{"schemaVersion":2,"ticker":"SNX","company":{"ticker":"SNX","name":"TD SYNNEX CORP","exchange":"NYSE","cik":1177394,"sic":"5045","sicDescription":"Wholesale-Computers & Peripheral Equipment & Software","fiscalYearEnd":"1130"},"updatedAt":"2026-09-11T02:29:50.773Z","filingsThrough":"Q2 2026","annual":{"keys":["FY2009","FY2010","FY2011","FY2012","FY2013","FY2014","FY2015","FY2016","FY2017","FY2018","FY2019","FY2020","FY2021","FY2022","FY2023","FY2024","FY2025"],"labels":["2009","2010","2011","2012","2013","2014","2015","2016","2017","2018","2019","2020","2021","2022","2023","2024","2025"],"series":{"revenue":[7719197000,8614141000,10409840000,10285507000,10845164000,13839590000,13338397000,14061837000,16771128000,17323163000,19069970000,19977150000,31614169000,62343810000,57555416000,58452436000,62508086000],"costOfRevenue":[7296167000,8122525000,9779342000,9628770000,10190194000,12740586000,11276819000,963393000,1232666000,16326583000,17912711000,18783292000,29724635000,58443611000,53598587000,54471130000,58139104000],"grossProfit":[423030000,491616000,630498000,656737000,654970000,1099004000,1191791000,1282965000,1549312000,996581000,1157258000,1193858000,1889534000,3900199000,3956829000,3981306000,4368982000],"operatingExpenses":[281306000,297562000,381854000,410014000,422095000,845658000,891995000,958859000,1121156000,641113000,680724000,705202000,1268175000,2948079000,2966299000,3008085000,3243141000],"operatingIncome":[149649000,199150000,256228000,255012000,240828000,308507000,354552000,379596000,507337000,405474000,519429000,521341000,623218000,1050873000,1078032000,1194211000,1414919000],"pretaxIncome":[134653000,183586000,229718000,236553000,238052000,284282000,327195000,356064000,463103000,345669000,473287000,436146000,466485000,827130000,789508000,866035000,1057254000],"interestExpense":[null,null,null,null,20436000,28022000,27935000,31130000,47367000,null,null,null,null,null,288318000,319458000,356608000],"netIncome":[89667000,127948000,150331000,151376000,152237000,180034000,208525000,234946000,300240000,299981000,500712000,529160000,395069000,651307000,626911000,689091000,827660000],"dilutedEps":[2.64,3.58,4.08,3.96,3.02,4.57,5.24,5.88,7.48,7.17,9.74,10.21,6.24,6.77,6.7,7.95,9.95],"cash":[59406000,88038000,67571000,163699000,151622000,180143000,336072000,380717000,550688000,454694000,145873000,1412016000,993973000,522604000,1033776000,1059378000,2435389000],"currentAssets":[null,2209193000,2438415000,2580461000,2931733000,3899989000,3649781000,3995030000,5739778000,7162817000,7452992000,8769127000,17734144000,20500865000,20084436000,21324696000,25289438000],"totalAssets":[2099910000,2499861000,2833295000,2963262000,3325889000,4713042000,4444147000,5215281000,7756343000,11543498000,11697960000,13468590000,27666380000,29733998000,29412814000,30274479000,34250898000],"currentLiabilities":[null,1314008000,1372253000,1494707000,1789378000,2721729000,1918157000,2476532000,4041207000,4953627000,4607122000,5630092000,14233455000,16428721000,16738762000,17221235000,20960840000],"totalLiabilities":[1261175000,1507034000,1664837000,1643907000,1914248000,3059057000,2644250000,3239483000,5414831000,8108444000,7909510000,9129730000,19760405000,21708492000,21229632000,22239045000,25800469000],"totalDebt":[null,140333000,383022000,275286000,65405000,264246000,638798000,601095000,1136089000,2622782000,2718260000,1496700000,3955176000,4103793000,4082887000,3907491000,4611390000],"equity":[838735000,992827000,1168458000,1319355000,1411641000,1653985000,1799897000,1975798000,2287298000,3435054000,3788450000,4338860000,7905975000,8025506000,8183182000,8035434000,8450429000],"operatingCashFlow":[262040000,-65901000,219153000,242793000,35707000,-234772000,641344000,324704000,176764000,100706000,549919000,1834366000,809787000,-49604000,1407373000,1217724000,1531704000],"capex":[25011000,12653000,40153000,14481000,28965000,57377000,100106000,123233000,97546000,125305000,137423000,26633000,39687000,65291000,150007000,175112000,142282000],"depreciationAndAmortization":[17803000,16285000,24673000,24630000,24462000,91699000,103510000,121293000,159886000,225287000,372108000,341637000,151664000,463365000,418315000,407532000,414219000],"dilutedShares":[34013000,35757000,36833000,37747000,37633000,38845000,39352000,39530000,39758000,41451000,50936000,51237000,62698000,95509000,92853000,85874000,82430000],"sharesOutstanding":[null,35570000,36164000,36628000,37210000,38924000,39189000,39477000,39673000,50755000,50755000,51133000,95571000,94647000,88669000,83723000,80100000],"totalCosts":[7569548000,8414991000,10153612000,10030495000,10604336000,13531083000,12983845000,13682241000,16263791000,16917689000,18550541000,19455808000,30990951000,61292937000,56477384000,57258225000,61093167000],"ebitda":[null,null,null,null,282950000,404003000,458640000,508487000,670356000,null,null,null,null,null,1496141000,1593025000,1828081000],"debtToCapital":[null,12.38421758621907,24.687524170469487,17.26319591682391,4.428094995010311,13.775504618578264,26.194255534209894,23.32634688363079,33.186110714330574,43.2956917288616,41.77625866221178,25.64792410668385,33.345633994542354,33.83371949195085,33.28602668059343,32.71804017859946,35.30434773288468],"ebit":[null,null,null,null,258488000,312304000,355130000,387194000,510470000,null,null,null,null,null,1077826000,1185493000,1413862000],"capexOutflow":[-25011000,-12653000,-40153000,-14481000,-28965000,-57377000,-100106000,-123233000,-97546000,-125305000,-137423000,-26633000,-39687000,-65291000,-150007000,-175112000,-142282000],"netDebt":[null,52295000,315451000,111587000,-86217000,84103000,302726000,220378000,585401000,2168088000,2572387000,84684000,2961203000,3581189000,3049111000,2848113000,2176001000],"netMargin":[1.161610462849957,1.4853251183141767,1.4441240211184803,1.471740770775811,1.4037316540349227,1.3008622365257931,1.5633437811155269,1.6708058840391906,1.7902194771872233,1.7316756760875598,2.62565698844833,2.6488262840295036,1.2496580251721943,1.0447019519660412,1.0892302472455417,1.178891842933629,1.3240846952184713],"currentRatio":[null,1.681262975567881,1.776942735778315,1.7263992207168362,1.6384089890453555,1.4329086400593152,1.9027540498509767,1.6131550086976465,1.420312792687927,1.4459742326178373,1.6177110135134256,1.5575459512917373,1.245947944473074,1.2478673781117837,1.1998758331111943,1.2382791361943555,1.2065088040364795],"freeCashFlow":[237029000,-78554000,179000000,228312000,6742000,-292149000,541238000,201471000,79218000,-24599000,412496000,1807733000,770100000,-114895000,1257366000,1042612000,1389422000],"grossMargin":[5.480233241877361,5.707080949801031,6.05675015177947,6.385071732487275,6.039281655860621,7.941015593670044,8.935039195489534,9.123736820445295,9.237971351718262,5.7528812723173015,6.068483589643822,5.976117714488804,5.97685803476283,6.255952274973249,6.874816090287663,6.8111891863668435,6.989466930726371],"operatingMargin":[1.9386602000182143,2.3118962180906952,2.4614019043520363,2.4793332987863406,2.220602657553173,2.2291628581482543,2.6581305084861393,2.699476604656988,3.0250618801549902,2.340646451228335,2.7238060678648157,2.609686566902686,1.9713249461024898,1.6856092048272313,1.8730331129914863,2.043047444592386,2.263577547391229],"fcfMargin":[3.0706432288228944,-0.9119191338985512,1.719526909155184,2.219744734022348,0.062165957103092216,-2.1109657150247947,4.057743970283686,1.43275021606352,0.4723474771643267,-0.14200062655994175,2.163065804508345,9.049003486483308,2.435933077981585,-0.184292554465311,2.184618038378873,1.7836929841555278,2.222787624628276],"returnOnAssets":[4.270040144577624,5.56323347401425,5.637599950198345,5.222962527583184,4.841257587868379,4.479053247253894,4.554345225374293,4.864594466670283,4.6291813577081795,3.1086370089784676,4.308783037621822,4.205264527716354,1.9208425337371098,2.2693474248549372,2.1198471356326016,2.3090040287134483,2.5653782696999974],"revenueGrowth":[null,11.593744789775418,20.84594389620509,-1.1943795485809594,5.4412193779071805,27.610702798039743,-3.621443987863804,5.423740199065907,19.266977707108968,3.291579433416758,10.083649273518924,4.7571128848131305,58.25164750727707,97.20211529203884,-7.680624588070573,1.5585327365195356,6.9383763578305],"returnOnEquity":[11.678264572922242,13.971462609510352,13.911261124747545,12.16940340773201,11.1488262890169,11.745333579503829,12.074819000764936,12.445178967051099,14.085537834475225,10.484535030351157,13.863410333821369,13.021774732353016,6.45282684495136,8.176352217348782,7.735493458816654,8.49753147864158,10.04084529878721]}},"quarterly":{"keys":["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":["Q3 '10","Q4 '10","Q1 '11","Q2 '11","Q3 '11","Q4 '11","Q1 '12","Q2 '12","Q3 '12","Q4 '12","Q1 '13","Q2 '13","Q3 '13","Q4 '13","Q1 '14","Q2 '14","Q3 '14","Q4 '14","Q1 '15","Q2 '15","Q3 '15","Q4 '15","Q1 '16","Q2 '16","Q3 '16","Q4 '16","Q1 '17","Q2 '17","Q3 '17","Q4 '17","Q1 '18","Q2 '18","Q3 '18","Q4 '18","Q1 '19","Q2 '19","Q3 '19","Q4 '19","Q1 '20","Q2 '20","Q3 '20","Q4 '20","Q1 '21","Q2 '21","Q3 '21","Q4 '21","Q1 '22","Q2 '22","Q3 '22","Q4 '22","Q1 '23","Q2 '23","Q3 '23","Q4 '23","Q1 '24","Q2 '24","Q3 '24","Q4 '24","Q1 '25","Q2 '25","Q3 '25","Q4 '25","Q1 '26","Q2 '26"],"series":{"revenue":[2177066000,2468225000,2500934000,2495802000,2572133000,2840971000,2460694000,2482799000,2576948000,2765066000,2460839000,2591361000,2733913000,3059051000,3026984000,3453535000,3535202000,3823869000,3202458000,3253785000,3332537000,3549617000,3125622000,3379499000,3669814000,3886902000,3520869000,3936268000,4276686000,5311877000,4493350000,4908281000,4822268000,3099265000,5249453000,5722889000,6203659000,1893970000,4081024000,4470928000,5306361000,6118837000,4939014000,5856825000,5207064000,15611265000,15469977000,15269791000,15356085000,16247957000,15125371000,14062124000,13960615000,14407306000,13975253000,13947908000,14684712000,15844563000,14531707000,14946315000,15650924000,17379140000,17161198000,19574813000],"costOfRevenue":[2052197000,2327306000,2357138000,2350694000,2418380000,2653130000,2291422000,2326363000,2425019000,2585966000,2304752000,2436571000,2569633000,2879238000,2820338000,3174521000,3235480000,3510247000,2914240000,2953726000,3041759000,3012292000,2631130000,2880859000,3096529000,3206961000,2880553000,3265630000,3590007000,4525904000,3824096000,4239137000,4392151000,3375474000,4570532000,5024421000,5477669000,2840091000,3825920000,4196312000,5008881000,5752179000,4634447000,5527650000,4894442000,14668096000,14501316000,14314002000,14440055000,15188238000,14121804000,13098714000,12989342000,13388727000,12969487000,12974361000,13723664000,14803618000,13533701000,13899942000,14521071000,16184390000,15909052000,18235352000],"grossProfit":[124869000,140919000,143796000,145108000,153753000,187841000,169272000,156436000,151929000,179100000,156087000,154790000,164280000,179813000,206646000,279014000,299722000,313622000,288218000,300059000,290778000,312736000,284192000,294030000,325957000,378786000,341783000,372245000,374944000,460340000,413515000,429158000,430117000,-276209000,678921000,698468000,725990000,-946121000,255105000,274616000,297480000,366657000,304567000,329175000,312622000,943169000,968661000,955789000,916030000,1059719000,1003567000,963410000,971273000,1018579000,1005766000,973547000,961048000,1040945000,998006000,1046373000,1129853000,1194750000,1252146000,1339461000],"operatingExpenses":[72715000,77548000,94992000,92709000,89011000,105142000,107359000,99186000,96941000,106528000,102100000,104797000,102779000,112419000,150393000,226097000,238484000,230684000,223864000,224160000,223215000,220756000,220270000,230518000,240946000,267125000,256511000,263184000,269416000,332045000,328729000,331432000,342471000,null,569815000,576677000,569563000,null,164848000,196419000,175102000,168833000,172189000,184712000,169671000,732895000,658897000,681358000,628078000,681938000,654223000,673698000,659454000,685187000,671545000,671714000,657513000,715009000,764954000,791516000,743892000,792936000,838489000,895762000],"operatingIncome":[52154000,64609000,50853000,54160000,66518000,84697000,63988000,59321000,57051000,74652000,55940000,51964000,63499000,69425000,61950000,68083000,78802000,99672000,78947000,89361000,81279000,104965000,75626000,75306000,98022000,130642000,101759000,125130000,122216000,158232000,111496000,124002000,113843000,56133000,161963000,174655000,208855000,-26044000,100445000,88144000,132373000,200379000,141748000,147901000,148204000,185365000,222440000,252737000,241534000,334162000,298162000,252883000,240233000,286754000,302572000,263948000,302879000,324812000,304459000,328139000,383657000,398664000,489360000,519362000],"pretaxIncome":[47269000,60405000,45649000,48071000,58832000,77166000,60052000,53420000,52132000,70949000,51708000,47629000,72675000,66040000,60420000,61726000,70652000,91484000,72573000,81962000,74335000,98325000,73444000,69743000,90127000,122750000,93254000,115962000,114316000,141199000,92867000,106181000,92913000,165417000,119662000,153057000,164823000,35745000,80798000,66978000,112650000,175720000,117575000,124583000,126635000,97691000,175829000,198514000,187563000,265224000,217806000,174434000,170159000,227109000,223797000,184156000,220914000,237168000,214883000,238078000,293261000,311032000,422408000,429933000],"netIncome":[30914000,37531000,29721000,31401000,39036000,50173000,38223000,34374000,35139000,43640000,33369000,30769000,46611000,41488000,38417000,39551000,44986000,57080000,46323000,51874000,48171000,62157000,46562000,44362000,58704000,85318000,61789000,73148000,75163000,90140000,24098000,93742000,66940000,115202000,87106000,114473000,123132000,176001000,122584000,56960000,134464000,215152000,87822000,93102000,94705000,119441000,132324000,148917000,148835000,221231000,167020000,133087000,139262000,187542000,172128000,143605000,178556000,194802000,167537000,184921000,226795000,248407000,326915000,334088000],"dilutedEps":[0.86,1.03792994687915,0.8,0.85,1.07,1.3619654250967987,1.02,0.9,0.93,1.1230703693717983,0.88,0.81,0.19,1.0559522011221407,1,1,1.14,1.4362072921978581,1.16,1.3,1.21,1.559315294296655,1.17,1.11,1.47,2.127469478357381,1.54,1.83,1.87,2.2386635228013847,0.6,2.34,1.68,2.446654867636332,1.69,2.23,2.4,3.4174523366317233,2.36,1.1,2.6,4.131974840566186,1.69,1.78,1.81,1