"equity@2021Q4"}],"value":5355873000},"debtToCapital@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"#984"}],"scale":100,"value":70.82275849333993},"#985":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"equity@FY2021"}],"value":5355873000},"debtToCapital@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2021"},{"ref":"#985"}],"scale":100,"value":70.82275849333993},"#986":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"equity@2022Q1"}],"value":5623006000},"debtToCapital@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"#986"}],"scale":100,"value":70.86542322736274},"#987":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"equity@2022Q2"}],"value":5711627000},"debtToCapital@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"#987"}],"scale":100,"value":71.54115631150283},"#988":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"equity@2022Q3"}],"value":5531256000},"debtToCapital@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"#988"}],"scale":100,"value":69.3879473305882},"#989":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"equity@2022Q4"}],"value":5143698000},"debtToCapital@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"#989"}],"scale":100,"value":66.59492839587394},"#990":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"equity@FY2022"}],"value":5143698000},"debtToCapital@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2022"},{"ref":"#990"}],"scale":100,"value":66.59492839587394},"#991":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"equity@2023Q1"}],"value":5936431000},"debtToCapital@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"#991"}],"scale":100,"value":69.99392395868831},"#992":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"equity@2023Q2"}],"value":6033699000},"debtToCapital@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"#992"}],"scale":100,"value":68.98857566477878},"#993":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"equity@2023Q3"}],"value":5992383000},"debtToCapital@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"#993"}],"scale":100,"value":70.26410027529948},"#994":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"equity@2023Q4"}],"value":5316124000},"debtToCapital@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"#994"}],"scale":100,"value":64.45985834792415},"#995":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"equity@FY2023"}],"value":5316124000},"debtToCapital@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2023"},{"ref":"#995"}],"scale":100,"value":64.45985834792415},"#996":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"equity@2024Q1"}],"value":5780201000},"debtToCapital@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"#996"}],"scale":100,"value":67.13183503480242},"#997":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"equity@2024Q2"}],"value":5862654000},"debtToCapital@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"#997"}],"scale":100,"value":67.0168152512497},"#998":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"equity@2024Q3"}],"value":5862020000},"debtToCapital@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"#998"}],"scale":100,"value":64.96139555989232},"#999":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"equity@2024Q4"}],"value":6126434000},"debtToCapital@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"#999"}],"scale":100,"value":67.52464810687587},"#1000":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"equity@FY2024"}],"value":6126434000},"debtToCapital@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2024"},{"ref":"#1000"}],"scale":100,"value":67.52464810687587},"#1001":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"equity@2025Q1"}],"value":6711907000},"debtToCapital@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"#1001"}],"scale":100,"value":68.96047576344547},"#1002":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"equity@2025Q2"}],"value":7274295000},"debtToCapital@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"#1002"}],"scale":100,"value":69.45108769990769},"#1003":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"equity@2025Q3"}],"value":7219668000},"debtToCapital@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"#1003"}],"scale":100,"value":68.5241620528811},"#1004":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"equity@2025Q4"}],"value":6621149000},"debtToCapital@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"#1004"}],"scale":100,"value":65.65096178926044},"#1005":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"equity@FY2025"}],"value":6621149000},"debtToCapital@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2025"},{"ref":"#1005"}],"scale":100,"value":65.65096178926044},"#1006":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"equity@2026Q1"}],"value":6981044000},"debtToCapital@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"#1006"}],"scale":100,"value":66.75859656521288},"#1007":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"equity@2026Q2"}],"value":7213126000},"debtToCapital@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"#1007"}],"scale":100,"value":67.01330324744085},"#1008":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q3"},{"ref":"equity@2010Q3"}],"value":1900850000},"debtToCapital@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2010Q3"},{"ref":"#1008"}],"scale":100,"value":58.15840281979114},"#1009":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2009Q2"},{"ref":"equity@2009Q2"}],"value":1562035000},"debtToCapital@2009Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2009Q2"},{"ref":"#1009"}],"scale":100,"value":63.03360680138409},"#1010":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2009Q3"},{"ref":"equity@2009Q3"}],"value":1581955000},"debtToCapital@2009Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2009Q3"},{"ref":"#1010"}],"scale":100,"value":58.46291455825229},"#1011":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2009Q4"},{"ref":"equity@2009Q4"}],"value":1485176000},"debtToCapital@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2009Q4"},{"ref":"#1011"}],"scale":100,"value":53.8262131895479},"#1012":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2009"},{"ref":"equity@FY2009"}],"value":1485176000},"debtToCapital@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2009"},{"ref":"#1012"}],"scale":100,"value":53.8262131895479},"#1013":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q1"},{"ref":"equity@2010Q1"}],"value":1564281000},"debtToCapital@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2010Q1"},{"ref":"#1013"}],"scale":100,"value":55.16643109518047},"#1014":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q2"},{"ref":"equity@2010Q2"}],"value":1568781000},"debtToCapital@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2010Q2"},{"ref":"#1014"}],"scale":100,"value":54.108062247056786},"#1015":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2010Q4"},{"ref":"netIncome@2010Q3"},{"ref":"netIncome@2010Q2"},{"ref":"netIncome@2010Q1"}],"rule":"trailing-year","value":144646000},"#1016":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2009Q4","weight":0.5},{"ref":"totalAssets@2010Q4","weight":0.5}],"rule":"average-balance","value":2195186000},"returnOnAssets@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1015"},{"ref":"#1016"}],"scale":100,"value":6.589236629606784},"#1017":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2009","weight":0.5},{"ref":"totalAssets@FY2010","weight":0.5}],"rule":"average-balance","value":2195186000},"returnOnAssets@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"#1017"}],"scale":100,"value":6.589236629606784},"#1018":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q1"},{"ref":"netIncome@2010Q4"},{"ref":"netIncome@2010Q3"},{"ref":"netIncome@2010Q2"}],"rule":"trailing-year","value":143976000},"#1019":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q1","weight":0.5},{"ref":"totalAssets@2011Q1","weight":0.5}],"rule":"average-balance","value":2507550500},"returnOnAssets@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1018"},{"ref":"#1019"}],"scale":100,"value":5.74169892091904},"#1020":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"},{"ref":"netIncome@2010Q4"},{"ref":"netIncome@2010Q3"}],"rule":"trailing-year","value":158928000},"#1021":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q2","weight":0.5},{"ref":"totalAssets@2011Q2","weight":0.5}],"rule":"average-balance","value":2595289000},"returnOnAssets@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1020"},{"ref":"#1021"}],"scale":100,"value":6.123711078034084},"#1022":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"},{"ref":"netIncome@2010Q4"}],"rule":"trailing-year","value":172453000},"#1023":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q3","weight":0.5},{"ref":"totalAssets@2011Q3","weight":0.5}],"rule":"average-balance","value":2796842000},"returnOnAssets@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1022"},{"ref":"#1023"}],"scale":100,"value":6.165990070229208},"#1024":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"}],"rule":"trailing-year","value":193173000},"#1025":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q4","weight":0.5},{"ref":"totalAssets@2011Q4","weight":0.5}],"rule":"average-balance","value":2577552500},"returnOnAssets@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1024"},{"ref":"#1025"}],"scale":100,"value":7.494435127897492},"#1026":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2010","weight":0.5},{"ref":"totalAssets@FY2011","weight":0.5}],"rule":"average-balance","value":2577552500},"returnOnAssets@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"#1026"}],"scale":100,"value":7.494435127897492},"#1027":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"}],"rule":"trailing-year","value":199811000},"#1028":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q1","weight":0.5},{"ref":"totalAssets@2012Q1","weight":0.5}],"rule":"average-balance","value":3136458500},"returnOnAssets@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1027"},{"ref":"#1028"}],"scale":100,"value":6.370592819895434},"#1029":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"}],"rule":"trailing-year","value":159185000},"#1030":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q2","weight":0.5},{"ref":"totalAssets@2012Q2","weight":0.5}],"rule":"average-balance","value":3114331000},"returnOnAssets@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1029"},{"ref":"#1030"}],"scale":100,"value":5.111370628234443},"#1031":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"}],"rule":"trailing-year","value":159086000},"#1032":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q3","weight":0.5},{"ref":"totalAssets@2012Q3","weight":0.5}],"rule":"average-balance","value