.2415768367187092,1.37,1.55,1.55,2.3035520338198796,1.75,1.41,1.49,2.053294167109223,1.93,1.66,2.08,2.286214937238989,1.98,2.21,2.74,3.043352031234556,4.04,4.15],"cash":[68063000,88038000,101171000,95135000,86276000,67571000,68756000,97214000,172992000,163699000,232074000,216386000,139363000,151622000,148403000,204595000,127664000,180143000,169771000,215505000,308076000,336072000,447627000,589006000,223282000,380717000,210147000,305566000,243265000,550688000,372344000,354176000,203988000,454694000,243605000,271491000,262279000,145873000,296193000,1112556000,1452273000,1412016000,1443748000,1656874000,4050364000,993973000,510207000,521514000,350810000,522604000,539285000,852079000,1250872000,1033776000,1030946000,1173648000,853923000,1059378000,541863000,767099000,874350000,2435389000,1562557000,1094181000],"currentAssets":[null,2209193000,null,null,2278323000,2438415000,2297979000,2180218000,2349140000,2580461000,2443399000,2490972000,2561658000,2931733000,3124689000,3585083000,3607548000,3899989000,3297465000,3309015000,3414229000,3649781000,3388365000,3637139000,3615722000,3995030000,3896996000,4325509000,4453933000,5739778000,5525766000,5427351000,5405197000,7162817000,6429154000,7015116000,7202488000,7452992000,6947456000,7968621000,8564151000,8769127000,6804611000,7239756000,9603421000,17734144000,18948867000,18535441000,19882451000,20500865000,19965236000,18721193000,19168500000,20084436000,18580706000,18583712000,20057783000,21324696000,19958873000,21492779000,22577914000,25289438000,26109224000,29588909000],"totalAssets":[null,2499861000,null,null,2655939000,2833295000,2699164000,2560499000,2731821000,2963262000,2813940000,2875934000,2950150000,3325889000,3928573000,4474966000,4477069000,4713042000,4108334000,4114920000,4214520000,4444147000,4183700000,4442821000,4821936000,5215281000,5107768000,5528922000,5739360000,7756343000,7457783000,7315808000,7258302000,11543498000,10761335000,11275958000,11426327000,11697960000,11727054000,12639159000,13263107000,13468590000,27666380000,8159898000,10506980000,27666380000,28722664000,28057829000,29092068000,29733998000,29235166000,27978948000,28504594000,29412814000,27800029000,27715794000,29207547000,30274479000,28796066000,30509182000,31683202000,34250898000,35083705000,38506013000],"currentLiabilities":[null,1314008000,null,null,1242091000,1372253000,1182562000,1162824000,1284267000,1494707000,1332376000,1395289000,1459041000,1789378000,2032780000,2549223000,2515518000,2721729000,2093813000,1660123000,1737962000,1918157000,1630423000,1842122000,2115983000,2476532000,2315999000,2665243000,2773362000,4041207000,3741173000,3639823000,3581999000,4953627000,3880479000,4461217000,4578681000,4607122000,4227152000,5229297000,5632148000,5630092000,3968308000,4270330000,4007393000,14233455000,15206974000,14659708000,15930887000,16428721000,15790616000,14412986000,15532022000,16738762000,15254932000,14703062000,15990394000,17221235000,15733857000,17122402000,18880734000,20960840000,21440995000,24673025000],"totalLiabilities":[null,1507034000,null,null,1527572000,1664837000,1475501000,1314709000,1437443000,1643907000,1468047000,1519898000,1583507000,1914248000,2402632000,2893540000,2851960000,3059057000,2423520000,2386532000,2464735000,2644250000,2362298000,2567820000,2895153000,3239483000,3069549000,3412712000,3522489000,5414831000,5142344000,5004333000,4930940000,8108444000,7250894000,7738905000,7824517000,7909510000,7871366000,8804778000,9169525000,9129730000,5596735000,5904230000,8168690000,19760405000,20700807000,20076164000,21320414000,21708492000,21086580000,19710178000,20136846000,21229632000,19697854000,19759334000,21043464000,22239045000,20745671000,22166815000,23229401000,25800469000,26300969000,29555654000],"totalDebt":[null,140333000,null,null,null,383022000,220790000,290704000,300583000,275286000,297725000,67175000,68232000,65405000,281826000,278932000,274601000,264246000,260318000,654607000,737511000,638798000,704743000,624538000,620544000,601095000,590399000,579032000,564085000,1136089000,1121206000,1106622000,1090654000,2622782000,2827616000,2792649000,2757021000,2718260000,2682140000,2645477000,2609809000,1496700000,1496970000,1497325000,4016449000,3955176000,3935220000,3902627000,3882247000,4103793000,3815952000,3805374000,4079332000,4082887000,4009174000,4595726000,4050202000,3907491000,3737009000,3723280000,4240133000,4611390000,4722227000,4720203000],"equity":[null,992827000,1045363000,1083296000,1128367000,1168458000,1223663000,1245790000,1294378000,1319355000,1345893000,1356036000,1366643000,1411641000,1525941000,1581426000,1625109000,1653985000,1684814000,1728388000,1749785000,1799897000,1821402000,1875001000,1926783000,1975798000,2038219000,2116210000,2216871000,2287298000,2318705000,2314791000,2328326000,3435054000,3510442000,3537053000,3601810000,3788450000,3855688000,3834381000,4093582000,4338860000,2129298000,2255668000,2338290000,7905975000,8021857000,7981665000,7771654000,8025506000,8148586000,8268770000,8367748000,8183182000,8102175000,7956460000,8164083000,8035434000,8050395000,8342367000,8453801000,8450429000,8782736000,8950359000],"operatingCashFlow":[null,-32898000,59423000,102831000,-46226000,103125000,74178000,48191000,96270000,24154000,40905000,50567000,26615000,-82380000,-35018000,-164724000,-46867000,11837000,208175000,127398000,221849000,83922000,143343000,140605000,-10326000,51082000,-185630000,39997000,65464000,256933000,-5674000,68384000,-103095000,141091000,-158300000,110920000,249853000,347446000,58141000,1168340000,320616000,287269000,24977000,279341000,-55527000,560996000,-1320448000,1035966000,-67311000,302189000,-102795000,707545000,591955000,210668000,384709000,-114708000,385782000,561941000,-747997000,573182000,246141000,1460378000,-895866000,-265611000],"capex":[null,5507000,8629000,7322000,5384000,18818000,4605000,2690000,4245000,2941000,3041000,5086000,7216000,13622000,4293000,15976000,19952000,17156000,22400000,22931000,26164000,28611000,35859000,31676000,27626000,28072000,21646000,23654000,26830000,25416000,22360000,27660000,25453000,49832000,28800000,31612000,33020000,43991000,51900000,32720000,42706000,null,4253000,4861000,4997000,25576000,25217000,21284000,32021000,null,37278000,30331000,39808000,42590000,41088000,37822000,47142000,49060000,41525000,30243000,32221000,38293000,33147000,66822000],"depreciationAndAmortization":[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26178000,null,null,null,35947000,35482000,36873000,51584000,48634000,48872000,48708000,79073000,94374000,95465000,91553000,90716000,84858000,82326000,84275000,90178000,15614000,15886000,15294000,104870000,155501000,99625000,101517000,106722000,104678000,104954000,105285000,103398000,100619000,106287000,98188000,102438000,99710000,103595000,105836000,105078000,104675000,105279000],"dilutedShares":[35910000,36144000,36963000,37098000,36594000,36674000,37632000,38348000,37917000,37090000,38030000,37869000,37559000,37072000,38065000,39011000,39068000,39220000,39303000,39343000,39328000,39433000,39462000,39477000,39534000,39644000,39705000,39711000,39748000,39866000,39978000,39742000,39475000,46614000,50927000,50939000,50845000,51035000,51232000,51047000,51241000,51432000,51563000,51707000,51766000,95755000,95892000,95742000,95407000,95092000,94539000,93643000,92881000,90384000,88203000,85869000,84937000,84527000,83970000,82935000,81901000,80936000,80178000,79755000],"sharesOutstanding":[null,35570000,null,null,36078000,36164000,36539000,36679000,36718000,36628000,36711000,36862000,37023000,37210000,38607000,38704000,38781000,38924000,39010000,39094000,39059000,39189000,39238000,39298000,39361000,39477000,39519000,39544000,39576000,39673000,39714000,39289000,39208000,50755000,50720000,50593000,50605000,50755000,50856000,50852000,50926000,51133000,51154000,51227000,51305000,95571000,95471000,95235000,94964000,94647000,93614000,93028000,92034000,88669000,null,84664000,84270000,83723000,83216000,81920000,80866000,80100000,79812000,79339000],"totalCosts":[2124912000,2403616000,2450081000,2441642000,2505615000,2756274000,2396706000,2423478000,2519897000,2690414000,2404899000,2539397000,2670414000,2989626000,2965034000,3385452000,3456400000,3724197000,3123511000,3164424000,3251258000,3444652000,3049996000,3304193000,3571792000,3756260000,3419110000,3811138000,4154470000,5153645000,4381854000,4784279000,4708425000,3043132000,5087490000,5548234000,5994804000,1920014000,3980579000,4382784000,5173988000,5918458000,4797267000,5708924000,5058860000,15425901000,15247537000,15017054000,15114551000,15913795000,14827209000,13809241000,13720382000,14120552000,13672681000,13683960000,14381833000,15519751000,14228310000,14618840000,15267267000,16980476000,16672722000,19057567000],"debtToCapital":[null,12.38421758621907,null,null,null,24.687524170469487,15.285371002033296,18.919956732665405,18.8457899597545,17.26319591682391,18.114002158652436,4.719960708566755,4.755257426605105,4.428094995010311,15.589730313696402,14.99345824835865,14.454890483284291,13.775504618578264,13.383050610447004,27.46992754915558,29.651115106525317,26.194255534209894,27.897963101880535,24.986127441900287,24.36059445842642,23.32634688363079,22.460433581448502,21.48348831014061,20.283852027863798,33.186110714330574,32.59404095047808,32.34400523994034,31.89998186593662,43.2956917288616,44.6132869090185,44.119754768865896,43.35735609265288,41.77625866221178,41.02493978122398,40.82615699294645,38.932668555362504,25.64792410668385,41.281284229406104,39.89682368179211,63.203996261687536,33.345633994542354,32.91122069382007,32.838531735840895,33.31285378175085,33.83371949195085,31.89385164725959,31.516718700721146,32.77340548948026,33.28602668059343,33.10262135126318,36.61295331347066,33.1595504771667,32.71804017859946,31.703409843253016,30.858519232329606,33.402828469093976,35.30434773288468,34.96660449939774,34.52822934419228],"capexOutflow":[null,-5507000,-8629000,-7322000,-5384000,-18818000,-4605000,-2690000,-4245000,-2941000,-3041000,-5086000,-7216000,-13622000,-4293000,-15976000,-19952000,-17156000,-22400000,-22931000,-26164000,-28611000,-35859000,-31676000,-27626000,-28072000,-21646000,-23654000,-26830000,-25416000,-22360000,-27660000,-25453000,-49832000,-28800000,-31612000,-33020000,-43991000,-51900000,-32720000,-42706000,null,-4253000,-4861000,-4997000,-25576000,-25217000,-21284000,-32021000,null,-37278000,-30331000,-39808000,-42590000,-41088000,-37822000,-47142000,-49060000,-41525000,-30243000,-32221000,-38293000,-33147000,-66822000],"netDebt":[null,52295000,null,null,null,315451000,152034000,193490000,127591000,111587000,65651000,-149211000,-71131000,-86217000,133423000,74337000,146937000,84103000,90547000,439102000,429435000,302726000,257116000,35532000,397262000,220378000,380252000,273466000,320820000,585401000,748862000,752446000,886666000,2168088000,2584011000,2521158000,2494742000,2572387000,2385947000,1532921000,1157536000,84684000,53222000,-159549000,-33915000,2961203000,3425013000,3381113000,3531437000,3581189000,3276667000,2953295000,2828460000,3049111000,2978228000,3422078000,3196279000,2848113000,3195146000,2956181000,3365783000,2176001000,3159670000,3626022000],"netMargin":[1.4199845112642429,1.5205663989304055,1.188396015248703,1.258152689997043,1.5176509146299977,1.766051114214119,1.553342268481981,1.3844858162098503,1.363589796922561,1.5782625080197,1.3560009411424314,1.1873683365613668,1.7049189202436217,1.3562376044073798,1.2691510757902915,1.1452323488831009,1.272515686515226,1.492728961164726,1.4464826704987233,1.5942663697816544,1.4454753240549167,1.7510903289002728,1.4896874926014725,1.312679778866631,1.5996451046292808,2.1950128920152863,1.7549360683399469,1.8583084281862923,1.7575056948300625,1.6969519437291187,0.5363036487253386,1.909874353159487,1.3881435042598211,3.7170748548446166,1.6593347916440058,2.0002659495929414,1.984828630974075,9.2927026299255,3.003755920082803,1.2740084385165673,2.5340153072887426,3.5162237529778944,1.7781281850992932,1.58963260811105,1.8187792583306064,0.7650949490640252,0.855360030593452,0.9752392812711058,0.9692249033526449,1.3615927220880755,1.104237377053429,0.9464217496588708,0.9975348507211179,1.301714560654157,1.2316628543325836,1.029580923533479,1.215931235151224,1.2294564387796623,1.1529065374081655,1.237234729764494,1.4490837729452908,1.4293400018643039,1.9049660752122315,1.7067238394563464],"currentRatio":[null,1.681262975567881,null,null,1.834264156168912,1.776942735778315,1.9432207359952374,1.8749337818964864,1.8291679222466979,1.7263992207168362,1.8338659657634182,1.7852731584639454,1.755713513191199,1.6384089890453555,1.5371506016391345,1.4063434230744034,1.4341173468049127,1.4329086400593152,1.57486126984597,1.9932348386234031,1.9645015253498064,1.9027540498509767,2.078212218546966,1.9744289466169993,1.7087670364081375,1.6131550086976465,1.6826414864600545,1.6229323179912676,1.6059688565719152,1.420312792687927,1.4770142947145186,1.4911030014371578,1.5089889751504677,1.4459742326178373,1.656793916421143,1.572466885157122,1.573048657462706,1.6177110135134256,1.6435311528896996,1.5238417324546685,1.520583443474852,1.5575459512917373,1.714738624118894,1.6953621851238663,2.396426055542843,1.245947944473074,1.2460642728790092,1.2643799590005476,1.2480441923917984,1.2478673781117837,1.2643734734604402,1.2989114816319116,1.2341277909598634,1.1998758331111943,1.2180130334242067,1.2639348184752264,1.254364526602659,1.2382791361943555,1.2685302148100113,1.2552432187960545,1.1958175990403763,1.2065088040364795,1.2177244572838155,1.199241236127309],"freeCashFlow":[null,-38405000,50794000,95509000,-51610000,84307000,69573000,45501000,92025000,21213000,37864000,45481000,19399000,-96002000,-39311000,-180700000,-66819000,-5319000,185775000,104467000,195685000,55311000,107484000,108929000,-37952000,23010000,-207276000,16343000,38634000,231517000,-28034000,40724000,-128548000,91259000,-187100000,79308000,216833000,303455000,6241000,1135620000,277910000,null,20724000,274480000,-60524000,535420000,-1345665000,1014682000,-99332000,null,-140073000,677214000,552147000,168078000,343621000,-152530000,338640000,512881000,-789522000,542939000,213920000,1422085000,-929013000,-332433000],"grossMargin":[5.735655235073259,5.709325527453939,5.749691915100518,5.814083008187349,5.977645790478175,6.61185911436