":3280770000},"returnOnAssets@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1031"},{"ref":"#1032"}],"scale":100,"value":4.849044584045818},"#1033":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"}],"rule":"trailing-year","value":151346000},"#1034":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q4","weight":0.5},{"ref":"totalAssets@2012Q4","weight":0.5}],"rule":"average-balance","value":3136315000},"returnOnAssets@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1033"},{"ref":"#1034"}],"scale":100,"value":4.825599469441047},"#1035":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2011","weight":0.5},{"ref":"totalAssets@FY2012","weight":0.5}],"rule":"average-balance","value":3136315000},"returnOnAssets@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"#1035"}],"scale":100,"value":4.825599469441047},"#1036":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"}],"rule":"trailing-year","value":144029000},"#1037":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q1","weight":0.5},{"ref":"totalAssets@2013Q1","weight":0.5}],"rule":"average-balance","value":3258740000},"returnOnAssets@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1036"},{"ref":"#1037"}],"scale":100,"value":4.419775741544278},"#1038":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"}],"rule":"trailing-year","value":192978000},"#1039":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q2","weight":0.5},{"ref":"totalAssets@2013Q2","weight":0.5}],"rule":"average-balance","value":3215047500},"returnOnAssets@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1038"},{"ref":"#1039"}],"scale":100,"value":6.002337446025292},"#1040":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"}],"rule":"trailing-year","value":191496000},"#1041":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q3","weight":0.5},{"ref":"totalAssets@2013Q3","weight":0.5}],"rule":"average-balance","value":3372527500},"returnOnAssets@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1040"},{"ref":"#1041"}],"scale":100,"value":5.678115300764783},"#1042":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"}],"rule":"trailing-year","value":185413000},"#1043":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q4","weight":0.5},{"ref":"totalAssets@2013Q4","weight":0.5}],"rule":"average-balance","value":3307312500},"returnOnAssets@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1042"},{"ref":"#1043"}],"scale":100,"value":5.606153032106884},"#1044":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2012","weight":0.5},{"ref":"totalAssets@FY2013","weight":0.5}],"rule":"average-balance","value":3307312500},"returnOnAssets@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"#1044"}],"scale":100,"value":5.606153032106884},"#1045":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"}],"rule":"trailing-year","value":191456000},"#1046":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q1","weight":0.5},{"ref":"totalAssets@2014Q1","weight":0.5}],"rule":"average-balance","value":3269389000},"returnOnAssets@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1045"},{"ref":"#1046"}],"scale":100,"value":5.85601774521172},"#1047":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"}],"rule":"trailing-year","value":175930000},"#1048":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q2","weight":0.5},{"ref":"totalAssets@2014Q2","weight":0.5}],"rule":"average-balance","value":3425001500},"returnOnAssets@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1047"},{"ref":"#1048"}],"scale":100,"value":5.136640086143028},"#1049":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"}],"rule":"trailing-year","value":182031000},"#1050":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q3","weight":0.5},{"ref":"totalAssets@2014Q3","weight":0.5}],"rule":"average-balance","value":3416637500},"returnOnAssets@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1049"},{"ref":"#1050"}],"scale":100,"value":5.327782066432275},"#1051":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2010Q1"},{"ref":"netIncome@2009Q4"},{"ref":"netIncome@2009Q3"},{"ref":"netIncome@2009Q2"}],"rule":"trailing-year","value":159250000},"returnOnAssets@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1051"},{"ref":"totalAssets@2010Q1"}],"scale":100,"value":7.372644226050595},"#1052":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"}],"rule":"trailing-year","value":182391000},"#1053":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q4","weight":0.5},{"ref":"totalAssets@2014Q4","weight":0.5}],"rule":"average-balance","value":3297609000},"returnOnAssets@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1052"},{"ref":"#1053"}],"scale":100,"value":5.531007466318778},"#1054":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2013","weight":0.5},{"ref":"totalAssets@FY2014","weight":0.5}],"rule":"average-balance","value":3297609000},"returnOnAssets@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"#1054"}],"scale":100,"value":5.531007466318778},"#1055":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"}],"rule":"trailing-year","value":184219000},"#1056":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q1","weight":0.5},{"ref":"totalAssets@2015Q1","weight":0.5}],"rule":"average-balance","value":3384642500},"returnOnAssets@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1055"},{"ref":"#1056"}],"scale":100,"value":5.442790486735305},"#1057":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"}],"rule":"trailing-year","value":182460000},"#1058":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q2","weight":0.5},{"ref":"totalAssets@2015Q2","weight":0.5}],"rule":"average-balance","value":3572007500},"returnOnAssets@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1057"},{"ref":"#1058"}],"scale":100,"value":5.108051984773268},"#1059":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"}],"rule":"trailing-year","value":169500000},"#1060":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q3","weight":0.5},{"ref":"totalAssets@2015Q3","weight":0.5}],"rule":"average-balance","value":3561019000},"returnOnAssets@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1059"},{"ref":"#1060"}],"scale":100,"value":4.7598735081166375},"#1061":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"}],"rule":"trailing-year","value":172413000},"#1062":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q4","weight":0.5},{"ref":"totalAssets@2015Q4","weight":0.5}],"rule":"average-balance","value":3233407500},"returnOnAssets@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1061"},{"ref":"#1062"}],"scale":100,"value":5.332238513085653},"#1063":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2014","weight":0.5},{"ref":"totalAssets@FY2015","weight":0.5}],"rule":"average-balance","value":3233407500},"returnOnAssets@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#1063"}],"scale":100,"value":5.332238513085653},"#1064":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"}],"rule":"trailing-year","value":165681000},"#1065":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q1","weight":0.5},{"ref":"totalAssets@2016Q1","weight":0.5}],"rule":"average-balance","value":3357312000},"returnOnAssets@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1064"},{"ref":"#1065"}],"scale":100,"value":4.934930086926684},"#1066":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"}],"rule":"trailing-year","value":156752000},"#1067":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q2","weight":0.5},{"ref":"totalAssets@2016Q2","weight":0.5}],"rule":"average-balance","value":3528646000},"returnOnAssets@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1066"},{"ref":"#1067"}],"scale":100,"value":4.4422704912875925},"#1068":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"}],"rule":"trailing-year","value":156206000},"#1069":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q3","weight":0.5},{"ref":"totalAssets@2016Q3","weight":0.5}],"rule":"average-balance","value":3496690500},"returnOnAssets@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1068"},{"ref":"#1069"}],"scale":100,"value":4.467252677925027},"#1070":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"}],"rule":"trailing-year","value":153351000},"#1071":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q4","weight":0.5},{"ref":"totalAssets@2016Q4","weight":0.5}],"rule":"average-balance","value":3171034500},"returnOnAssets@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1070"},{"ref":"#1071"}],"scale":100,"value":4.835992796672505},"#1072":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2015","weight":0.5},{"ref":"totalAssets@FY2016","weight":0.5}],"rule":"average-balance","value":3171034500},"returnOnAssets@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#1072"}],"scale":100,"value":4.835992796672505},"#1073":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"}],"rule":"trailing-year","value":150011000},"#1074":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q1","weight":0.5},{"ref":"totalAssets@2017Q1","weight":0.5}],"rule":"average-balance","value":3517235500},"returnOnAssets@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1073"},{"ref":"#1074"}],"scale":100,"value":4.2650257567342305},"#1075":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"}],"rule":"trailing-year","value":144622000},"#1076":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q2","weight":0.5},{"ref":"totalAssets@2017Q2","weight":0.5}],"rule":"average-balance","value":4224373500},"returnOnAssets@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1075"},{"ref":"#1076"}],"scale":100,"value":3.423513569526937},"#1077":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"}],"rule":"trailing-year","value":147234000},"#1078":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q3","weight":0.5},{"ref":"totalAssets@2017Q3","weight":0.5}],"rule":"average-balance","value":4261304500},"returnOnAssets@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1077"},{"ref":"#1078"}],"scale":100,"value":3.455139148117672},"#1079":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q2"},{"ref":"revenue@2019Q2","weight":-1}],"value":83307000},"revenueGrowth@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1079"},{"ref":"revenue@2019Q2"}],"scale":100,"rule":"year-on-year","value":7.620729936889559},"#1080":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"}],"rule":"trailing-year","value":269659000},"#1081":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q4","weight":0.5},{"ref":"totalAssets@2017Q4","weight":0.5}],"rule":"average-balance","value":3897419500},"returnOnAssets@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1080"},{"ref":"#1081"}],"scale":100,"value":6.918911346340829},"#1082":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2016","weight":0.5},{"ref":"totalAssets@FY2017","weight":0.5}],"rule":"average-balance","value":3897419500},"returnOnAssets@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#1082"}],"scale":100,"value":6.918911346340829},"#1083":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"}],"rule":"trailing-year","value":292148000},"#1084":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q1","weight":0.5},{"ref":"totalAssets@2018Q1","weight":0.5}],"rule":"average-balance","value":4301246500},"returnOnAssets@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1083"},{"ref":"#1084"}],"scale":100,"value":6.792170595198392},"#1085":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"}],"rule":"trailing-year","value":319565000},"#1086":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q2","weight":0.5},{"ref":"totalAssets@2018Q2","weight":0.5}],"rule":"average-balance","value":4977124500},"returnOnAssets@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1085"},{"ref":"#1086"}],"scale":100,"value":6.420675231250494},"#1087":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"}],"rule":"trailing-year","value":331922000},"#1088":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q3","weight":0.5},{"ref":"totalAssets@2018Q3","weight":0.5}],"rule":"average-balance","value":5039644500},"returnOnAssets@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1087"},{"ref":"#1088"}],"scale":100,"value":6.586218531882556},"#1089":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"}],"rule":"trailing-year","value":223994000},"#1090":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q4","weight":0.5},{"ref":"totalAssets@2018Q4","weight":0.5}],"rule":"average-balance","value":4612371500},"returnOnAssets@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1089"},{"ref":"#1090"}],"scale":100,"value":4.856373776483529},"#1091":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2017","weight":0.5},{"ref":"totalAssets@FY2018","weight":0.5}],"rule":"average-balance","value":4612371500},"returnOnAssets@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#1091"}],"scale":100,"value":4.856373776483529},"#1092":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"}],"rule":"trailing-year","value":225015000},"#1093":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q1","weight":0.5},{"ref":"totalAssets@2019Q1","weight":0.5}],"rule":"average-balance","value":4938530000},"returnOnAssets@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1092"},{"ref":"#1093"}],"scale":100,"value":4.5563153407997925},"#1094":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"}],"rule":"trailing-year","value":200627000},"#1095":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q2","weight":0.5},{"ref":"totalAssets@2019Q2","weight":0.5}],"rule":"average-balance","value":5085447500},"returnOnAssets@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1094"},{"ref":"#1095"}],"scale":100,"value":3.945119873914734},"#1096":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"}],"rule":"trailing-year","value":197162000},"#1097":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q3","weight":0.5},{"ref":"totalAssets@2019Q3","weight":0.5}],"rule":"average-balance","value":5066108000},"returnOnAssets@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1096"},{"ref":"#1097"}],"scale":100,"value":3.891784383593875},"#1098":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"}],"rule":"trailing-year","value":193815000},"#1099":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q4","weight":0.5},{"ref":"totalAssets@2019Q4","weight":0.5}],"rule":"average-balance","value":4755176500},"returnOnAssets@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1098"},{"ref":"#1099"}],"scale":100,"value":4.075873944952411},"#1100":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2018","weight":0.5},{"ref":"totalAssets@FY2019","weight":0.5}],"rule":"average-balance","value":4755176500},"returnOnAssets@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#1100"}],"scale":100,"value":4.0758529152387935},"#1101":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"}],"rule":"trailing-year","value":204673000},"#1102":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q1","weight":0.5},{"ref":"totalAssets@2020Q1","weight":0.5}],"rule":"average-balance","value":5226555500},"returnOnAssets@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1101"},{"ref":"#1102"}],"scale":100,"value":3.9160207903656623},"#1103":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"}],"rule":"trailing-year","value":251890000},"#1104":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q2","weight":0.5},{"ref":"totalAssets@2020Q2","weight":0.5}],"rule":"average-balance","value":5742137000},"returnOnAssets@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1103"},{"ref":"#1104"}],"scale":100,"value":4.386694361350139},"#1105":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"}],"rule":"trailing-year","value":283467000},"#1106":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q3","weight":0.5},{"ref":"totalAssets@2020Q3","weight":0.5}],"rule":"average-balance","value":5763298000},"returnOnAssets@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1105"},{"ref":"#1106"}],"scale":100,"value":4.918485908589145},"#1107":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q3"},{"ref":"revenue@2019Q3","weight":-1}],"value":167157000},"revenueGrowth@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1107"},{"ref":"revenue@2019Q3"}],"scale":100,"rule":"year-on-year","value":12.650547700746673},"#1108":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"}],"rule":"trailing-year","value":308722000},"#1109":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q4","weight":0.5},{"ref":"totalAssets@2020Q4","weight":0.5}],"rule":"average-balance","value":5721322500},"returnOnAssets@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1108"},{"ref":"#1109"}],"scale":100,"value":5.3959901753484445},"#1110":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2019","weight":0.5},{"ref":"totalAssets@FY2020","weight":0.5}],"rule":"average-balance","value":5721322500},"returnOnAssets@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#1110"}],"scale":100,"value":5.3959901753484445},"#1111":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"}],"rule":"trailing-year","value":324403000},"#1112":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q1","weight":0.5},{"ref":"totalAssets@2021Q1","weight":0.5}],"rule":"average-balance","value":5985005000},"returnOnAssets@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1111"},{"ref":"#1112"}],"scale":100,"value":5.420262806797989},"#1113":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"}],"rule":"trailing-year","value":340707000},"#1114":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q2","weight":0.5},{"ref":"totalAssets@2021Q2","weight":0.5}],"rule":"average-balance","value":6548687500},"returnOnAssets@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1113"},{"ref":"#1114"}],"scale":100,"value":5.202676108762252},"#1115":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"}],"rule":"trailing-year","value":334148000},"#1116":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q3","weight":0.5},{"ref":"totalAssets@2021Q3","weight":0.5}],"rule":"average-balance","value":7000209500},"returnOnAssets@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1115"},{"ref":"#1116"}],"scale":100,"value":4.773399996100117},"#1117":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"}],"rule":"trailing-year","value":359081000},"#1118":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q4","weight":0.5},{"ref":"totalAssets@2021Q4","weight":0.5}],"rule":"average-balance","value":7141216000},"returnOnAssets@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1117"},{"ref":"#1118"}],"scale":100,"value":5.0282892997495106},"#1119":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2020","weight":0.5},{"ref":"totalAssets@FY2021","weight":0.5}],"rule":"average-balance","value":7141216000},"returnOnAssets@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#1119"}],"scale":100,"value":5.0282892997495106},"#1120":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"}],"rule":"trailing-year","value":370675000},"#1121":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q1","weight":0.5},{"ref":"totalAssets@2022Q1","weight":0.5}],"rule":"average-balance","value":7075941000},"returnOnAssets@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1120"},{"ref":"#1121"}],"scale":100,"value":5.238525872389269},"#1122":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"}],"rule":"trailing-year","value":368874000},"#1123":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q2","weight":0.5},{"ref":"totalAssets@2022Q2","weight":0.5}],"rule":"average-balance","value":7299409000},"returnOnAssets@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1122"},{"ref":"#1123"}],"scale":100,"value":5.053477617160512},"#1124":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"}],"rule":"trailing-year","value":401285000},"#1125":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q3","weight":0.5},{"ref":"totalAssets@2022Q3","weight":0.5}],"rule":"average-balance","value":7533626500},"returnOnAssets@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1124"},{"ref":"#1125"}],"scale":100,"value":5.326584746403342},"#1126":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"}],"rule":"trailing-year","value":340848000},"#1127":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q4","weight":0.5},{"ref":"totalAssets@2022Q4","weight":0.5}],"rule":"average-balance","value":7558301500},"returnOnAssets@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1126"},{"ref":"#1127"}],"scale":100,"value":4.509584593840296},"#1128":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2021","weight":0.5},{"ref":"totalAssets@FY2022","weight":0.5}],"rule":"average-balance","value":7558301500},"returnOnAssets@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#1128"}],"scale":100,"value":4.509584593840296},"#1129":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"}],"rule":"trailing-year","value":328002000},"#1130":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q1","weight":0.5},{"ref":"totalAssets@2023Q1","weight":0.5}],"rule":"average-balance","value":7786066000},"returnOnAssets@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1129"},{"ref":"#1130"}],"scale":100,"value":4.212679419876482},"#1131":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"}],"rule":"trailing-year","value":314217000},"#1132":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q2","weight":0.5},{"ref":"totalAssets@2023Q2","weight":0.5}],"rule":"average-balance","value":7894110000},"returnOnAssets@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1131"},{"ref":"#1132"}],