618,6.879034938923735,6.300791969063948,5.895695217753715,6.477241411235754,6.342836731700043,5.973309006348401,6.008969561211348,5.878064798527387,6.826795252303944,8.079084184755619,8.478214257629409,8.201693101934193,8.999899452233254,9.22184471315714,8.725424503913985,8.810415320864195,9.092334261788533,8.700402041841112,8.882112281439877,9.745190385556416,9.707347816689573,9.456800197547524,8.767162237302434,8.666239824453767,9.202821947989808,8.743549931228468,8.919392285953414,-8.91208076753682,12.933176085203543,12.204814736053766,11.702609701790507,-49.95438153719436,6.25100464981338,6.142259504067164,5.606101808753683,5.992266177379786,6.166554700999026,5.620365983275922,6.003805599470258,6.041592401384513,6.261554235019225,6.259345658365592,5.965257420755355,6.522167679296542,6.634990969808277,6.851098738711165,6.957236482776725,7.06987829646986,7.196764165915279,6.979878272784708,6.544547826338031,6.5697299445873005,6.86778229150918,7.000876135689634,7.219081761562449,6.874620953626014,7.296378726007356,6.8427780127452555],"operatingMargin":[2.3956095038000687,2.617630078295131,2.0333603365782547,2.1700439377803207,2.5861026626539143,2.9812694321765343,2.6004046013035347,2.389279196584178,2.213897990956744,2.699827056569355,2.273208446387594,2.0052783074222384,2.3226415763778876,2.26949468969298,2.0465915908376124,1.9714003188037763,2.229066401297578,2.6065746499160927,2.465200168120862,2.746370765124309,2.4389526657918577,2.9570795947844517,2.419550412685859,2.2283184578542556,2.6710345537948244,3.3610829395750135,2.890167171797644,3.178899404207234,2.8577267538463196,2.9788340355019516,2.4813557813212856,2.526383473154858,2.360777128106526,1.8111713583704523,3.0853309859141516,3.051867684311193,3.3666421703707443,-1.3751009783681896,2.4612695245114953,1.9714922718504972,2.494609771178403,3.2747889835927966,2.8699655437299834,2.525276066810943,2.8462104556425656,1.187379754299219,1.437881905060363,1.6551438064869388,1.5728878812535878,2.056640105583736,1.9712706551131869,1.7983271943840065,1.720790953693659,1.9903374024262412,2.165055616524438,1.892384148217783,2.0625464088093795,2.0499902711106643,2.095135829534686,2.1954508519323994,2.451337697378123,2.2939224840814907,2.851549175063419,2.6532156399144147],"fcfMargin":[null,-1.555976460816984,2.0310012179449757,3.8267859389486825,-2.0065058844157746,2.967541731330591,2.827373090680922,1.8326493606610927,3.5710848647314575,0.7671787942855613,1.53866222048659,1.7551008909989771,0.7095690316407288,-3.1382935426705867,-1.2986854241713865,-5.232319927262935,-1.8901041581216576,-0.1390999534764397,5.801012847006893,3.210630081581912,5.871952809526196,1.558224450694258,3.43880354054329,3.223229241967522,-1.0341668542329394,0.591988169498485,-5.8870693570252115,0.4151902258687671,0.9033630245475118,4.358478180123523,-0.6238997629830749,0.8296998480730831,-2.6657166296025023,2.9445368498660165,-3.564180877512381,1.3858035687919161,3.4952436940844107,16.02216508181228,0.15292730451964998,25.400095908500425,5.237299158500524,null,0.4195979197467349,4.686498230696666,-1.1623440771997424,3.429702845989739,-8.69855850464419,6.645028736804584,-0.6468575812129198,null,-0.9260797635972037,4.815872765735817,3.9550334995986924,1.166616437521352,2.4587819626592804,-1.0935690140772365,2.30607178404316,3.2369526379490554,-5.4330988093828205,3.632594388650313,1.3668202593022623,8.182712148011927,-5.413450739278225,-1.6982690971300722],"returnOnAssets":[null,null,null,null,5.184192859851073,5.637599950198345,5.884525727225171,6.3193151022515535,5.861768155968343,5.222962527583184,5.315408524852787,5.25774896885513,5.434346637812829,4.841257587868379,4.665471167797526,4.518276673604593,4.428090783373966,4.479053247253894,4.6769235975979315,4.662762695570115,4.681491497124403,4.554345225374293,5.035290496879294,4.703390766324898,4.687346455291765,4.864594466670283,5.3850048237802675,5.5949897625721,5.594351299310237,4.6291813577081795,4.178869673124561,4.408703024508885,4.230299264590816,3.10864737175814,3.9847153962118256,4.127859612690908,4.708822422965957,4.308783037621822,4.768594139847012,4.0031332483131905,3.969382206169651,4.205264527716354,2.510052817431453,5.101577441708054,4.129400115363482,1.9208473957802812,1.5590688148570138,2.7356051361257427,2.7754051056985007,2.2693474248549372,2.3672487392989003,2.3919041596557205,2.2938829337019566,2.1198471356326016,2.2162420940263288,2.3073524606685494,2.36286849936827,2.3090040287134483,2.4188948018410104,2.4931431487408426,2.5424387537095328,2.5653782696999974,3.090299118323389,3.2926227332980806],"revenueGrowth":[null,null,null,null,18.146762661306546,15.101783670451429,-1.6089988780191744,-0.5209948545597753,0.18719871795120913,-2.6717977761828604,0.005892646546046265,4.372564996199846,6.09112019334499,10.632115110453055,23.00617797425999,33.271088049870315,29.309235517004375,25.00180611568752,5.796991328662449,-5.783928641232827,-5.732770008616194,-7.17210762188768,-2.3992820514742164,3.86362344162261,10.120727841881427,9.502011062038518,12.645387062159141,16.474897610562977,16.53685990625138,36.66094488618443,27.620482329788466,24.693770850968487,12.757120817380564,-41.65405185398683,16.82715568562432,16.59660479911398,28.646085203062132,-38.889704494452715,-22.258109559224547,-21.87638096772452,-14.464012286942275,223.06937279893555,21.023890082489103,30.997971785723234,-1.8712824099227365,155.13451330702225,213.21994632936855,160.71789749565676,194.90870479026182,4.078413888944943,-2.2275792653085436,-7.908863978557401,-9.087407369782074,-11.32850733172177,-7.603899434929562,-0.8122243837417442,5.186712763012236,9.975890010248968,3.9817096692274623,7.158112886893142,6.579713650495833,9.685196114275918,18.094852862089784,30.967485965604236],"returnOnEquity":[null,null,null,11.960442944495318,12.20250149109288,13.911261124747545,14.000104009385526,13.894377451068788,13.035544392827145,12.16940340773201,11.404460537151165,10.985899902606862,11.603741571374297,11.1488262890169,10.953627542539019,11.30683562885239,10.993023485903912,11.745333579503829,11.706903827915864,12.10116338863755,12.056556442957913,12.074819000764936,11.908222425543663,11.170151210429959,11.520798744916455,12.445178967051099,12.963604457536116,13.978664620838135,14.258816011182402,14.085537834475225,12.052034875981311,12.780091902484337,12.097165425393003,10.484569981014799,12.454309352637702,13.114532786588295,14.83652314213367,13.863410333821369,14.558255148904514,12.987350900788098,12.73512772318811,13.021774732353016,16.521275070651793,17.423176726492677,15.260906933471313,6.452843178368675,8.660531732595945,9.678047983786401,10.870821836401863,8.176352217348782,8.48465314153731,8.248062282640433,8.18617691039606,7.735493458816654,7.778331119385733,7.920220545409834,8.248705179722682,8.49753147864158,8.47543146384755,8.90635872139756,9.315927346706717,10.04084529878721,11.727325118541524,13.140843149888571]}},"filings":[{"accn":"0001564590-20-002467","filed":"2020-01-29","form":"10-K"},{"accn":"0001564590-19-011042","filed":"2019-04-09","form":"10-Q"},{"accn":"0001564590-19-024450","filed":"2019-07-03","form":"10-Q"},{"accn":"0001564590-19-036432","filed":"2019-10-04","form":"10-Q"},{"accn":"0001193125-21-262280","filed":"2021-09-01","form":"8-K"},{"accn":"0001564590-20-015717","filed":"2020-04-07","form":"10-Q"},{"accn":"0001564590-20-032134","filed":"2020-07-09","form":"10-Q"},{"accn":"0001564590-20-046226","filed":"2020-10-09","form":"10-Q"},{"accn":"0001564590-22-003003","filed":"2022-01-28","form":"10-K"},{"accn":"0001564590-21-018192","filed":"2021-04-08","form":"10-Q"},{"accn":"0001564590-21-035996","filed":"2021-07-07","form":"10-Q"},{"accn":"0001564590-21-050180","filed":"2021-10-05","form":"10-Q"},{"accn":"0001177394-23-000010","filed":"2023-01-24","form":"10-K"},{"accn":"0001177394-22-000030","filed":"2022-04-05","form":"10-Q"},{"accn":"0001177394-22-000045","filed":"2022-07-07","form":"10-Q"},{"accn":"0001177394-22-000059","filed":"2022-10-04","form":"10-Q"},{"accn":"0001177394-24-000014","filed":"2024-01-26","form":"10-K"},{"accn":"0001177394-23-000033","filed":"2023-04-05","form":"10-Q"},{"accn":"0001177394-23-000048","filed":"2023-07-06","form":"10-Q"},{"accn":"0001177394-23-000054","filed":"2023-10-03","form":"10-Q"},{"accn":"0001177394-25-000009","filed":"2025-01-24","form":"10-K"},{"accn":"0001177394-24-000038","filed":"2024-04-04","form":"10-Q"},{"accn":"0001177394-24-000065","filed":"2024-07-03","form":"10-Q"},{"accn":"0001177394-24-000075","filed":"2024-10-03","form":"10-Q"},{"accn":"0001628280-26-003598","filed":"2026-01-27","form":"10-K"},{"accn":"0001177394-25-000028","filed":"2025-04-02","form":"10-Q"},{"accn":"0001177394-25-000042","filed":"2025-07-02","form":"10-Q"},{"accn":"0001628280-25-043406","filed":"2025-10-01","form":"10-Q"},{"accn":"0001628280-26-023123","filed":"2026-04-02","form":"10-Q"},{"accn":"0001628280-26-046858","filed":"2026-07-02","form":"10-Q"},{"accn":"0001564590-19-001232","filed":"2019-01-28","form":"10-K"},{"accn":"0001177394-18-000096","filed":"2018-10-09","form":"10-Q"},{"accn":"0001177394-12-000006","filed":"2012-01-27","form":"10-K"},{"accn":"0001177394-11-000010","filed":"2011-10-12","form":"10-Q/A"},{"accn":"0001177394-13-000010","filed":"2013-01-28","form":"10-K"},{"accn":"0001177394-12-000025","filed":"2012-04-06","form":"10-Q"},{"accn":"0001177394-12-000031","filed":"2012-07-06","form":"10-Q"},{"accn":"0001177394-12-000039","filed":"2012-10-05","form":"10-Q"},{"accn":"0001177394-14-000007","filed":"2014-01-27","form":"10-K"},{"accn":"0001177394-13-000027","filed":"2013-04-04","form":"10-Q"},{"accn":"0001177394-13-000037","filed":"2013-07-08","form":"10-Q"},{"accn":"0001177394-13-000040","filed":"2013-10-08","form":"10-Q"},{"accn":"0001177394-15-000007","filed":"2015-01-29","form":"10-K"},{"accn":"0001177394-14-000017","filed":"2014-04-08","form":"10-Q"},{"accn":"0001177394-14-000030","filed":"2014-07-08","form":"10-Q"},{"accn":"0001177394-14-000041","filed":"2014-10-07","form":"10-Q"},{"accn":"0001177394-16-000048","filed":"2016-01-28","form":"10-K"},{"accn":"0001177394-15-000019","filed":"2015-04-07","form":"10-Q"},{"accn":"0001177394-15-000028","filed":"2015-07-08","form":"10-Q"},{"accn":"0001177394-15-000033","filed":"2015-10-05","form":"10-Q"},{"accn":"0001177394-17-000012","filed":"2017-01-26","form":"10-K"},{"accn":"0001177394-16-000063","filed":"2016-04-07","form":"10-Q"},{"accn":"0001177394-16-000072","filed":"2016-07-05","form":"10-Q"},{"accn":"0001177394-16-000081","filed":"2016-10-04","form":"10-Q"},{"accn":"0001177394-18-000010","filed":"2018-01-29","form":"10-K"},{"accn":"0001177394-17-000021","filed":"2017-04-04","form":"10-Q"},{"accn":"0001177394-17-000032","filed":"2017-07-05","form":"10-Q"},{"accn":"0001177394-17-000042","filed":"2017-10-03","form":"10-Q"},{"accn":"0001177394-18-000022","filed":"2018-04-06","form":"10-Q"},{"accn":"0001177394-18-000063","filed":"2018-07-06","form":"10-Q"},{"accn":"0001564590-21-003035","filed":"2021-01-28","form":"10-K"}],"provenance":{"#0":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2016-12-01","end":"2017-11-30","value":16771128000},"revenue@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#0"}],"rule":"component-sum","value":16771128000},"#1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2017-12-01","end":"2018-02-28","value":4493350000},"revenue@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#1"}],"rule":"component-sum","value":4493350000},"#2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":2,"unit":"USD","start":"2018-03-01","end":"2018-05-31","value":4908281000},"revenue@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#2"}],"rule":"component-sum","value":4908281000},"#3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":3,"unit":"USD","start":"2018-06-01","end":"2018-08-31","value":4822268000},"revenue@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#3"}],"rule":"component-sum","value":4822268000},"#4":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":4,"unit":"USD","start":"2017-12-01","end":"2018-11-30","value":17323163000},"#5":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":3,"unit":"USD","start":"2017-12-01","end":"2018-08-31","value":14223898000},"#6":{"kind":"computed","op":"sum","terms":[{"ref":"#4"},{"ref":"#5","weight":-1}],"rule":"quarter-from-ytd","value":3099265000},"revenue@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#6"}],"rule":"component-sum","value":3099265000},"revenue@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#4"}],"rule":"component-sum","value":17323163000},"#7":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":5,"unit":"USD","start":"2018-12-01","end":"2019-02-28","value":5249453000},"revenue@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#7"}],"rule":"component-sum","value":5249453000},"#8":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":6,"unit":"USD","start":"2019-03-01","end":"2019-05-31","value":5722889000},"revenue@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#8"}],"rule":"component-sum","value":5722889000},"#9":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":7,"unit":"USD","start":"2019-06-01","end":"2019-08-31","value":6203659000},"revenue@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#9"}],"rule":"component-sum","value":6203659000},"#10":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":8,"unit":"USD","start":"2018-12-01","end":"2019-11-30","value":19069970000},"#11":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":7,"unit":"USD","start":"2018-12-01","end":"2019-08-31","value":17176000000},"#12":{"kind":"computed","op":"sum","terms":[{"ref":"#10"},{"ref":"#11","weight":-1}],"rule":"quarter-from-ytd","value":1893970000},"revenue@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#12"}],"rule":"component-sum","value":1893970000},"revenue@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#10"}],"rule":"component-sum","value":19069970000},"#13":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":9,"unit":"USD","start":"2019-12-01","end":"2020-02-29","value":4081024000},"revenue@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#13"}],"rule":"component-sum","value":4081024000},"#14":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