"scale":100,"value":3.9803980436046627},"#1133":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"}],"rule":"trailing-year","value":286131000},"#1134":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q3","weight":0.5},{"ref":"totalAssets@2023Q3","weight":0.5}],"rule":"average-balance","value":7665860000},"returnOnAssets@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1133"},{"ref":"#1134"}],"scale":100,"value":3.7325362059834126},"#1135":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q4"},{"ref":"revenue@2019Q4","weight":-1}],"value":178298000},"revenueGrowth@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1135"},{"ref":"revenue@2019Q4"}],"scale":100,"rule":"year-on-year","value":17.008428949185905},"#1136":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"}],"rule":"trailing-year","value":325965000},"#1137":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q4","weight":0.5},{"ref":"totalAssets@2023Q4","weight":0.5}],"rule":"average-balance","value":7478496500},"returnOnAssets@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1136"},{"ref":"#1137"}],"scale":100,"value":4.35869696535928},"#1138":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2022","weight":0.5},{"ref":"totalAssets@FY2023","weight":0.5}],"rule":"average-balance","value":7478496500},"returnOnAssets@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#1138"}],"scale":100,"value":4.35869696535928},"#1139":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"}],"rule":"trailing-year","value":309100000},"#1140":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q1","weight":0.5},{"ref":"totalAssets@2024Q1","weight":0.5}],"rule":"average-balance","value":7717988500},"returnOnAssets@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1139"},{"ref":"#1140"}],"scale":100,"value":4.004929522763606},"#1141":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"}],"rule":"trailing-year","value":306307000},"#1142":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q2","weight":0.5},{"ref":"totalAssets@2024Q2","weight":0.5}],"rule":"average-balance","value":7803479000},"returnOnAssets@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1141"},{"ref":"#1142"}],"scale":100,"value":3.925262052989442},"#1143":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"}],"rule":"trailing-year","value":295743000},"#1144":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q3","weight":0.5},{"ref":"totalAssets@2024Q3","weight":0.5}],"rule":"average-balance","value":7779836500},"returnOnAssets@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1143"},{"ref":"#1144"}],"scale":100,"value":3.801403795568197},"#1145":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"}],"rule":"trailing-year","value":276378000},"#1146":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q4","weight":0.5},{"ref":"totalAssets@2024Q4","weight":0.5}],"rule":"average-balance","value":8097952000},"returnOnAssets@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1145"},{"ref":"#1146"}],"scale":100,"value":3.412936999379596},"#1147":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2023","weight":0.5},{"ref":"totalAssets@FY2024","weight":0.5}],"rule":"average-balance","value":8097952000},"returnOnAssets@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#1147"}],"scale":100,"value":3.412936999379596},"#1148":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"}],"rule":"trailing-year","value":289176000},"#1149":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q1","weight":0.5},{"ref":"totalAssets@2025Q1","weight":0.5}],"rule":"average-balance","value":8171115000},"returnOnAssets@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1148"},{"ref":"#1149"}],"scale":100,"value":3.5390029390113833},"#1150":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"}],"rule":"trailing-year","value":302023000},"#1151":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q2","weight":0.5},{"ref":"totalAssets@2025Q2","weight":0.5}],"rule":"average-balance","value":8551815000},"returnOnAssets@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1150"},{"ref":"#1151"}],"scale":100,"value":3.531683040383825},"#1152":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"}],"rule":"trailing-year","value":315263000},"#1153":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q3","weight":0.5},{"ref":"totalAssets@2025Q3","weight":0.5}],"rule":"average-balance","value":8622781500},"returnOnAssets@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1152"},{"ref":"#1153"}],"scale":100,"value":3.656163617273614},"#1154":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"}],"rule":"trailing-year","value":288403000},"#1155":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q4","weight":0.5},{"ref":"totalAssets@2025Q4","weight":0.5}],"rule":"average-balance","value":8990875500},"returnOnAssets@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1154"},{"ref":"#1155"}],"scale":100,"value":3.207729881255724},"#1156":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2024","weight":0.5},{"ref":"totalAssets@FY2025","weight":0.5}],"rule":"average-balance","value":8990875500},"returnOnAssets@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#1156"}],"scale":100,"value":3.207729881255724},"#1157":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"}],"rule":"trailing-year","value":283480000},"#1158":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q1","weight":0.5},{"ref":"totalAssets@2026Q1","weight":0.5}],"rule":"average-balance","value":9045127000},"returnOnAssets@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1157"},{"ref":"#1158"}],"scale":100,"value":3.1340632364808143},"#1159":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q2"},{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"}],"rule":"trailing-year","value":270294000},"#1160":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q2","weight":0.5},{"ref":"totalAssets@2026Q2","weight":0.5}],"rule":"average-balance","value":9505538000},"returnOnAssets@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1159"},{"ref":"#1160"}],"scale":100,"value":2.8435423644616433},"#1161":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2010Q3"},{"ref":"netIncome@2010Q2"},{"ref":"netIncome@2010Q1"},{"ref":"netIncome@2009Q4"}],"rule":"trailing-year","value":152191000},"#1162":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2009Q3","weight":0.5},{"ref":"totalAssets@2010Q3","weight":0.5}],"rule":"average-balance","value":2432575500},"returnOnAssets@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1161"},{"ref":"#1162"}],"scale":100,"value":6.256373132098059},"returnOnAssets@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2009"},{"ref":"totalAssets@FY2009"}],"scale":100,"value":7.1988941244263565},"#1163":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2010Q2"},{"ref":"netIncome@2010Q1"},{"ref":"netIncome@2009Q4"},{"ref":"netIncome@2009Q3"}],"rule":"trailing-year","value":160747000},"#1164":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2009Q2","weight":0.5},{"ref":"totalAssets@2010Q2","weight":0.5}],"rule":"average-balance","value":2211667500},"returnOnAssets@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1163"},{"ref":"#1164"}],"scale":100,"value":7.2681359200693585},"#1165":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2009Q4","weight":0.5},{"ref":"equity@2010Q4","weight":0.5}],"rule":"average-balance","value":619680500},"returnOnEquity@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1015"},{"ref":"#1165"}],"scale":100,"value":23.342028674454014},"#1166":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2009","weight":0.5},{"ref":"equity@FY2010","weight":0.5}],"rule":"average-balance","value":619680500},"returnOnEquity@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"#1166"}],"scale":100,"value":23.342028674454014},"#1167":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2010Q1","weight":0.5},{"ref":"equity@2011Q1","weight":0.5}],"rule":"average-balance","value":644547500},"returnOnEquity@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1018"},{"ref":"#1167"}],"scale":100,"value":22.337531368906095},"#1168":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2010Q2","weight":0.5},{"ref":"equity@2011Q2","weight":0.5}],"rule":"average-balance","value":678033500},"returnOnEquity@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1020"},{"ref":"#1168"}],"scale":100,"value":23.439549815753942},"#1169":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2010Q3","weight":0.5},{"ref":"equity@2011Q3","weight":0.5}],"rule":"average-balance","value":731428500},"returnOnEquity@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1022"},{"ref":"#1169"}],"scale":100,"value":23.57756089624618},"#1170":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2010Q4","weight":0.5},{"ref":"equity@2011Q4","weight":0.5}],"rule":"average-balance","value":605796500},"returnOnEquity@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1024"},{"ref":"#1170"}],"scale":100,"value":31.88744074949261},"#1171":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2010","weight":0.5},{"ref":"equity@FY2011","weight":0.5}],"rule":"average-balance","value":605796500},"returnOnEquity@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"#1171"}],"scale":100,"value":31.88744074949261},"#1172":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q1","weight":0.5},{"ref":"equity@2012Q1","weight":0.5}],"rule":"average-balance","value":640956000},"returnOnEquity@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1027"},{"ref":"#1172"}],"scale":100,"value":31.17390273279289},"#1173":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q2","weight":0.5},{"ref":"equity@2012Q2","weight":0.5}],"rule":"average-balance","value":647811500},"returnOnEquity@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1029"},{"ref":"#1173"}],"scale":100,"value":24.5727345068743},"#1174":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q3","weight":0.5},{"ref":"equity@2012Q3","weight":0.5}],"rule":"average-balance","value":701925500},"returnOnEquity@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1031"},{"ref":"#1174"}],"scale":100,"value":22.664228611156027},"#1175":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q4","weight":0.5},{"ref":"equity@2012Q4","weight":0.5}],"rule":"average-balance","value":705818500},"returnOnEquity@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1033"},{"ref":"#1175"}],"scale":100,"value":21.44262299727196},"#1176":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2011","weight":0.5},{"ref":"equity@FY2012","weight":0.5}],"rule":"average-balance","value":705818500},"returnOnEquity@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"#1176"}],"scale":100,"value":21.44262299727196},"#1177":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q1","weight":0.5},{"ref":"equity@2013Q1","weight":0.5}],"rule":"average-balance","value":602517000},"returnOnEquity@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1036"},{"ref":"#1177"}],"scale":100,"value":23.90455373043416},"#1178":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q2","weight":0.5},{"ref":"equity@2013Q2","weight":0.5}],"rule":"average-balance","value":603699000},"returnOnEquity@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1038"},{"ref":"#1178"}],"scale":100,"value":31.965930041295415},"#1179":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q4"},{"ref":"revenue@2020Q4","weight":-1}],"value":212674000},"revenueGrowth@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1179"},{"ref":"revenue@2020Q4"}],"scale":100,"rule":"year-on-year","value":17.338638012701878},"#1180":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q3","weight":0.5},{"ref":"equity@2013Q3","weight":0.5}],"rule":"average-balance","value":682876500},"returnOnEquity@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1040"},{"ref":"#1180"}],"scale":100,"value":28.042552350241955},"#1181":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q4","weight":0.5},{"ref":"equity@2013Q4","weight":0.5}],"rule":"average-balance","value":733743000},"returnOnEquity@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1042"},{"ref":"#1181"}],"scale":100,"value":25.269474461766585},"#1182":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2012","weight":0.5},{"ref":"equity@FY2013","weight":0.5}],"rule":"average-balance","value":733743000},"returnOnEquity@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"#1182"}],"scale":100,"value":25.269474461766585},"#1183":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q1","weight":0.5},{"ref":"equity@2014Q1","weight":0.5}],"rule":"average-balance","value":617994500},"returnOnEquity@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1045"},{"ref":"#1183"}],"scale":100,"value":30.98021098893275},"#1184":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q2","weight":0.5},{"ref":"equity@2014Q2","weight":0.5}],"rule":"average-balance","value":652778000},"returnOnEquity@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1047"},{"ref":"#1184"}],"scale":100,"value":26.950969548606114},"#1185":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q3","weight":0.5},{"ref":"equity@2014Q3","weight":0.5}],"rule":"average-balance","value":705356000},"returnOnEquity@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1049"},{"ref":"#1185"}],"scale":100,"value":25.806968396100693},"#1186":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q4","weight":0.5},{"ref":"equity@2014Q4","weight":0.5}],"rule":"average-balance","value":711899500},"returnOnEquity@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1052"},{"ref":"#1186"}],"scale":100,"value":25.620329835882732},"#1187":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2013","weight":0.5},{"ref":"equity@FY2014","weight":0.5}],"rule":"average-balance","value":711899500},"returnOnEquity@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"#1187"}],"scale":100,"value":25.620329835882732},"#1188":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q1","weight":0.5},{"ref":"equity@2015Q1","weight":0.5}],"rule":"average-balance","value":633999000},"returnOnEquity@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1055"},{"ref":"#1188"}],"scale":100,"value":29.0566704363887},"#1189":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q2","weight":0.5},{"ref":"equity@2015Q2","weight":0.5}],"rule":"average-balance","value":670342000},"returnOnEquity@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1057"},{"ref":"#1189"}],"scale":100,"value":27.218941972903384},"#1190":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q3","weight":0.5},{"ref":"equity@2015Q3","weight":0.5}],"rule":"average-balance","value":706592000},"returnOnEquity@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1059"},{"ref":"#1190"}],"scale":100,"value":23.98838367827544},"#1191":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q4","weight":0.5},{"ref":"equity@2015Q4","weight":0.5}],"rule":"average-balance","value":674570000},"returnOnEquity@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1061"},{"ref":"#1191"}],"scale":100,"value":25.558948663593107},"#1192":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2014","weight":0.5},{"ref":"equity@FY2015","weight":0.5}],"rule":"average-balance","value":674570000},"returnOnEquity@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#1192"}],"scale":100,"value":25.558948663593107},"#1193":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q1","weight":0.5},{"ref":"equity@2016Q1","weight":0.5}],"rule":"average-balance","value":605466500},"returnOnEquity@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1064"},{"ref":"#1193"}],"scale":100,"value":27.364189430794273},"#1194":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q2","weight":0.5},{"ref":"equity@2016Q2","weight":0.5}],"rule":"average-balance","value":636216000},"returnOnEquity@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1066"},{"ref":"#1194"}],"scale":100,"value":24.638173199039322},"#1195":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2021"},{"ref":"revenue@FY2020","weight":-1}],"value":755162000},"revenueGrowth@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"#1195"},{"ref":"revenue@FY2020"}],"scale":100,"rule":"year-on-year","value":15.342761994602538},"#1196":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q3","weight":0.5},{"ref":"equity@2016Q3","weight":0.5}],"rule":"average-balance","value":691769500},"returnOnEquity@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1068"},{"ref":"#1196"}],"scale":100,"value":22.58064282972869},"#1197":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q4","weight":0.5},{"ref":"equity@2016Q4","weight":0.5}],"rule":"average-balance","value":554299500},"returnOnEquity@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1070"},{"ref":"#1197"}],"scale":100,"value":27.665729447708326},"#1198":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2015","weight":0.5},{"ref":"equity@FY2016","weight":0.5}],"rule":"average-balance","value":554299500},"returnOnEquity@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#1198"}],"scale":100,"value":27.665729447708326},"#1199":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q1","weight":0.5},{"ref":"equity@2017Q1","weight":0.5}],"rule":"average-balance","value":579178000},"returnOnEquity@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1073"},{"ref":"#1199"}],"scale":100,"value":25.90067302280128},"#1200":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q2","weight":0.5},{"ref":"equity@2017Q2","weight":0.5}],"rule":"average-balance","value":616206500},"returnOnEquity@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1075"},{"ref":"#1200"}],"scale":100,"value":23.46972970911537},"#1201":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q3","weight":0.5},{"ref":"equity@2017Q3","weight":0.5}],"rule":"average-balance","value":687378500},"returnOnEquity@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1077"},{"ref":"#1201"}],"scale":100,"value":21.419639980011013},"#1202":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q4","weight":0.5},{"ref":"equity@2017Q4","weight":0.5}],"rule":"average-balance","value":617740000},"returnOnEquity@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1080"},{"ref":"#1202"}],"scale":100,"value":43.65250752743873},"#1203":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2016","weight":0.5},{"ref":"equity@FY2017","weight":0.5}],"rule":"average-balance","value":617740000},"returnOnEquity@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#1203"}],"scale":100,"value":43.65250752743873},"#1204":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q1","weight":0.5},{"ref":"equity@2018Q1","weight":0.5}],"rule":"average-balance","value":657558500},"returnOnEquity@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1083"},{"ref":"#1204"}],"scale":100,"value":44.42920287700638},"#1205":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q2","weight":0.5},{"ref":"equity@2018Q2","weight":0.5}],"rule":"average-balance","value":690508500},"returnOnEquity@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1085"},{"ref":"#1205"}],"scale":100,"value":46.279662017194575},"#1206":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q3","weight":0.5},{"ref":"equity@2018Q3","weight":0.5}],"rule":"average-balance","value":767510000},"returnOnEquity@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1087"},{"ref":"#1206"}],"scale":100,"value":43.24660265012834},"#1207":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q4","weight":0.5},{"ref":"equity@2018Q4","weight":0.5}],"rule":"average-balance","value":823665000},"returnOnEquity@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1089"},{"ref":"#1207"}],"scale":100,"value":27.19479399998786},"#1208":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2017","weight":0.5},{"ref":"equity@FY2018","weight":0.5}],"rule":"average-balance","value":823665000},"returnOnEquity@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#1208"}],"scale":100,"value":27.19479399998786},"#1209":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q1","weight":0.5},{"ref":"equity@2019Q1","weight":0.5}],"rule":"average-balance","value":862499000},"returnOnEquity@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1092"},{"ref":"#1209"}],"scale":100,"value":26.088725899972058},"#1210":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q2","weight":0.5},{"ref":"equity@2019Q2","weight":0.5}],"rule":"average-balance","value":883956000},"returnOnEquity@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1094"},{"ref":"#1210"}],"scale":100,"value":22.69649168058139},"#1211":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q1"},{"ref":"revenue@2021Q1","weight":-1}],"value":203776000},"revenueGrowth@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1211"},{"ref":"revenue@2021Q1"}],"scale":100,"rule":"year-on-year","value":16.458634531665204},"#1212":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q3","weight":0.5},{"ref":"equity@2019Q3","weight":0.5}],"rule":"average-balance","value":940223500},"returnOnEquity@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1096"},{"ref":"#1212"}],"scale":100,"value":20.96969497146157},"#1213":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q4","weight":0.5},{"ref":"equity@2019Q4","weight":0.5}],"rule":"average-balance","value":952293500},"returnOnEquity@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1098"},{"ref":"#1213"}],"scale":100,"value":20.352443863157735},"#1214":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2018","weight":0.5},{"ref":"equity@FY2019","