":10,"unit":"USD","start":"2020-03-01","end":"2020-05-31","value":4470928000},"revenue@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#14"}],"rule":"component-sum","value":4470928000},"#15":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":11,"unit":"USD","start":"2020-06-01","end":"2020-08-31","value":5306361000},"revenue@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#15"}],"rule":"component-sum","value":5306361000},"#16":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":12,"unit":"USD","start":"2019-12-01","end":"2020-11-30","value":19977150000},"#17":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":11,"unit":"USD","start":"2019-12-01","end":"2020-08-31","value":13858313000},"#18":{"kind":"computed","op":"sum","terms":[{"ref":"#16"},{"ref":"#17","weight":-1}],"rule":"quarter-from-ytd","value":6118837000},"revenue@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#18"}],"rule":"component-sum","value":6118837000},"revenue@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#16"}],"rule":"component-sum","value":19977150000},"#19":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":13,"unit":"USD","start":"2020-12-01","end":"2021-02-28","value":4939014000},"revenue@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#19"}],"rule":"component-sum","value":4939014000},"#20":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":14,"unit":"USD","start":"2021-03-01","end":"2021-05-31","value":5856825000},"revenue@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#20"}],"rule":"component-sum","value":5856825000},"#21":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":15,"unit":"USD","start":"2021-06-01","end":"2021-08-31","value":5207064000},"revenue@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#21"}],"rule":"component-sum","value":5207064000},"#22":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":16,"unit":"USD","start":"2020-12-01","end":"2021-11-30","value":31614169000},"#23":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":15,"unit":"USD","start":"2020-12-01","end":"2021-08-31","value":16002904000},"#24":{"kind":"computed","op":"sum","terms":[{"ref":"#22"},{"ref":"#23","weight":-1}],"rule":"quarter-from-ytd","value":15611265000},"revenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#24"}],"rule":"component-sum","value":15611265000},"revenue@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#22"}],"rule":"component-sum","value":31614169000},"#25":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":17,"unit":"USD","start":"2021-12-01","end":"2022-02-28","value":15469977000},"revenue@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#25"}],"rule":"component-sum","value":15469977000},"#26":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":18,"unit":"USD","start":"2022-03-01","end":"2022-05-31","value":15269791000},"revenue@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#26"}],"rule":"component-sum","value":15269791000},"#27":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":19,"unit":"USD","start":"2022-06-01","end":"2022-08-31","value":15356085000},"revenue@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#27"}],"rule":"component-sum","value":15356085000},"#28":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":20,"unit":"USD","start":"2021-12-01","end":"2022-11-30","value":62343810000},"#29":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":19,"unit":"USD","start":"2021-12-01","end":"2022-08-31","value":46095853000},"#30":{"kind":"computed","op":"sum","terms":[{"ref":"#28"},{"ref":"#29","weight":-1}],"rule":"quarter-from-ytd","value":16247957000},"revenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#30"}],"rule":"component-sum","value":16247957000},"revenue@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#28"}],"rule":"component-sum","value":62343810000},"#31":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":21,"unit":"USD","start":"2022-12-01","end":"2023-02-28","value":15125371000},"revenue@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#31"}],"rule":"component-sum","value":15125371000},"#32":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":22,"unit":"USD","start":"2023-03-01","end":"2023-05-31","value":14062124000},"revenue@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#32"}],"rule":"component-sum","value":14062124000},"#33":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":23,"unit":"USD","start":"2023-06-01","end":"2023-08-31","value":13960615000},"revenue@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#33"}],"rule":"component-sum","value":13960615000},"#34":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":24,"unit":"USD","start":"2022-12-01","end":"2023-11-30","value":57555416000},"#35":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":23,"unit":"USD","start":"2022-12-01","end":"2023-08-31","value":43148110000},"#36":{"kind":"computed","op":"sum","terms":[{"ref":"#34"},{"ref":"#35","weight":-1}],"rule":"quarter-from-ytd","value":14407306000},"revenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#36"}],"rule":"component-sum","value":14407306000},"revenue@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#34"}],"rule":"component-sum","value":57555416000},"#37":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":25,"unit":"USD","start":"2023-12-01","end":"2024-02-29","value":13975253000},"revenue@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#37"}],"rule":"component-sum","value":13975253000},"#38":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":26,"unit":"USD","start":"2024-03-01","end":"2024-05-31","value":13947908000},"revenue@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#38"}],"rule":"component-sum","value":13947908000},"#39":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":27,"unit":"USD","start":"2024-06-01","end":"2024-08-31","value":14684712000},"revenue@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#39"}],"rule":"component-sum","value":14684712000},"#40":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":24,"unit":"USD","start":"2023-12-01","end":"2024-11-30","value":58452436000},"#41":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":27,"unit":"USD","start":"2023-12-01","end":"2024-08-31","value":42607873000},"#42":{"kind":"computed","op":"sum","terms":[{"ref":"#40"},{"ref":"#41","weight":-1}],"rule":"quarter-from-ytd","value":15844563000},"revenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#42"}],"rule":"component-sum","value":15844563000},"revenue@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#40"}],"rule":"component-sum","value":58452436000},"#43":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":28,"unit":"USD","start":"2024-12-01","end":"2025-02-28","value":14531707000},"revenue@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#43"}],"rule":"component-sum","value":14531707000},"#44":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":29,"unit":"USD","start":"2025-03-01","end":"2025-05-31","value":14946315000},"revenue@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#44"}],"rule":"component-sum","value":14946315000},"#45":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":27,"unit":"USD","start":"2025-06-01","end":"2025-08-31","value":15650924000},"revenue@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#45"}],"rule":"component-sum","value":15650924000},"#46":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":24,"unit":"USD","start":"2024-12-01","end":"2025-11-30","value":62508086000},"#47":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":27,"unit":"USD","start":"2024-12-01","end":"2025-08-31","value":45128946000},"#48":{"kind":"computed","op":"sum","terms":[{"ref":"#46"},{"ref":"#47","weight":-1}],"rule":"quarter-from-ytd","value":17379140000},"revenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#48"}],"rule":"component-sum","value":17379140000},"revenue@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#46"}],"rule":"component-sum","value":62508086000},"#49":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":28,"unit":"USD","start":"2025-12-01","end":"2026-02-28","value":17161198000},"revenue@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#49"}],"rule":"component-sum","value":17161198000},"#50":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":29,"unit":"USD","start":"2026-03-01","end":"2026-05-31","value":19574813000},"revenue@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#50"}],"rule":"component-sum","value":19574813000},"revenue@FY2016":{"kind":"filed","concept":"Revenues","filing":30,"unit":"USD","start":"2015-12-01","end":"2016-11-30","value":14061837000},"revenue@2017Q3":{"kind":"filed","concept":"Revenues","filing":31,"unit":"USD","start":"2017-06-01","end":"2017-08-31","value":4276686000},"#51":{"kind":"filed","concept":"Revenues","filing":30,"unit":"USD","start":"2016-12-01","end":"2017-11-30","value":17045700000},"#52":{"kind":"filed","concept":"Revenues","filing":31,"unit":"USD","start":"2016-12-01","end":"2017-08-31","value":11733823000},"revenue@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#51"},{"ref":"#52","weight":-1}],"rule":"quarter-from-ytd","value":5311877000},"revenue@FY2009":{"kind":"filed","concept":"SalesRevenueNet","filing":32,"unit":"USD","start":"2008-12-01","end":"2009-11-30","value":7719197000},"revenue@2010Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":33,"unit":"USD","start":"2010-06-01","end":"2010-08-31","value":2177066000},"#53":{"kind":"filed","concept":"SalesRevenueNet","filing":34,"unit":"USD","start":"2009-12-01","end":"2010-11-30","value":8614141000},"#54":{"kind":"filed","concept":"SalesRevenueNet","filing":33,"unit":"USD","start":"2009-12-01","end":"2010-08-31","value":6145916000},"revenue@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#53"},{"ref":"#54","weight":-1}],"rule":"quarter-from-ytd","value":2468225000},"revenue@FY2010":{"kind":"filed","concept":"SalesRevenueNet","filing":34,"unit":"USD","start":"2009-12-01","end":"2010-11-30","value":8614141000},"revenue@2011Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":35,"unit":"USD","start":"2010-12-01","end":"2011-02-28","value":2500934000},"revenue@2011Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":36,"unit":"USD","start":"2011-03-01","end":"2011-05-31","value":2495802000},"revenue@2011Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":37,"unit":"USD","start":"2011-06-01","end":"2011-08-31","value":2572133000},"#55":{"kind":"filed","concept":"SalesRevenueNet","filing":38,"unit":"USD","start":"2010-12-01","end":"2011-11-30","value":10409840000},"#56":{"kind":"filed","concept":"SalesRevenueNet","filing":37,"unit":"USD","start":"2010-12-01","end":"2011-08-31","value":7568869000},"revenue@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#55"},{"ref":"#56","weight":-1}],"rule":"quarter-from-ytd","value":2840971000},"revenue@FY2011":{"kind":"filed","concept":"SalesRevenueNet","filing":38,"unit":"USD","start":"2010-12-01","end":"2011-11-30","value":10409840000},"revenue@2012Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":39,"unit":"USD","start":"2011-12-01","end":"2012-02-29","value":2460694000},"revenue@2012Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":40,"unit":"USD","start":"2012-03-01","end":"2012-05-31","value":2482799000},"revenue@2012Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":41,"unit":"USD","start":"2012-06-01","end":"2012-08-31","value":2576948000},"#57":{"kind":"filed","concept":"SalesRevenueNet","filing":42,"unit":"USD","start":"2011-12-01","end":"2012-11-30","value":10285507000},"#58":{"kind":"filed","concept":"SalesRevenueNet","filing":41,"unit":"USD","start":"2011-12-01","end":"2012-08-31","value":7520441000},"revenue@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#57"},{"ref":"#58","weight":-1}],"rule":"quarter-from-ytd","value":2765066000},"revenue@FY2012":{"kind":"filed","concept":"SalesRevenueNet","filing":42,"unit":"USD","start":"2011-12-01","end":"2012-11-30","value":10285507000},"revenue@2013Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":43,"unit":"USD","start":"2012-12-01","end":"2013-02-28","value":2460839000},"revenue@2013Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":44,"unit":"USD","start":"2013-03-01","end":"2013-05-31","value":2591361000},"revenue@2013Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":45,"unit":"USD","start":"2013-06-01","end":"2013-08-31","value":2733913000},"#59":{"kind":"filed","concept":"SalesRevenueNet","filing":46,"unit":"USD","start":"2012-12-01","end":"2013-11-30","value":10845164000},"#60":{"kind":"filed","concept":"SalesRevenueNet","filing":45,"unit":"USD","start":"2012-12-01","end":"2013-08-31","value":7786113000},"revenue@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#59"},{"ref":"#60","weight":-1}],"rule":"quarter-from-ytd","value":3059051000},"revenue@FY2013":{"kind":"filed","concept":"SalesRevenueNet","filing":46,"unit":"USD","start":"2012-12-01","end":"2013-11-30","value":10845164000},"revenue@2014Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":47,"unit":"USD","start":"2013-12-01","end":"2014-02-28","value":3026984000},"revenue@2014Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":48,"unit":"USD","start":"2014-03-01","end":"2014-05-31","value":3453535000},"revenue@2014Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":49,"unit":"USD","start":"2014-06-01","end":"2014-08-31","value":3535202000},"#61":{"kind":"filed","concept":"SalesRevenueNet","filing":50,"unit":"USD","start":"2013-12-01","end":"2014-11-30","value":13839590000},"#62":{"kind":"filed","concept":"SalesRevenueNet","filing":49,"unit":"USD","start":"2013-12-01","end":"2014-08-31","value":10015721000},"revenue@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#61"},{"ref":"#62","weight":-1}],"rule":"quarter-from-ytd","value":3823869000},"revenue@FY2014":{"kind":"filed","concept":"SalesRevenueNet","filing":50,"unit":"USD","start":"2013-12-01","end":"2014-11-30","value":13839590000},"revenue@2015Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":51,"unit":"USD","start":"2014-12-01","end":"2015-02-28","value":3202458000},"revenue@2015Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":52,"unit":"USD","start":"2015-03-01","