weight":0.5}],"rule":"average-balance","value":952293500},"returnOnEquity@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#1214"}],"scale":100,"value":20.352338853515224},"#1215":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q1","weight":0.5},{"ref":"equity@2020Q1","weight":0.5}],"rule":"average-balance","value":960391000},"returnOnEquity@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1101"},{"ref":"#1215"}],"scale":100,"value":21.311424201184725},"#1216":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q2","weight":0.5},{"ref":"equity@2020Q2","weight":0.5}],"rule":"average-balance","value":1009798000},"returnOnEquity@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1103"},{"ref":"#1216"}],"scale":100,"value":24.944592878971832},"#1217":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q3","weight":0.5},{"ref":"equity@2020Q3","weight":0.5}],"rule":"average-balance","value":1093696500},"returnOnEquity@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1105"},{"ref":"#1217"}],"scale":100,"value":25.91825062985938},"#1218":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q4","weight":0.5},{"ref":"equity@2020Q4","weight":0.5}],"rule":"average-balance","value":1138097500},"returnOnEquity@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1108"},{"ref":"#1218"}],"scale":100,"value":27.1261469250218},"#1219":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2019","weight":0.5},{"ref":"equity@FY2020","weight":0.5}],"rule":"average-balance","value":1138097500},"returnOnEquity@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#1219"}],"scale":100,"value":27.1261469250218},"#1220":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q1","weight":0.5},{"ref":"equity@2021Q1","weight":0.5}],"rule":"average-balance","value":1148465500},"returnOnEquity@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1111"},{"ref":"#1220"}],"scale":100,"value":28.246647374257215},"#1221":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q2","weight":0.5},{"ref":"equity@2021Q2","weight":0.5}],"rule":"average-balance","value":1239137000},"returnOnEquity@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1113"},{"ref":"#1221"}],"scale":100,"value":27.49550695362982},"#1222":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q3","weight":0.5},{"ref":"equity@2021Q3","weight":0.5}],"rule":"average-balance","value":1337784500},"returnOnEquity@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1115"},{"ref":"#1222"}],"scale":100,"value":24.977715020618042},"#1223":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q4","weight":0.5},{"ref":"equity@2021Q4","weight":0.5}],"rule":"average-balance","value":1407784500},"returnOnEquity@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1117"},{"ref":"#1223"}],"scale":100,"value":25.506815851431806},"#1224":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2020","weight":0.5},{"ref":"equity@FY2021","weight":0.5}],"rule":"average-balance","value":1407784500},"returnOnEquity@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#1224"}],"scale":100,"value":25.506815851431806},"#1225":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q1","weight":0.5},{"ref":"equity@2022Q1","weight":0.5}],"rule":"average-balance","value":1457297500},"returnOnEquity@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1120"},{"ref":"#1225"}],"scale":100,"value":25.43578095756014},"#1226":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q2","weight":0.5},{"ref":"equity@2022Q2","weight":0.5}],"rule":"average-balance","value":1507021500},"returnOnEquity@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1122"},{"ref":"#1226"}],"scale":100,"value":24.477023055079176},"#1227":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q2"},{"ref":"revenue@2021Q2","weight":-1}],"value":195120000},"revenueGrowth@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1227"},{"ref":"revenue@2021Q2"}],"scale":100,"rule":"year-on-year","value":14.467683131639465},"#1228":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q3","weight":0.5},{"ref":"equity@2022Q3","weight":0.5}],"rule":"average-balance","value":1574968500},"returnOnEquity@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1124"},{"ref":"#1228"}],"scale":100,"value":25.478922276858235},"#1229":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q4","weight":0.5},{"ref":"equity@2022Q4","weight":0.5}],"rule":"average-balance","value":1640476000},"returnOnEquity@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1126"},{"ref":"#1229"}],"scale":100,"value":20.7773841250954},"#1230":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2021","weight":0.5},{"ref":"equity@FY2022","weight":0.5}],"rule":"average-balance","value":1640476000},"returnOnEquity@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#1230"}],"scale":100,"value":20.7773841250954},"#1231":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q1","weight":0.5},{"ref":"equity@2023Q1","weight":0.5}],"rule":"average-balance","value":1709764500},"returnOnEquity@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1129"},{"ref":"#1231"}],"scale":100,"value":19.18404552205874},"#1232":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q2","weight":0.5},{"ref":"equity@2023Q2","weight":0.5}],"rule":"average-balance","value":1748299500},"returnOnEquity@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1131"},{"ref":"#1232"}],"scale":100,"value":17.97272149308514},"#1233":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q3","weight":0.5},{"ref":"equity@2023Q3","weight":0.5}],"rule":"average-balance","value":1737560000},"returnOnEquity@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1133"},{"ref":"#1233"}],"scale":100,"value":16.46740256451576},"#1234":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q4","weight":0.5},{"ref":"equity@2023Q4","weight":0.5}],"rule":"average-balance","value":1803807000},"returnOnEquity@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1136"},{"ref":"#1234"}],"scale":100,"value":18.070946614576837},"#1235":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2022","weight":0.5},{"ref":"equity@FY2023","weight":0.5}],"rule":"average-balance","value":1803807000},"returnOnEquity@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#1235"}],"scale":100,"value":18.070946614576837},"#1236":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q1","weight":0.5},{"ref":"equity@2024Q1","weight":0.5}],"rule":"average-balance","value":1840568000},"returnOnEquity@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1139"},{"ref":"#1236"}],"scale":100,"value":16.793728892385392},"#1237":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q2","weight":0.5},{"ref":"equity@2024Q2","weight":0.5}],"rule":"average-balance","value":1902413000},"returnOnEquity@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1141"},{"ref":"#1237"}],"scale":100,"value":16.100972817153796},"#1238":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q3","weight":0.5},{"ref":"equity@2024Q3","weight":0.5}],"rule":"average-balance","value":1917929500},"returnOnEquity@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1143"},{"ref":"#1238"}],"scale":100,"value":15.419909855914934},"#1239":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q4","weight":0.5},{"ref":"equity@2024Q4","weight":0.5}],"rule":"average-balance","value":1939469500},"returnOnEquity@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1145"},{"ref":"#1239"}],"scale":100,"value":14.250185424416314},"#1240":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2023","weight":0.5},{"ref":"equity@FY2024","weight":0.5}],"rule":"average-balance","value":1939469500},"returnOnEquity@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#1240"}],"scale":100,"value":14.250185424416314},"#1241":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q1","weight":0.5},{"ref":"equity@2025Q1","weight":0.5}],"rule":"average-balance","value":1991595000},"returnOnEquity@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1148"},{"ref":"#1241"}],"scale":100,"value":14.519819541623674},"#1242":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q2","weight":0.5},{"ref":"equity@2025Q2","weight":0.5}],"rule":"average-balance","value":2077954000},"returnOnEquity@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1150"},{"ref":"#1242"}],"scale":100,"value":14.534633586691525},"#1243":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q3"},{"ref":"revenue@2021Q3","weight":-1}],"value":319375000},"revenueGrowth@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1243"},{"ref":"revenue@2021Q3"}],"scale":100,"rule":"year-on-year","value":19.343516628610537},"#1244":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q3","weight":0.5},{"ref":"equity@2025Q3","weight":0.5}],"rule":"average-balance","value":2163210500},"returnOnEquity@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1152"},{"ref":"#1244"}],"scale":100,"value":14.573847528939046},"#1245":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q4","weight":0.5},{"ref":"equity@2025Q4","weight":0.5}],"rule":"average-balance","value":2131941000},"returnOnEquity@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1154"},{"ref":"#1245"}],"scale":100,"value":13.527719575729346},"#1246":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2024","weight":0.5},{"ref":"equity@FY2025","weight":0.5}],"rule":"average-balance","value":2131941000},"returnOnEquity@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#1246"}],"scale":100,"value":13.527719575729346},"#1247":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q1","weight":0.5},{"ref":"equity@2026Q1","weight":0.5}],"rule":"average-balance","value":2201970500},"returnOnEquity@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1157"},{"ref":"#1247"}],"scale":100,"value":12.873923606151855},"#1248":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q2","weight":0.5},{"ref":"equity@2026Q2","weight":0.5}],"rule":"average-balance","value":2300795000},"returnOnEquity@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1159"},{"ref":"#1248"}],"scale":100,"value":11.747852372766804},"#1249":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2009Q3","weight":0.5},{"ref":"equity@2010Q3","weight":0.5}],"rule":"average-balance","value":726222000},"returnOnEquity@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1161"},{"ref":"#1249"}],"scale":100,"value":20.956539460385393},"#1250":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2008","weight":0.5},{"ref":"equity@FY2009","weight":0.5}],"rule":"average-balance","value":605392500},"returnOnEquity@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2009"},{"ref":"#1250"}],"scale":100,"value":26.331512200762315},"returnOnEquity@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1051"},{"ref":"equity@2010Q1"}],"scale":100,"value":22.70708361197337},"#1251":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2009Q2","weight":0.5},{"ref":"equity@2010Q2","weight":0.5}],"rule":"average-balance","value":648686000},"returnOnEquity@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1163"},{"ref":"#1251"}],"scale":100,"value":24.780402228505007},"#1252":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2020"},{"ref":"revenue@FY2019","weight":-1}],"value":432016000},"revenueGrowth@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"#1252"},{"ref":"revenue@FY2019"}],"scale":100,"rule":"year-on-year","value":9.621893629896427},"#1253":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q1"},{"ref":"revenue@2020Q1","weight":-1}],"value":207726000},"revenueGrowth@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1253"},{"ref":"revenue@2020Q1"}],"scale":100,"rule":"year-on-year","value":20.16005683318063},"#1254":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q2"},{"ref":"revenue@2020Q2","weight":-1}],"value":172191000},"revenueGrowth@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1254"},{"ref":"revenue@2020Q2"}],"scale":100,"rule":"year-on-year","value":14.636242318121152},"#1255":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q3"},{"ref":"revenue@2020Q3","weight":-1}],"value":162571000},"revenueGrowth@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1255"},{"ref":"revenue@2020Q3"}],"scale":100,"rule":"year-on-year","value":10.921807807731154},"#1256":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q4"},{"ref":"revenue@2017Q4","weight":-1}],"value":74790000},"revenueGrowth@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1256"},{"ref":"revenue@2017Q4"}],"scale":100,"rule":"year-on-year","value":7.511275952769059},"#1257":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q1"},{"ref":"revenue@2018Q1","weight":-1}],"value":14851000},"revenueGrowth@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1257"},{"ref":"revenue@2018Q1"}],"scale":100,"rule":"year-on-year","value":1.4670842059509193},"#1258":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q2"},{"ref":"revenue@2018Q2","weight":-1}],"value":34060000},"revenueGrowth@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1258"},{"ref":"revenue@2018Q2"}],"scale":100,"rule":"year-on-year","value":3.2159289511973776},"#1259":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2018"},{"ref":"revenue@FY2017","weight":-1}],"value":359021000},"revenueGrowth@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"#1259"},{"ref":"revenue@FY2017"}],"scale":100,"rule":"year-on-year","value":8.7783329184856},"#1260":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q3"},{"ref":"revenue@2018Q3","weight":-1}],"value":14343000},"revenueGrowth@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1260"},{"ref":"revenue@2018Q3"}],"scale":100,"rule":"year-on-year","value":1.0973994624326355},"#1261":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q4"},{"ref":"revenue@2018Q4","weight":-1}],"value":-22201000},"revenueGrowth@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1261"},{"ref":"revenue@2018Q4"}],"scale":100,"rule":"year-on-year","value":-2.073904266538873},"#1262":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2019"},{"ref":"revenue@FY2018","weight":-1}],"value":41052000},"revenueGrowth@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"#1262"},{"ref":"revenue@FY2018"}],"scale":100,"rule":"year-on-year","value":0.9227501334607036},"#1263":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q1"},{"ref":"revenue@2019Q1","weight":-1}],"value":3253000},"revenueGrowth@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1263"},{"ref":"revenue@2019Q1"}],"scale":100,"rule":"year-on-year","value":0.31670741122602486},"#1264":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q4"},{"ref":"revenue@2021Q4","weight":-1}],"value":16123000},"revenueGrowth@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1264"},{"ref":"revenue@2021Q4"}],"scale":100,"rule":"year-on-year","value":1.1202253373946647},"#1265":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2022"},{"ref":"revenue@FY2021","weight":-1}],"value":734394000},"revenueGrowth@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"#1265"},{"ref":"revenue@FY2021"}],"scale":100,"rule":"year-on-year","value":12.93606512474228},"#1266":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q1"},{"ref":"revenue@2022Q1","weight":-1}],"value":-23605000},"revenueGrowth@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1266"},{"ref":"revenue@2022Q1"}],"scale":100,"rule":"year-on-year","value":-1.637091975371141},"#1267":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"revenue@2022Q2","weight":-1}],"value":-117054000},"revenueGrowth@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1267"},{"ref":"revenue@2022Q2"}],"scale":100,"rule":"year-on-year","value":-7.5822930843170155},"#1268":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q3"},{"ref":"revenue@2022Q3","weight":-1}],"value":-167344000},"revenueGrowth@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1268"},{"ref":"revenue@2022Q3"}],"scale":100,"rule":"year-on-year","value":-8.492700887363004},"#1269":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q4"},{"ref":"revenue@2022Q4","weight":-1}],"value":-115291000},"revenueGrowth@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1269"},{"ref":"revenue@2022Q4"}],"scale":100,"rule":"year-on-year","value":-7.921673067026158},"#1270":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2023"},{"ref":"revenue@FY2022","weight":-1}],"value":-423294000},"revenueGrowth@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"#1270"},{"ref":"revenue@FY2022"}],"scale":100,"rule":"year-on-year","value":-6.602106621244108},"#1271":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q1"},{"ref":"revenue@2023Q1","weight":-1}],"value":-101243000},"revenueGrowth@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1271"},{"ref":"revenue@2023Q1"}],"scale":100,"rule":"year-on-year","value":-7.13843025465335},"#1272":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"revenue@2023Q2","weight":-1}],"value":-45362000},"revenueGrowth@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1272"},{"ref":"revenue@2023Q2"}],"scale":100,"rule":"year-on-year","value":-3.1794449814155024},"#1273":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"revenue@2023Q3","weight":-1}],"value":-57977000},"revenueGrowth@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1273"},{"ref":"revenue@2023Q3"}],"scale":100,"rule":"year-on-year","value":-3.215405016136086},"#1274":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"revenue@2023Q4","weight":-1}],"value":71071000},"revenueGrowth@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1274"},{"ref":"revenue@2023Q4"}],"scale":100,"rule":"year-on-year","value":5.303426023210278},"#1275":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"revenue@FY2023","weight":-1}],"value":-133511000},"revenueGrowth@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"#1275"},{"ref":"revenue@FY2023"}],"scale":100,"rule":"year-on-year","value":-2.229566289063245},"#1276":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"revenue@2024Q1","weight":-1}],"value":149623000},"revenueGrowth@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1276"},{"ref":"revenue@2024Q1"}],"scale":100,"rule":"year-on-year","value":11.360568184061503},"#1277":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"revenue@2024Q2","weight":-1}],"value":157796000},"revenueGrowth@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1277"},{"ref":"revenue@2024Q2"}],"scale":100,"rule":"year-on-year","value":11.42319372504732},"#1278":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"revenue@2024Q3","weight":-1}],"value":263615000},"revenueGrowth@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1278"},{"ref":"revenue@2024Q3"}],"scale":100,"rule":"year-on-year","value":15.105803369846505},"#1279":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"revenue@2024Q4","weight":-1}],"value":57438000},"revenueGrowth@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1279"},{"ref":"revenue@2024Q4"}],"scale":100,"rule":"year-on-year","value":4.070248241349184},"#1280":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"revenue@FY2024","weight":-1}],"value":628472000},"revenueGrowth@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"#1280"},{"ref":"revenue@FY2024"}],"scale":100,"rule":"year-on-year","value":10.734497823455836},"#1281":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"revenue@2025Q1","weight":-1}],"value":94597000},"revenueGrowth@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1281"},{"ref":"revenue@2025Q1"}],"scale":100,"rule":"year-on-year","value":6.449820374305992},"#1282":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"revenue@2025Q2","weight":-1}],"value":104108000},"revenueGrowth@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1282"},{"ref":"revenue@2025Q2"}],"scale":100,"rule":"year-on-year","value":6.7639447725091895},"#1283":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2016"},{"ref":"revenue@FY2015","weight":-1}],"value":-151057000},"revenueGrowth@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"#1283"},{"ref":"revenue@FY2015"}],"scale":100,"rule":"year-on-year","value":-4.013234958505263},"#1284":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q1"},{"ref":"revenue@2016Q1","weight":-1}],"value":12669000},"revenueGrowth@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1284"},{"ref":"revenue@2016Q1"}],"scale":100,"rule":"year-on-year","value":1.5981320436260216},"#1285":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q2"},{"ref":"revenue@2016Q2","weight":-1}],"value":147172000},"revenueGrowth@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1285"},{"ref":"revenue@2016Q2"}],"scale":100,"rule":"year-on-year","value":16.82654160216408},"#1286":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q3"},{"ref":"revenue@2016Q3","weight":-1}],"value":127287000},"revenueGrowth@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1286"},{"ref":"revenue@2016Q3"}],"scale":100,"rule":"year-on-year","value":11.16902398382651},"#1287":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q4"},{"ref":"revenue@2016Q4","weight":-1}],"value":189812000},"revenueGrowth@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1287"},{"ref":"revenue@2016Q4"}],"scale":100,"rule":"year-on-year","value":23.553061145986256},"#1288":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2017"},{"ref":"revenue@FY2016","weight":-1}],"value":476940000},"revenueGrowth@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"#1288"},{"ref":"revenue@FY2016"}],"scale":100,"rule":"year-on-year","value":13.200978489939153},"#1289":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