end":"2015-05-31","value":3253785000},"revenue@2015Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":53,"unit":"USD","start":"2015-06-01","end":"2015-08-31","value":3332537000},"#63":{"kind":"filed","concept":"SalesRevenueNet","filing":54,"unit":"USD","start":"2014-12-01","end":"2015-11-30","value":13338397000},"#64":{"kind":"filed","concept":"SalesRevenueNet","filing":53,"unit":"USD","start":"2014-12-01","end":"2015-08-31","value":9788780000},"revenue@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#63"},{"ref":"#64","weight":-1}],"rule":"quarter-from-ytd","value":3549617000},"revenue@FY2015":{"kind":"filed","concept":"SalesRevenueNet","filing":54,"unit":"USD","start":"2014-12-01","end":"2015-11-30","value":13338397000},"revenue@2016Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":55,"unit":"USD","start":"2015-12-01","end":"2016-02-29","value":3125622000},"revenue@2016Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":56,"unit":"USD","start":"2016-03-01","end":"2016-05-31","value":3379499000},"revenue@2016Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":57,"unit":"USD","start":"2016-06-01","end":"2016-08-31","value":3669814000},"#65":{"kind":"filed","concept":"SalesRevenueNet","filing":54,"unit":"USD","start":"2015-12-01","end":"2016-11-30","value":14061837000},"#66":{"kind":"filed","concept":"SalesRevenueNet","filing":57,"unit":"USD","start":"2015-12-01","end":"2016-08-31","value":10174935000},"revenue@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#65"},{"ref":"#66","weight":-1}],"rule":"quarter-from-ytd","value":3886902000},"revenue@2017Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":58,"unit":"USD","start":"2016-12-01","end":"2017-02-28","value":3520869000},"revenue@2017Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":59,"unit":"USD","start":"2017-03-01","end":"2017-05-31","value":3936268000},"costOfRevenue@FY2018":{"kind":"filed","concept":"CostOfRevenue","filing":4,"unit":"USD","start":"2017-12-01","end":"2018-11-30","value":16326583000},"costOfRevenue@FY2019":{"kind":"filed","concept":"CostOfRevenue","filing":8,"unit":"USD","start":"2018-12-01","end":"2019-11-30","value":17912711000},"costOfRevenue@2020Q1":{"kind":"filed","concept":"CostOfRevenue","filing":9,"unit":"USD","start":"2019-12-01","end":"2020-02-29","value":3825920000},"costOfRevenue@2020Q2":{"kind":"filed","concept":"CostOfRevenue","filing":10,"unit":"USD","start":"2020-03-01","end":"2020-05-31","value":4196312000},"costOfRevenue@2020Q3":{"kind":"filed","concept":"CostOfRevenue","filing":11,"unit":"USD","start":"2020-06-01","end":"2020-08-31","value":5008881000},"#67":{"kind":"filed","concept":"CostOfRevenue","filing":12,"unit":"USD","start":"2019-12-01","end":"2020-11-30","value":18783292000},"#68":{"kind":"filed","concept":"CostOfRevenue","filing":11,"unit":"USD","start":"2019-12-01","end":"2020-08-31","value":13031113000},"costOfRevenue@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#67"},{"ref":"#68","weight":-1}],"rule":"quarter-from-ytd","value":5752179000},"costOfRevenue@FY2020":{"kind":"filed","concept":"CostOfRevenue","filing":12,"unit":"USD","start":"2019-12-01","end":"2020-11-30","value":18783292000},"costOfRevenue@2021Q1":{"kind":"filed","concept":"CostOfRevenue","filing":13,"unit":"USD","start":"2020-12-01","end":"2021-02-28","value":4634447000},"costOfRevenue@2021Q2":{"kind":"filed","concept":"CostOfRevenue","filing":14,"unit":"USD","start":"2021-03-01","end":"2021-05-31","value":5527650000},"costOfRevenue@2021Q3":{"kind":"filed","concept":"CostOfRevenue","filing":15,"unit":"USD","start":"2021-06-01","end":"2021-08-31","value":4894442000},"#69":{"kind":"filed","concept":"CostOfRevenue","filing":16,"unit":"USD","start":"2020-12-01","end":"2021-11-30","value":29724635000},"#70":{"kind":"filed","concept":"CostOfRevenue","filing":15,"unit":"USD","start":"2020-12-01","end":"2021-08-31","value":15056539000},"costOfRevenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#69"},{"ref":"#70","weight":-1}],"rule":"quarter-from-ytd","value":14668096000},"costOfRevenue@FY2021":{"kind":"filed","concept":"CostOfRevenue","filing":16,"unit":"USD","start":"2020-12-01","end":"2021-11-30","value":29724635000},"costOfRevenue@2022Q1":{"kind":"filed","concept":"CostOfRevenue","filing":17,"unit":"USD","start":"2021-12-01","end":"2022-02-28","value":14501316000},"costOfRevenue@2022Q2":{"kind":"filed","concept":"CostOfRevenue","filing":18,"unit":"USD","start":"2022-03-01","end":"2022-05-31","value":14314002000},"costOfRevenue@2022Q3":{"kind":"filed","concept":"CostOfRevenue","filing":19,"unit":"USD","start":"2022-06-01","end":"2022-08-31","value":14440055000},"#71":{"kind":"filed","concept":"CostOfRevenue","filing":20,"unit":"USD","start":"2021-12-01","end":"2022-11-30","value":58443611000},"#72":{"kind":"filed","concept":"CostOfRevenue","filing":19,"unit":"USD","start":"2021-12-01","end":"2022-08-31","value":43255373000},"costOfRevenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#71"},{"ref":"#72","weight":-1}],"rule":"quarter-from-ytd","value":15188238000},"costOfRevenue@FY2022":{"kind":"filed","concept":"CostOfRevenue","filing":20,"unit":"USD","start":"2021-12-01","end":"2022-11-30","value":58443611000},"costOfRevenue@2023Q1":{"kind":"filed","concept":"CostOfRevenue","filing":21,"unit":"USD","start":"2022-12-01","end":"2023-02-28","value":14121804000},"costOfRevenue@2023Q2":{"kind":"filed","concept":"CostOfRevenue","filing":22,"unit":"USD","start":"2023-03-01","end":"2023-05-31","value":13098714000},"costOfRevenue@2023Q3":{"kind":"filed","concept":"CostOfRevenue","filing":23,"unit":"USD","start":"2023-06-01","end":"2023-08-31","value":12989342000},"#73":{"kind":"filed","concept":"CostOfRevenue","filing":24,"unit":"USD","start":"2022-12-01","end":"2023-11-30","value":53598587000},"#74":{"kind":"filed","concept":"CostOfRevenue","filing":23,"unit":"USD","start":"2022-12-01","end":"2023-08-31","value":40209860000},"costOfRevenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#73"},{"ref":"#74","weight":-1}],"rule":"quarter-from-ytd","value":13388727000},"costOfRevenue@FY2023":{"kind":"filed","concept":"CostOfRevenue","filing":24,"unit":"USD","start":"2022-12-01","end":"2023-11-30","value":53598587000},"costOfRevenue@2024Q1":{"kind":"filed","concept":"CostOfRevenue","filing":25,"unit":"USD","start":"2023-12-01","end":"2024-02-29","value":12969487000},"costOfRevenue@2024Q2":{"kind":"filed","concept":"CostOfRevenue","filing":26,"unit":"USD","start":"2024-03-01","end":"2024-05-31","value":12974361000},"costOfRevenue@2024Q3":{"kind":"filed","concept":"CostOfRevenue","filing":27,"unit":"USD","start":"2024-06-01","end":"2024-08-31","value":13723664000},"#75":{"kind":"filed","concept":"CostOfRevenue","filing":24,"unit":"USD","start":"2023-12-01","end":"2024-11-30","value":54471130000},"#76":{"kind":"filed","concept":"CostOfRevenue","filing":27,"unit":"USD","start":"2023-12-01","end":"2024-08-31","value":39667512000},"costOfRevenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#75"},{"ref":"#76","weight":-1}],"rule":"quarter-from-ytd","value":14803618000},"costOfRevenue@FY2024":{"kind":"filed","concept":"CostOfRevenue","filing":24,"unit":"USD","start":"2023-12-01","end":"2024-11-30","value":54471130000},"costOfRevenue@2025Q1":{"kind":"filed","concept":"CostOfRevenue","filing":28,"unit":"USD","start":"2024-12-01","end":"2025-02-28","value":13533701000},"costOfRevenue@2025Q2":{"kind":"filed","concept":"CostOfRevenue","filing":29,"unit":"USD","start":"2025-03-01","end":"2025-05-31","value":13899942000},"costOfRevenue@2025Q3":{"kind":"filed","concept":"CostOfRevenue","filing":27,"unit":"USD","start":"2025-06-01","end":"2025-08-31","value":14521071000},"#77":{"kind":"filed","concept":"CostOfRevenue","filing":24,"unit":"USD","start":"2024-12-01","end":"2025-11-30","value":58139104000},"#78":{"kind":"filed","concept":"CostOfRevenue","filing":27,"unit":"USD","start":"2024-12-01","end":"2025-08-31","value":41954714000},"costOfRevenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#77"},{"ref":"#78","weight":-1}],"rule":"quarter-from-ytd","value":16184390000},"costOfRevenue@FY2025":{"kind":"filed","concept":"CostOfRevenue","filing":24,"unit":"USD","start":"2024-12-01","end":"2025-11-30","value":58139104000},"costOfRevenue@2026Q1":{"kind":"filed","concept":"CostOfRevenue","filing":28,"unit":"USD","start":"2025-12-01","end":"2026-02-28","value":15909052000},"costOfRevenue@2026Q2":{"kind":"filed","concept":"CostOfRevenue","filing":29,"unit":"USD","start":"2026-03-01","end":"2026-05-31","value":18235352000},"costOfRevenue@FY2009":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":32,"unit":"USD","start":"2008-12-01","end":"2009-11-30","value":7296167000},"costOfRevenue@2010Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":33,"unit":"USD","start":"2010-06-01","end":"2010-08-31","value":2052197000},"#79":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":34,"unit":"USD","start":"2009-12-01","end":"2010-11-30","value":8122525000},"#80":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":33,"unit":"USD","start":"2009-12-01","end":"2010-08-31","value":5795219000},"costOfRevenue@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#79"},{"ref":"#80","weight":-1}],"rule":"quarter-from-ytd","value":2327306000},"costOfRevenue@FY2010":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":34,"unit":"USD","start":"2009-12-01","end":"2010-11-30","value":8122525000},"costOfRevenue@2011Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":35,"unit":"USD","start":"2010-12-01","end":"2011-02-28","value":2357138000},"costOfRevenue@2011Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":36,"unit":"USD","start":"2011-03-01","end":"2011-05-31","value":2350694000},"costOfRevenue@2011Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":37,"unit":"USD","start":"2011-06-01","end":"2011-08-31","value":2418380000},"#81":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":38,"unit":"USD","start":"2010-12-01","end":"2011-11-30","value":9779342000},"#82":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":37,"unit":"USD","start":"2010-12-01","end":"2011-08-31","value":7126212000},"costOfRevenue@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#81"},{"ref":"#82","weight":-1}],"rule":"quarter-from-ytd","value":2653130000},"costOfRevenue@FY2011":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":38,"unit":"USD","start":"2010-12-01","end":"2011-11-30","value":9779342000},"costOfRevenue@2012Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":39,"unit":"USD","start":"2011-12-01","end":"2012-02-29","value":2291422000},"costOfRevenue@2012Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":40,"unit":"USD","start":"2012-03-01","end":"2012-05-31","value":2326363000},"costOfRevenue@2012Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":41,"unit":"USD","start":"2012-06-01","end":"2012-08-31","value":2425019000},"#83":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":42,"unit":"USD","start":"2011-12-01","end":"2012-11-30","value":9628770000},"#84":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":41,"unit":"USD","start":"2011-12-01","end":"2012-08-31","value":7042804000},"costOfRevenue@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#83"},{"ref":"#84","weight":-1}],"rule":"quarter-from-ytd","value":2585966000},"costOfRevenue@FY2012":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":42,"unit":"USD","start":"2011-12-01","end":"2012-11-30","value":9628770000},"costOfRevenue@2013Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":43,"unit":"USD","start":"2012-12-01","end":"2013-02-28","value":2304752000},"costOfRevenue@2013Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":44,"unit":"USD","start":"2013-03-01","end":"2013-05-31","value":2436571000},"costOfRevenue@2013Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":45,"unit":"USD","start":"2013-06-01","end":"2013-08-31","value":2569633000},"#85":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":42,"unit":"USD","start":"2012-12-01","end":"2013-11-30","value":10190194000},"#86":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":45,"unit":"USD","start":"2012-12-01","end":"2013-08-31","value":7310956000},"costOfRevenue@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#85"},{"ref":"#86","weight":-1}],"rule":"quarter-from-ytd","value":2879238000},"costOfRevenue@FY2013":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":42,"unit":"USD","start":"2012-12-01","end":"2013-11-30","value":10190194000},"costOfRevenue@2014Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":47,"unit":"USD","start":"2013-12-01","end":"2014-02-28","value":2820338000},"costOfRevenue@2014Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":48,"unit":"USD","start":"2014-03-01","end":"2014-05-31","value":3174521000},"costOfRevenue@2014Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":49,"unit":"USD","start":"2014-06-01","end":"2014-08-31","value":3235480000},"#87":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":42,"unit":"USD","start":"2013-12-01","end":"2014-11-30","value":12740586000},"#88":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":49,"unit":"USD","start":"2013-12-01","end":"2014-08-31","value":9230339000},"costOfRevenue@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#87"},{"ref":"#88","weight":-1}],"rule":"quarter-from-ytd","value":3510247000},"costOfRevenue@FY2014":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":42,"unit":"USD","start":"2013-12-01","end":"2014-11-30","value":12740586000},"costOfRevenue@2015Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":47,"unit":"USD","start":"2014-12-01","end":"2015-02-28","value":2914240000},"costOfRevenue@2015Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":48,"unit":"USD","start":"2015-03-01","end":"2015-05-31","value":2953726000},"costOfRevenue@2015Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":49,"unit":"USD","start":"2015-06-01","end":"2015-08-31","value":3041759000},"costOfRevenue@FY2016":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":30,"unit":"USD","start":"2015-12-01","end":"2016-11-30","value":963393000},"costOfRevenue@FY2017":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":30,"unit