q1"},{"ref":"revenue@2017Q1","weight":-1}],"value":206873000},"revenueGrowth@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1289"},{"ref":"revenue@2017Q1"}],"scale":100,"rule":"year-on-year","value":25.685522971615594},"#1290":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q2"},{"ref":"revenue@2017Q2","weight":-1}],"value":37289000},"revenueGrowth@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1290"},{"ref":"revenue@2017Q2"}],"scale":100,"rule":"year-on-year","value":3.6492942942649043},"#1291":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q3"},{"ref":"revenue@2017Q3","weight":-1}],"value":40069000},"revenueGrowth@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1291"},{"ref":"revenue@2017Q3"}],"scale":100,"rule":"year-on-year","value":3.162684599780574},"#1292":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q1"},{"ref":"revenue@2011Q1","weight":-1}],"value":65270000},"revenueGrowth@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1292"},{"ref":"revenue@2011Q1"}],"scale":100,"rule":"year-on-year","value":9.283346157730122},"#1293":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q2"},{"ref":"revenue@2011Q2","weight":-1}],"value":-613000},"revenueGrowth@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1293"},{"ref":"revenue@2011Q2"}],"scale":100,"rule":"year-on-year","value":-0.07455389285644376},"#1294":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q3"},{"ref":"revenue@2011Q3","weight":-1}],"value":-8461000},"revenueGrowth@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1294"},{"ref":"revenue@2011Q3"}],"scale":100,"rule":"year-on-year","value":-0.7370157699249535},"#1295":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q4"},{"ref":"revenue@2011Q4","weight":-1}],"value":22895000},"revenueGrowth@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1295"},{"ref":"revenue@2011Q4"}],"scale":100,"rule":"year-on-year","value":2.738937777841577},"#1296":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2012"},{"ref":"revenue@FY2011","weight":-1}],"value":79091000},"revenueGrowth@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"#1296"},{"ref":"revenue@FY2011"}],"scale":100,"rule":"year-on-year","value":2.2538011932542457},"#1297":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2009"},{"ref":"revenue@FY2008","weight":-1}],"value":-54233000},"revenueGrowth@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"#1297"},{"ref":"revenue@FY2008"}],"scale":100,"rule":"year-on-year","value":-1.7376846848694227},"#1298":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q2"},{"ref":"revenue@2009Q2","weight":-1}],"value":4307000},"revenueGrowth@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1298"},{"ref":"revenue@2009Q2"}],"scale":100,"rule":"year-on-year","value":0.6246174997317055},"#1299":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q3"},{"ref":"revenue@2009Q3","weight":-1}],"value":-14481000},"revenueGrowth@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1299"},{"ref":"revenue@2009Q3"}],"scale":100,"rule":"year-on-year","value":-1.4245423432693527},"#1300":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q4"},{"ref":"revenue@2009Q4","weight":-1}],"value":6319000},"revenueGrowth@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1300"},{"ref":"revenue@2009Q4"}],"scale":100,"rule":"year-on-year","value":0.8959511345784099},"#1301":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2010"},{"ref":"revenue@FY2009","weight":-1}],"value":4786000},"revenueGrowth@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"#1301"},{"ref":"revenue@FY2009"}],"scale":100,"rule":"year-on-year","value":0.15606051861265513},"#1302":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q1"},{"ref":"revenue@2010Q1","weight":-1}],"value":39050000},"revenueGrowth@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1302"},{"ref":"revenue@2010Q1"}],"scale":100,"rule":"year-on-year","value":5.880696406977326},"#1303":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q2"},{"ref":"revenue@2010Q2","weight":-1}],"value":128375000},"revenueGrowth@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1303"},{"ref":"revenue@2010Q2"}],"scale":100,"rule":"year-on-year","value":18.501864238472642},"#1304":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q3"},{"ref":"revenue@2010Q3","weight":-1}],"value":145952000},"revenueGrowth@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1304"},{"ref":"revenue@2010Q3"}],"scale":100,"rule":"year-on-year","value":14.565253838108848},"#1305":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q4"},{"ref":"revenue@2010Q4","weight":-1}],"value":124305000},"revenueGrowth@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1305"},{"ref":"revenue@2010Q4"}],"scale":100,"rule":"year-on-year","value":17.46830746919279},"#1306":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2011"},{"ref":"revenue@FY2010","weight":-1}],"value":437682000},"revenueGrowth@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"#1306"},{"ref":"revenue@FY2010"}],"scale":100,"rule":"year-on-year","value":14.249571469732668},"#1307":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q1"},{"ref":"revenue@2012Q1","weight":-1}],"value":27384000},"revenueGrowth@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1307"},{"ref":"revenue@2012Q1"}],"scale":100,"rule":"year-on-year","value":3.563968311605148},"#1308":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q2"},{"ref":"revenue@2012Q2","weight":-1}],"value":58418000},"revenueGrowth@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1308"},{"ref":"revenue@2012Q2"}],"scale":100,"rule":"year-on-year","value":7.110177444070254},"#1309":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q3"},{"ref":"revenue@2012Q3","weight":-1}],"value":28374000},"revenueGrowth@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1309"},{"ref":"revenue@2012Q3"}],"scale":100,"rule":"year-on-year","value":2.489936790672087},"#1310":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q4"},{"ref":"revenue@2012Q4","weight":-1}],"value":6024000},"revenueGrowth@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1310"},{"ref":"revenue@2012Q4"}],"scale":100,"rule":"year-on-year","value":0.7014414248669443},"#1311":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2013"},{"ref":"revenue@FY2012","weight":-1}],"value":120200000},"revenueGrowth@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"#1311"},{"ref":"revenue@FY2012"}],"scale":100,"rule":"year-on-year","value":3.349758856377827},"#1312":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q1"},{"ref":"revenue@2013Q1","weight":-1}],"value":60105000},"revenueGrowth@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1312"},{"ref":"revenue@2013Q1"}],"scale":100,"rule":"year-on-year","value":7.553337078270439},"#1313":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q2"},{"ref":"revenue@2013Q2","weight":-1}],"value":37307000},"revenueGrowth@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1313"},{"ref":"revenue@2013Q2"}],"scale":100,"rule":"year-on-year","value":4.239292114237148},"#1314":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q3"},{"ref":"revenue@2013Q3","weight":-1}],"value":60523000},"revenueGrowth@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1314"},{"ref":"revenue@2013Q3"}],"scale":100,"rule":"year-on-year","value":5.182114201217369},"#1315":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q4"},{"ref":"revenue@2013Q4","weight":-1}],"value":45337000},"revenueGrowth@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1315"},{"ref":"revenue@2013Q4"}],"scale":100,"rule":"year-on-year","value":5.242320140328638},"#1316":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2014"},{"ref":"revenue@FY2013","weight":-1}],"value":203272000},"revenueGrowth@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"#1316"},{"ref":"revenue@FY2013"}],"scale":100,"rule":"year-on-year","value":5.481219182433517},"#1317":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q1"},{"ref":"revenue@2014Q1","weight":-1}],"value":-39245000},"revenueGrowth@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1317"},{"ref":"revenue@2014Q1"}],"scale":100,"rule":"year-on-year","value":-4.585521226949707},"#1318":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q2"},{"ref":"revenue@2014Q2","weight":-1}],"value":-3107000},"revenueGrowth@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1318"},{"ref":"revenue@2014Q2"}],"scale":100,"rule":"year-on-year","value":-0.3386981433193492},"#1319":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q3"},{"ref":"revenue@2014Q3","weight":-1}],"value":-24919000},"revenueGrowth@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1319"},{"ref":"revenue@2014Q3"}],"scale":100,"rule":"year-on-year","value":-2.0285010956950456},"#1320":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q4"},{"ref":"revenue@2014Q4","weight":-1}],"value":-80548000},"revenueGrowth@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1320"},{"ref":"revenue@2014Q4"}],"scale":100,"rule":"year-on-year","value":-8.849833656352047},"#1321":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2015"},{"ref":"revenue@FY2014","weight":-1}],"value":-147819000},"revenueGrowth@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"#1321"},{"ref":"revenue@FY2014"}],"scale":100,"rule":"year-on-year","value":-3.7788071445553073},"#1322":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q1"},{"ref":"revenue@2015Q1","weight":-1}],"value":-23863000},"revenueGrowth@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1322"},{"ref":"revenue@2015Q1"}],"scale":100,"rule":"year-on-year","value":-2.922234971546689},"#1323":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q2"},{"ref":"revenue@2015Q2","weight":-1}],"value":-39587000},"revenueGrowth@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1323"},{"ref":"revenue@2015Q2"}],"scale":100,"rule":"year-on-year","value":-4.330096726312549},"#1324":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q3"},{"ref":"revenue@2015Q3","weight":-1}],"value":-63882000},"revenueGrowth@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1324"},{"ref":"revenue@2015Q3"}],"scale":100,"rule":"year-on-year","value":-5.307908020190688},"#1325":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q4"},{"ref":"revenue@2015Q4","weight":-1}],"value":-23725000},"revenueGrowth@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1325"},{"ref":"revenue@2015Q4"}],"scale":100,"rule":"year-on-year","value":-2.859756803147484},"equity@FY2008":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":63,"unit":"USD","end":"2008-12-31","value":525023000},"revenue@FY2008":{"kind":"filed","concept":"SalesRevenueNet","filing":59,"unit":"USD","start":"2008-01-01","end":"2008-12-31","value":3120992000}},"quality":[]}