":"USD","start":"2016-12-01","end":"2017-11-30","value":1232666000},"#89":{"kind":"filed","concept":"CostOfGoodsSold","filing":54,"unit":"USD","start":"2014-12-01","end":"2015-11-30","value":11276819000},"#90":{"kind":"filed","concept":"CostOfGoodsSold","filing":53,"unit":"USD","start":"2014-12-01","end":"2015-08-31","value":8264527000},"costOfRevenue@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#89"},{"ref":"#90","weight":-1}],"rule":"quarter-from-ytd","value":3012292000},"costOfRevenue@FY2015":{"kind":"filed","concept":"CostOfGoodsSold","filing":54,"unit":"USD","start":"2014-12-01","end":"2015-11-30","value":11276819000},"costOfRevenue@2016Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":55,"unit":"USD","start":"2015-12-01","end":"2016-02-29","value":2631130000},"costOfRevenue@2016Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":56,"unit":"USD","start":"2016-03-01","end":"2016-05-31","value":2880859000},"costOfRevenue@2016Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":57,"unit":"USD","start":"2016-06-01","end":"2016-08-31","value":3096529000},"#91":{"kind":"filed","concept":"CostOfGoodsSold","filing":54,"unit":"USD","start":"2015-12-01","end":"2016-11-30","value":11815479000},"#92":{"kind":"filed","concept":"CostOfGoodsSold","filing":57,"unit":"USD","start":"2015-12-01","end":"2016-08-31","value":8608518000},"costOfRevenue@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#91"},{"ref":"#92","weight":-1}],"rule":"quarter-from-ytd","value":3206961000},"costOfRevenue@2017Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":58,"unit":"USD","start":"2016-12-01","end":"2017-02-28","value":2880553000},"costOfRevenue@2017Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":59,"unit":"USD","start":"2017-03-01","end":"2017-05-31","value":3265630000},"costOfRevenue@2017Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":57,"unit":"USD","start":"2017-06-01","end":"2017-08-31","value":3590007000},"#93":{"kind":"filed","concept":"CostOfGoodsSold","filing":54,"unit":"USD","start":"2016-12-01","end":"2017-11-30","value":14262094000},"#94":{"kind":"filed","concept":"CostOfGoodsSold","filing":57,"unit":"USD","start":"2016-12-01","end":"2017-08-31","value":9736190000},"costOfRevenue@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#93"},{"ref":"#94","weight":-1}],"rule":"quarter-from-ytd","value":4525904000},"costOfRevenue@2018Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":58,"unit":"USD","start":"2017-12-01","end":"2018-02-28","value":3824096000},"costOfRevenue@2018Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":59,"unit":"USD","start":"2018-03-01","end":"2018-05-31","value":4239137000},"costOfRevenue@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q3"},{"ref":"grossProfit@2018Q3","weight":-1}],"rule":"accounting-identity","value":4392151000},"costOfRevenue@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q4"},{"ref":"grossProfit@2018Q4","weight":-1}],"rule":"accounting-identity","value":3375474000},"costOfRevenue@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q1"},{"ref":"grossProfit@2019Q1","weight":-1}],"rule":"accounting-identity","value":4570532000},"costOfRevenue@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q2"},{"ref":"grossProfit@2019Q2","weight":-1}],"rule":"accounting-identity","value":5024421000},"costOfRevenue@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q3"},{"ref":"grossProfit@2019Q3","weight":-1}],"rule":"accounting-identity","value":5477669000},"costOfRevenue@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q4"},{"ref":"grossProfit@2019Q4","weight":-1}],"rule":"accounting-identity","value":2840091000},"grossProfit@FY2009":{"kind":"filed","concept":"GrossProfit","filing":32,"unit":"USD","start":"2008-12-01","end":"2009-11-30","value":423030000},"grossProfit@2010Q3":{"kind":"filed","concept":"GrossProfit","filing":33,"unit":"USD","start":"2010-06-01","end":"2010-08-31","value":124869000},"#95":{"kind":"filed","concept":"GrossProfit","filing":34,"unit":"USD","start":"2009-12-01","end":"2010-11-30","value":491616000},"#96":{"kind":"filed","concept":"GrossProfit","filing":33,"unit":"USD","start":"2009-12-01","end":"2010-08-31","value":350697000},"grossProfit@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#95"},{"ref":"#96","weight":-1}],"rule":"quarter-from-ytd","value":140919000},"grossProfit@FY2010":{"kind":"filed","concept":"GrossProfit","filing":34,"unit":"USD","start":"2009-12-01","end":"2010-11-30","value":491616000},"grossProfit@2011Q1":{"kind":"filed","concept":"GrossProfit","filing":35,"unit":"USD","start":"2010-12-01","end":"2011-02-28","value":143796000},"grossProfit@2011Q2":{"kind":"filed","concept":"GrossProfit","filing":36,"unit":"USD","start":"2011-03-01","end":"2011-05-31","value":145108000},"grossProfit@2011Q3":{"kind":"filed","concept":"GrossProfit","filing":37,"unit":"USD","start":"2011-06-01","end":"2011-08-31","value":153753000},"#97":{"kind":"filed","concept":"GrossProfit","filing":38,"unit":"USD","start":"2010-12-01","end":"2011-11-30","value":630498000},"#98":{"kind":"filed","concept":"GrossProfit","filing":37,"unit":"USD","start":"2010-12-01","end":"2011-08-31","value":442657000},"grossProfit@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#97"},{"ref":"#98","weight":-1}],"rule":"quarter-from-ytd","value":187841000},"grossProfit@FY2011":{"kind":"filed","concept":"GrossProfit","filing":38,"unit":"USD","start":"2010-12-01","end":"2011-11-30","value":630498000},"grossProfit@2012Q1":{"kind":"filed","concept":"GrossProfit","filing":39,"unit":"USD","start":"2011-12-01","end":"2012-02-29","value":169272000},"grossProfit@2012Q2":{"kind":"filed","concept":"GrossProfit","filing":40,"unit":"USD","start":"2012-03-01","end":"2012-05-31","value":156436000},"grossProfit@2012Q3":{"kind":"filed","concept":"GrossProfit","filing":41,"unit":"USD","start":"2012-06-01","end":"2012-08-31","value":151929000},"#99":{"kind":"filed","concept":"GrossProfit","filing":42,"unit":"USD","start":"2011-12-01","end":"2012-11-30","value":656737000},"#100":{"kind":"filed","concept":"GrossProfit","filing":41,"unit":"USD","start":"2011-12-01","end":"2012-08-31","value":477637000},"grossProfit@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#99"},{"ref":"#100","weight":-1}],"rule":"quarter-from-ytd","value":179100000},"grossProfit@FY2012":{"kind":"filed","concept":"GrossProfit","filing":42,"unit":"USD","start":"2011-12-01","end":"2012-11-30","value":656737000},"grossProfit@2013Q1":{"kind":"filed","concept":"GrossProfit","filing":43,"unit":"USD","start":"2012-12-01","end":"2013-02-28","value":156087000},"grossProfit@2013Q2":{"kind":"filed","concept":"GrossProfit","filing":44,"unit":"USD","start":"2013-03-01","end":"2013-05-31","value":154790000},"grossProfit@2013Q3":{"kind":"filed","concept":"GrossProfit","filing":45,"unit":"USD","start":"2013-06-01","end":"2013-08-31","value":164280000},"#101":{"kind":"filed","concept":"GrossProfit","filing":46,"unit":"USD","start":"2012-12-01","end":"2013-11-30","value":654970000},"#102":{"kind":"filed","concept":"GrossProfit","filing":45,"unit":"USD","start":"2012-12-01","end":"2013-08-31","value":475157000},"grossProfit@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#101"},{"ref":"#102","weight":-1}],"rule":"quarter-from-ytd","value":179813000},"grossProfit@FY2013":{"kind":"filed","concept":"GrossProfit","filing":46,"unit":"USD","start":"2012-12-01","end":"2013-11-30","value":654970000},"grossProfit@2014Q1":{"kind":"filed","concept":"GrossProfit","filing":47,"unit":"USD","start":"2013-12-01","end":"2014-02-28","value":206646000},"grossProfit@2014Q2":{"kind":"filed","concept":"GrossProfit","filing":48,"unit":"USD","start":"2014-03-01","end":"2014-05-31","value":279014000},"grossProfit@2014Q3":{"kind":"filed","concept":"GrossProfit","filing":49,"unit":"USD","start":"2014-06-01","end":"2014-08-31","value":299722000},"#103":{"kind":"filed","concept":"GrossProfit","filing":50,"unit":"USD","start":"2013-12-01","end":"2014-11-30","value":1099004000},"#104":{"kind":"filed","concept":"GrossProfit","filing":49,"unit":"USD","start":"2013-12-01","end":"2014-08-31","value":785382000},"grossProfit@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#103"},{"ref":"#104","weight":-1}],"rule":"quarter-from-ytd","value":313622000},"grossProfit@FY2014":{"kind":"filed","concept":"GrossProfit","filing":50,"unit":"USD","start":"2013-12-01","end":"2014-11-30","value":1099004000},"grossProfit@2015Q1":{"kind":"filed","concept":"GrossProfit","filing":51,"unit":"USD","start":"2014-12-01","end":"2015-02-28","value":288218000},"grossProfit@2015Q2":{"kind":"filed","concept":"GrossProfit","filing":52,"unit":"USD","start":"2015-03-01","end":"2015-05-31","value":300059000},"grossProfit@2015Q3":{"kind":"filed","concept":"GrossProfit","filing":53,"unit":"USD","start":"2015-06-01","end":"2015-08-31","value":290778000},"#105":{"kind":"filed","concept":"GrossProfit","filing":54,"unit":"USD","start":"2014-12-01","end":"2015-11-30","value":1191791000},"#106":{"kind":"filed","concept":"GrossProfit","filing":53,"unit":"USD","start":"2014-12-01","end":"2015-08-31","value":879055000},"grossProfit@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#105"},{"ref":"#106","weight":-1}],"rule":"quarter-from-ytd","value":312736000},"grossProfit@FY2015":{"kind":"filed","concept":"GrossProfit","filing":54,"unit":"USD","start":"2014-12-01","end":"2015-11-30","value":1191791000},"grossProfit@2016Q1":{"kind":"filed","concept":"GrossProfit","filing":55,"unit":"USD","start":"2015-12-01","end":"2016-02-29","value":284192000},"grossProfit@2016Q2":{"kind":"filed","concept":"GrossProfit","filing":56,"unit":"USD","start":"2016-03-01","end":"2016-05-31","value":294030000},"grossProfit@2016Q3":{"kind":"filed","concept":"GrossProfit","filing":57,"unit":"USD","start":"2016-06-01","end":"2016-08-31","value":325957000},"#107":{"kind":"filed","concept":"GrossProfit","filing":30,"unit":"USD","start":"2015-12-01","end":"2016-11-30","value":1282965000},"#108":{"kind":"filed","concept":"GrossProfit","filing":57,"unit":"USD","start":"2015-12-01","end":"2016-08-31","value":904179000},"grossProfit@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#107"},{"ref":"#108","weight":-1}],"rule":"quarter-from-ytd","value":378786000},"grossProfit@FY2016":{"kind":"filed","concept":"GrossProfit","filing":30,"unit":"USD","start":"2015-12-01","end":"2016-11-30","value":1282965000},"grossProfit@2017Q1":{"kind":"filed","concept":"GrossProfit","filing":58,"unit":"USD","start":"2016-12-01","end":"2017-02-28","value":341783000},"grossProfit@2017Q2":{"kind":"filed","concept":"GrossProfit","filing":59,"unit":"USD","start":"2017-03-01","end":"2017-05-31","value":372245000},"grossProfit@2017Q3":{"kind":"filed","concept":"GrossProfit","filing":31,"unit":"USD","start":"2017-06-01","end":"2017-08-31","value":374944000},"#109":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2016-12-01","end":"2017-11-30","value":1549312000},"#110":{"kind":"filed","concept":"GrossProfit","filing":31,"unit":"USD","start":"2016-12-01","end":"2017-08-31","value":1088972000},"grossProfit@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#109"},{"ref":"#110","weight":-1}],"rule":"quarter-from-ytd","value":460340000},"grossProfit@FY2017":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2016-12-01","end":"2017-11-30","value":1549312000},"grossProfit@2018Q1":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2017-12-01","end":"2018-02-28","value":413515000},"grossProfit@2018Q2":{"kind":"filed","concept":"GrossProfit","filing":2,"unit":"USD","start":"2018-03-01","end":"2018-05-31","value":429158000},"grossProfit@2018Q3":{"kind":"filed","concept":"GrossProfit","filing":3,"unit":"USD","start":"2018-06-01","end":"2018-08-31","value":430117000},"#111":{"kind":"filed","concept":"GrossProfit","filing":4,"unit":"USD","start":"2017-12-01","end":"2018-11-30","value":996581000},"#112":{"kind":"filed","concept":"GrossProfit","filing":3,"unit":"USD","start":"2017-12-01","end":"2018-08-31","value":1272790000},"grossProfit@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#111"},{"ref":"#112","weight":-1}],"rule":"quarter-from-ytd","value":-276209000},"grossProfit@FY2018":{"kind":"filed","concept":"GrossProfit","filing":4,"unit":"USD","start":"2017-12-01","end":"2018-11-30","value":996581000},"grossProfit@2019Q1":{"kind":"filed","concept":"GrossProfit","filing":5,"unit":"USD","start":"2018-12-01","end":"2019-02-28","value":678921000},"grossProfit@2019Q2":{"kind":"filed","concept":"GrossProfit","filing":6,"unit":"USD","start":"2019-03-01","end":"2019-05-31","value":698468000},"grossProfit@2019Q3":{"kind":"filed","concept":"GrossProfit","filing":7,"unit":"USD","start":"2019-06-01","end":"2019-08-31","value":725990000},"#113":{"kind":"filed","concept":"GrossProfit","filing":8,"unit":"USD","start":"2018-12-01","end":"2019-11-30","value":1157258000},"#114":{"kind":"filed","concept":"GrossProfit","filing":7,"unit":"USD","start":"2018-12-01","end":"2019-08-31","value":2103379000},"grossProfit@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#113"},{"ref":"#114","weight":-1}],"rule":"quarter-from-ytd","value":-946121000},"grossProfit@FY2019":{"kind":"filed","concept":"GrossProfit","filing":8,"unit":"USD","start":"2018-12-01","end":"2019-11-30","value":1157258000},"grossProfit@2020Q1":{"kind":"filed","concept":"GrossProfit","filing":9,"unit":"USD","start":"2019-12-01","end":"2020-02-29","value":255105000},"grossProfit@2020Q2":{"kind":"filed","concept":"GrossProfit","filing":10,"unit":"USD","start":"2020-03-01","end":"2020-05-31","value":274616000},"grossProfit@2020Q3":{"kind":"filed","concept":"GrossProfit","filing":11,"unit":"USD","start":"2020-06-01","end":"2020-08-31","value":297480000},"#115":{"kind":"filed","concept":"GrossProfit","filing":12,"unit":"USD","start":"2019-12-01","end":"2020-11-30","value":1193858000},"#116":{"kind":"filed","concept":"GrossProfit","filing":11,"unit":"USD","start":"2019-12-01","end":"2020-08-31","value":827201000},"grossProfit@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#115"},{"ref":"#116","weight":-1}],"rule":"quarter-from-ytd","value":366657000},"grossProfit@FY2020":{"kind":"filed","concept":"GrossProfit","filing":12,"unit":"USD","start":"2019-12-01","end":"2020-11-30","value":1193858000},"grossProfit@2021Q1":{"kind":"filed","concept":"GrossProfit","filing":13,"unit":"USD","start":"2020-12-01","end":"2021-02-28","value":304567000},"grossProfit@2021Q2":{"kind":"filed","concept":"GrossProfit","filing":14,"unit":"USD","start":"2021-03-01","end":"2021-05-31","value":329175000},"grossProfit@2021Q3":{"kind":"filed","concept":"GrossProfit","filing":15,"unit":"USD","start":"2021-06-01","end":"2021-08-31","value":312622000},"#117":{"kind":"filed","concept":"GrossProfit","filing":16,"unit":"USD","start":"2020-12-01","end":"2021-11-30","value":1889534000},"#118":{"kind":"filed","concept":"GrossProfit","filing":15,"unit":"USD","start":"2020-12-01","end":"2021-08-31","value":946365000},"grossProfit@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#117"},{"ref":"#118","weight":-1}],"rule":"quarter-from-ytd","value":943169000},"grossProfit@FY2021":{"kind":"filed","concept":"GrossProfit","filing":16,"unit":"USD","start":"2020-12-01","end":"2021-11-30","value":1889534000},"grossProfit@2022Q1":{"kind":"filed","concept":"GrossProfit","filing":17,"unit":"USD","start":"2021-12-01","end":"2022-02-28","value":968661000},"grossProfit@2022Q2":{"kind":"filed","concept":"GrossProfit","filing":18,"unit":"USD","start":"2022-03-01","end":"2022-05-31","value":955789000},"grossProfit@2022Q3":{"kind":"filed","concept":"GrossProfit","filing":19,"unit":"USD","start":"2022-06-01","end":"2022-08-31","value":916030000},"#119":{"kind":"filed","concept":"GrossProfit","filing":20,"unit":"USD","start":"2021-12-01","end":"2022-11-30","value":3900199000},"#120":{"kind":"filed","concept":"GrossProfit","filing":19,"unit":"USD","start":"2021-12-01","end":"2022-08-31","value":2840480000},"grossProfit@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#119"},{"ref":"#120","weight":-1}],"rule":"quarter-from-ytd","value":1059719000},"grossProfit@FY2022":{"kind":"filed","concept":"GrossProfit","filing":20,"unit":"USD","start":"2021-12-01","end":"2022-11-30","value":3900199000},"grossProfit@2023Q1":{"kind":"filed","concept":"GrossProfit","filing":21,"unit":"USD","start":"2022-12-01","end":"2023-02-28","value":1003567000},"grossProfit@2023Q2":{"kind":"filed","concept":"GrossProfit","filing":22,"unit":"USD","start":"2023-03-01","end":"2023-05-31","value":963410000},"grossProfit@2023Q3":{"kind":"filed","concept":"GrossProfit","filing":23,"unit":"USD","start":"2023-06-01","end":"2023-08-31","value":971273000},"#121":{"kind":"filed","concept":"GrossProfit","filing":24,"unit":"USD","start":"2022-12-01","end":"2023-11-30","value":3956829000},"#122":{"kind":"filed","concept":"GrossProfit","filing":23,"unit":"USD","start":"2022-12-01","end":"2023-08-31","value":2938250000},"grossProfit@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#121"},{"ref":"#122","weight":-1}],"rule":"quarter-from-ytd","value":1018579000},"grossProfit@FY2023":{"kind":"filed","concept":"GrossProfit","filing":24,"unit":"USD","start":"2022-12-01","end":"2023-11-30","value":3956829000},"grossProfit@2024Q1":{"kind":"filed","concept":"GrossProfit","filing":25,"unit":"USD","start":"2023-12-01","end":"2024-02-29","value":1005766000},"grossProfit@2024Q2":{"kind":"filed","concept":"GrossProfit","filing":26,"unit":"USD","start":"2024-03-01","end":"2024-05-31","value":973547000},"grossProfit@2024Q3":{"kind":"filed","concept":"GrossProfit","filing":27,"unit":"USD","start":"2024-06-01","end":"2024-08-31","value":961048000},"#123":{"kind":"filed","concept":"GrossProfit","filing":24,"unit":"USD","start":"2023-12-01","end":"2024-11-30","value":3981306000},"#124":{"kind":"filed","concept":"GrossProfit","filing":27,"unit":"USD","start":"2023-12-01","end":"2024-08-31","value":2940361000},"grossProfit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#123"},{"ref":"#124","weight":-1}],"rule":"quarter-from-ytd","value":1040945000},"grossProfit@FY2024":{"kind":"filed","concept":"GrossProfit","filing":24,"unit":"USD","start":"2023-12-01","end":"2024-11-30","value":3981306000},"grossProfit@2025Q1":{"kind":"filed","concept":"GrossProfit","filing":28,"unit":"USD","start":"2024-12-01","end":"2025-02-28","value":998006000},"grossProfit@2025Q2":{"kind":"filed","concept":"GrossProfit","filing":29,"unit":"USD","start":"2025-03-01","end":"2025-05-31","value":1046373000},"grossProfit@2025Q3":{"kind":"filed","concept":"GrossProfit","filing":27,"unit":"USD","start":"2025-06-01","end":"2025-08-31","value":1129853000},"#125":{"kind":"filed","concept":"GrossProfit","filing":24,"unit":"USD","start":"2024-12-01","end":"2025-11-30","value":4368982000},"#126":{"kind":"filed","concept":"GrossProfit","filing":27,"unit":"USD","start":"2024-12-01","end":"2025-08-31","value":3174232000},"grossProfit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#125"},{"ref":"#126","weight":-1}],"rule":"quarter-from-ytd","value":1194750000},"grossProfit@FY2025":{"kind":"filed","concept":"GrossProfit","filing":24,"unit":"USD","start":"2024-12-01","end":"2025-11-30","value":4368982000},"grossProfit@2026Q1":{"kind":"filed","concept":"GrossProfit","filing":28,"unit":"USD","start":"2025-12-01","end":"2026-02-28","value":1252146000},"grossProfit@2026Q2":{"kind":"filed","concept":"GrossProfit","filing":29,"unit":"USD","start":"2026-03-01","end":"2026-05-31","value":1339461000},"#127":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":32,"unit":"USD","start":"2008-12-01","end":"2009-11-30","value":273381000},"#128":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":32,"unit":"USD","start":"2008-12-01","end":"2009-11-30","value":7925000},"operatingExpenses@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"#127"},{"ref":"#128"}],"rule":"component-sum","value":281306000},"#129":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":33,"unit":"USD","start":"2010-06-01","end":"2010-08-31","value":72715000},"operatingExpenses@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#129"}],"rule":"component-sum","value":72715000},"#130":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":34,"unit":"USD","start":"2009-12-01","end":"2010-11-30","value":292466000},"#131":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":33,"unit":"USD","start":"2009-12-01","end":"2010-08-31","value":216156000},"#132":{"kind":"computed","op":"sum","terms":[{"ref":"#130"},{"ref":"#131","weight":-1}],"rule":"quarter-from-ytd","value":76310000},"#133":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":34,"unit":"USD","start":"2009-12-01","end":"2010-11-30","value":5096000},"#134":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":33,"unit":"USD","start":"2009-12-01","end":"2010-08-31","value":3858000},"#135":{"kind":"computed","op":"sum","terms":[{"ref":"#133"},{"ref":"#134","weight":-1}],"rule":"quarter-from-ytd","value":1238000},"operatingExpenses@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#132"},{"ref":"#135"}],"rule":"component-sum","value":77548000},"operatingExpenses@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#130"},{"ref":"#133"}],"rule":"component-sum","value":297562000},"#136":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":35,"unit":"USD","start":"2010-12-01","end":"2011-02-28","value":92943000},"#137":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":35,"unit":"USD","start":"2010-12-01","end":"2011-02-28","value":2049000},"operatingExpenses@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#136"},{"ref":"#137"}],"rule":"component-sum","value":94992000},"#138":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":36,"unit":"USD","start":"2011-03-01","end":"2011-05-31","value":90948000},"#139":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":36,"unit":"USD","start":"2011-03-01","end":"2011-05-31","value":1761000},"operatingExpenses@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#138"},{"ref":"#139"}],"rule":"component-sum","value":92709000},"#140":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":37,"unit":"USD","start":"2011-06-01","end":"2011-08-31","value":87235000},"#141":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":37,"unit":"USD","start":"2011-06-01","end":"2011-08-31","value":1776000},"operatingExpenses@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#140"},{"ref":"#141"}],"rule":"component-sum","value":89011000},"#142":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":38,"unit":"USD","start":"2010-12-01","end":"2011-11-30","value":374270000},"#143":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":37,"unit":"USD","start":"2010-12-01","end":"2011-08-31","value":271126000},"#144":{"kind":"computed","op":"sum","terms":[{"ref":"#142"},{"ref":"#143","weight":-1}],"rule":"quarter-from-ytd","value":103144000},"#145":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":38,"unit":"USD","start":"2010-12-01","end":"2011-11-30","value":7584000},"#146":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":37,"unit":"USD","start":"2010-12-01","end":"2011-08-31","value":5586000},"#147":{"kind":"computed","op":"sum","terms":[{"ref":"#145"},{"ref":"#146","weight":-1}],"rule":"quarter-from-ytd","value":1998000},"operatingExpenses@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#144"},{"ref":"#147"}],"rule":"component-sum","value":105142000},"operatingExpenses@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#142"},{"ref":"#145"}],"rule":"component-sum","value":381854000},"#148":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":39,"unit":"USD","start":"2011-12-01","end":"2012-02-29","value":105284000},"#149":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":39,"unit":"USD","start":"2011-12-01","end":"2012-02-29","value":2075000},"operatingExpenses@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#148"},{"ref":"#149"}],"rule":"component-sum","value":107359000},"#150":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":40,"unit":"USD","start":"2012-03-01","end":"2012-05-31","value":97115000},"#151":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":40,"unit":"USD","start":"2012-03-01","end":"2012-05-31","value":2071000},"operatingExpenses@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#150"},{"ref":"#151"}],"rule":"component-sum","value":99186000},"#152":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":41,"unit":"USD","start":"2012-06-01","end":"2012-08-31","value":94878000},"#153":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":41,"unit":"USD","start":"2012-06-01","end":"2012-08-31","value":2063000},"operatingExpenses@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#152"},{"ref":"#153"}],"rule":"component-sum","value":96941000},"#154":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":42,"unit":"USD","start":"2011-12-01","end":"2012-11-30","value":401725000},"#155":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":41,"unit":"USD","start":"2011-12-01","end":"2012-08-31","value":297277000},"#156":{"kind":"computed","op":"sum","terms":[{"ref":"#154"},{"ref":"#155","weight":-1}],"rule":"quarter-from-ytd","value":104448000},"#157":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":42,"unit":"USD","start":"2011-12-01","end":"2012-11-30","value":8289000},"#158":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":41,"unit":"USD","start":"2011-12-01","end":"2012-08-31","value":6209000},"#159":{"kind":"computed","op":"sum","terms":[{"ref":"#157"},{"ref":"#158","weight":-1}],"rule":"quarter-from-ytd","value":2080000},"operatingExpenses@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#156"},{"ref":"#159"}],"rule":"component-sum","value":106528000},"operatingExpenses@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#154"},{"ref":"#157"}],"rule":"component-sum","value":410014000},"#160":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":43,"unit":"USD","start":"2012-12-01","end":"2013-02-28","value":100147000},"#161":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":43,"unit":"USD","start":"2012-12-01","end":"2013-02-28","value":1953000},"operatingExpenses@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#160"},{"ref":"#161"}],"rule":"component-sum","value":102100000},"#162":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":44,"unit":"USD","start":"2013-03-01","end":"2013-05-31","value":102826000},"#163":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":44,"unit":"USD","start":"2013-03-01","end":"2013-05-31","value":1971000},"operatingExpenses@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#162"},{"ref":"#163"}],"rule":"component-sum","value":104797000},"#164":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":45,"unit":"USD","start":"2013-06-01","end":"2013-08-31","value":100781000},"#165":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":45,"unit":"USD","start":"2013-06-01","end":"2013-08-31","value":1998000},"operatingExpenses@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#164"},{"ref":"#165"}],"rule":"component-sum","value":102779000},"#166":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":46,"unit":"USD","start":"2012-12-01","end":"2013-11-30","value":414142000},"#167":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":45,"unit":"USD","start":"2012-12-01","end":"2013-08-31","value":303754000},"#168":{"kind":"computed","op":"sum","terms":[{"ref":"#166"},{"ref":"#167","weight":-1}],"rule":"quarter-from-ytd","value":110388000},"#169":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":46,"unit":"USD","start":"2012-12-01","end":"2013-11-30","value":7953000},"#170":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":45,"unit":"USD","start":"2012-12-01","end":"2013-08-31","value":5922000},"#171":{"kind":"computed","op":"sum","terms":[{"ref":"#169"},{"ref":"#170","weight":-1}],"rule":"quarter-from-ytd","value":2031000},"operatingExpenses@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#168"},{"ref":"#171"}],"rule":"component-sum","value":112419000},"operatingExpenses@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#166"},{"ref":"#169"}],"rule":"component-sum","value":422095000},"#172":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":47,"unit":"USD","start":"2013-12-01","end":"2014-02-28","value":144696000},"#173":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":47,"unit":"USD","start":"2013-12-01","end":"2014-02-28","value":5697000},"operatingExpenses@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#172"},{"ref":"#173"}],"rule":"component-sum","value":150393000},"#174":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":48,"unit":"USD","start":"2014-03-01","end":"2014-05-31","value":210931000},"#175":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":48,"unit":"USD","start":"2014-03-01","end":"2014-05-31","value":15166000},"operatingExpenses@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#174"},{"ref":"#175"}],"rule":"component-sum","value":226097000},"#176":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":49,"unit":"USD","start":"2014-06-01","end":"2014-08-31","value":220920000},"#177":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":49,"unit":"USD","start":"2014-06-01","end":"2014-08-31","value":17564000},"operatingExpenses@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#176"},{"ref":"#177"}],"rule":"component-sum","value":238484000},"#178":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":50,"unit":"USD","start":"2013-12-01","end":"2014-11-30","value":790497000},"#179":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":49,"unit":"USD","start":"2013-12-01","end":"2014-08-31","value":576547000},"#180":{"kind":"computed","op":"sum","terms":[{"ref":"#178"},{"ref":"#179","weight":-1}],"rule":"quarter-from-ytd","value":213950000},"#181":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":50,"unit":"USD","start":"2013-12-01","end":"2014-11-30","value":55161000},"#182":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":49,"unit":"USD","start":"2013-12-01","end":"2014-08-31","value":38427000},"#183":{"kind":"computed","op":"sum","terms":[{"ref":"#181"},{"ref":"#182","weight":-1}],"rule":"quarter-from-ytd","value":16734000},"operatingExpenses@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#180"},{"ref":"#183"}],"rule":"component-sum","value":230684000},"operatingExpenses@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#178"},{"ref":"#181"}],"rule":"component-sum","value":845658000},"#184":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":51,"unit":"USD","start":"2014-12-01","end":"2015-02-28","value":209271000},"#185":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":51,"unit":"USD","start":"2014-12-01","end":"2015-02-28","value":14593000},"operatingExpenses@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#184"},{"ref":"#185"}],"rule":"component-sum","value":223864000},"#186":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":52,"unit":"USD","start":"2015-03-01","end":"2015-05-31","value":210698000},"#187":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":52,"unit":"USD","start":"2015-03-01","end":"2015-05-31","value":13462000},"operatingExpenses@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#186"},{"ref":"#187"}],"rule":"component-sum","value":224160000},"#188":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":53,"unit":"USD","start":"2015-06-01","end":"2015-08-31","value":209499000},"#189":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":53,"unit":"USD","start":"2015-06-01","end":"2015-08-31","value":13716000},"operatingExpenses@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#188"},{"ref":"#189"}],"rule":"component-sum","value":223215000},"#190":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":54,"unit":"USD","start":"2014-12-01","end":"2015-11-30","value":837239000},"#191":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":53,"unit":"USD","start":"2014-12-01","end":"2015-08-31","value":629468000},"#192":{"kind":"computed","op":"sum","terms":[{"ref":"#190"},{"ref":"#191","weight":-1}],"rule":"quarter-from-ytd","value":207771000},"#193":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":54,"unit":"USD","start":"2014-12-01","end":"2015-11-30","value":54756000},"#194":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":53,"unit":"USD","start":"2014-12-01","end":"2015-08-31","value":41771000},"#195":{"kind":"computed","op":"sum","terms":[{"ref":"#193"},{"ref":"#194","weight":-1}],"rule":"quarter-from-ytd","value":12985000},"operatingExpenses@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#192"},{"ref":"#195"}],"rule":"component-sum","value":220756000},"operatingExpenses@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#190"},{"ref":"#193"}],"rule":"component-sum","value":891995000},"#196":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":55,"unit":"USD","start":"2015-12-01","end":"2016-02-29","value":208566000},"#197":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":55,"unit":"USD","start":"2015-12-01","end":"2016-02-29","value":11704000},"operatingExpenses@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#196"},{"ref":"#197"}],"rule":"component-sum","value":220270000},"#198":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":56,"unit":"USD","start":"2016-03-01","end":"2016-05-31","value":218724000},"#199":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":56,"unit":"USD","start":"2016-03-01","end":"2016-05-31","value":11794000},"operatingExpenses@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#198"},{"ref":"#199"}],"rule":"component-sum","value":230518000},"#200":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":57,"unit":"USD","start":"2016-06-01","end":"2016-08-31","value":227935000},"#201":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":57,"unit":"USD","start":"2016-06-01","end":"2016-08-31","value":13011000},"operatingExpenses@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#200"},{"ref":"#201"}],"rule":"component-sum","value":240946000},"#202":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":30,"unit":"USD","start":"2015-12-01","end":"2016-11-30","value":903369000},"#203":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":57,"unit":"USD","start":"2015-12-01","end":"2016-08-31","value":655225000},"#204":{"kind":"computed","op":"sum","terms":[{"ref":"#202"},{"ref":"#203","weight":-1}],"rule":"quarter-from-ytd","value":248144000},"#205":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":30,"unit":"USD","start":"2015-12-01","end":"2016-11-30","value":55490000},"#206":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":57,"unit":"USD","start":"2015-12-01","end":"2016-08-31","value":36509000},"#207":{"kind":"computed","op":"sum","terms":[{"ref":"#205"},{"ref":"#206","weight":-1}],"rule":"quarter-from-ytd","value":18981000},"operatingExpenses@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#204"},{"ref":"#207"}],"rule":"component-sum","value":267125000},"operatingExpenses@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#202"},{"ref":"#205"}],"rule":"component-sum","value":958859000},"#208":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":58,"unit":"USD","start":"2016-12-01","end":"2017-02-28","value":240024000},"#209":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":58,"unit":"USD","start":"2016-12-01","end":"2017-02-28","value":16487000},"operatingExpenses@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#208"},{"ref":"#209"}],"rule":"component-sum","value":256511000},"#210":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":59,"unit":"USD","start":"2017-03-01","end":"2017-05-31","value":247115000},"#211":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":59,"unit":"USD","start":"2017-03-01","end":"2017-05-31","value":16069000},"operatingExpenses@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#210"},{"ref":"#211"}],"rule":"component-sum","value":263184000},"#212":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":31,"unit":"USD","start":"2017-06-01","end":"2017-08-31","value":252728000},"#213":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":31,"unit":"USD","start":"2017-06-01","end":"2017-08-31","value":16688000},"operatingExpenses@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#212"},{"ref":"#213"}],"rule":"component-sum","value":269416000},"#214":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":0,"unit":"USD","start":"2016-12-01","end":"2017-11-30","value":1041975000},"#215":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":31,"unit":"USD","start":"2016-12-01","end":"2017-08-31","value":739867000},"#216":{"kind":"computed","op":"sum","terms":[{"ref":"#214"},{"ref":"#215","weight":-1}],"rule":"quarter-from-ytd","value":302108000},"#217":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":0,"unit":"USD","start":"2016-12-01","end":"2017-11-30","value":79181000},"#218":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":31,"unit":"USD","start":"2016-12-01","end":"2017-08-31","value":49244000},"#219":{"kind":"computed","op":"sum","terms":[{"ref":"#217"},{"ref":"#218","weight":-1}],"rule":"quarter-from-ytd","value":29937000},"operatingExpenses@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#216"},{"ref":"#219"}],"rule":"component-sum","value":332045000},"operatingExpenses@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#214"},{"ref":"#217"}],"rule":"component-sum","value":1121156000},"#220":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":1,"unit":"USD","start":"2017-12-01","end":"2018-02-28","value":302019000},"#221":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":1,"unit":"USD","start":"2017-12-01","end":"2018-02-28","value":26710000},"operatingExpenses@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#220"},{"ref":"#221"}],"rule":"component-sum","value":328729000},"#222":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":2,"unit":"USD","start":"2018-03-01","end":"2018-05-31","value":305156000},"#223":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":2,"unit":"USD","start":"2018-03-01","end":"2018-05-31","value":26276000},"operatingExpenses@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#222"},{"ref":"#223"}],"rule":"component-sum","value":331432000},"#224":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":3,"unit":"USD","start":"2018-06-01","end":"2018-08-31","value":316274000},"#225":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":3,"unit":"USD","start":"2018-06-01","end":"2018-08-31","value":26197000},"operatingExpenses@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#224"},{"ref":"#225"}],"rule":"component-sum","value":342471000},"#226":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":4,"unit":"USD","start":"2017-12-01","end":"2018-11-30","value":591106000},"#227":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":3,"unit":"USD","start":"2017-12-01","end":"2018-08-31","value":923449000},"#228":{"kind":"computed","op":"sum","terms":[{"ref":"#226"},{"ref":"#227","weight":-1}],"rule":"quarter-from-ytd","value":-332343000},"#229":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":4,"unit":"USD","start":"2017-12-01","end":"2018-11-30","value":50007000},"#230":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":3,"unit":"USD","start":"2017-12-01","end":"2018-08-31","value":79183000},"#231":{"kind":"computed","op":"sum","terms":[{"ref":"#229"},{"ref":"#230","weight":-1}],"rule":"quarter-from-ytd","value":-29176000},"operatingExpenses@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#228"},{"ref":"#231"}],"rule":"component-sum","value":-361519000},"operatingExpenses@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#226"},{"ref":"#229"}],"rule":"component-sum","value":641113000},"#232":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":5,"unit":"USD","start":"2018-12-01","end":"2019-02-28","value":516958000},"#233":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":5,"unit":"USD","start":"2018-12-01","end":"2019-02-28","value":52857000},"operatingExpenses@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#232"},{"ref":"#233"}],"rule":"component-sum","value":569815000},"#234":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":6,"unit":"USD","start":"2019-03-01","end":"2019-05-31","value":523813000},"#235":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":6,"unit":"USD","start":"2019-03-01","end":"2019-05-31","value":52864000},"operatingExpenses@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#234"},{"ref":"#235"}],"rule":"component-sum","value":576677000},"#236":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":7,"unit":"USD","start":"2019-06-01","end":"2019-08-31","value":517135000},"#237":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":7,"unit":"USD","start":"2019-06-01","end":"2019-08-31","value":52428000},"operatingExpenses@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#236"},{"ref":"#237"}],"rule":"component-sum","value":569563000},"#238":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":8,"unit":"USD","start":"2018-12-01","end":"2019-11-30","value":636849000},"#239":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":7,"unit":"USD","start":"2018-12-01","end":"2019-08-31","value":1557906000},"#240":{"kind":"computed","op":"sum","terms":[{"ref":"#238"},{"ref":"#239","weight":-1}],"rule":"quarter-from-ytd","value":-921057000},"#241":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":8,"unit":"USD","start":"2018-12-01","end":"2019-11-30","value":43875000},"#242":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":7,"unit":"USD","start":"2018-12-01","end":"2019-08-31","value":158150000},"#243":{"kind":"computed","op":"sum","terms":[{"ref":"#241"},{"ref":"#242","weight":-1}],"rule":"quarter-from-ytd","value":-114275000},"operatingExpenses@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#240"},{"ref":"#243"}],"rule":"component-sum","value":-1035332000},"operatingExpenses@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#238"},{"ref":"#241"}],"rule":"component-sum","value":680724000},"#244":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":9,"unit":"USD","start":"2019-12-01","end":"2020-02-29","value":154660000},"#245":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":9,"unit":"USD","start":"2019-12-01","end":"2020-02-29","value":10188000},"operatingExpenses@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#244"},{"ref":"#245"}],"rule":"component-sum","value":164848000},"#246":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":10,"unit":"USD","start":"2020-03-01","end":"2020-05-31","value":186472000},"#247":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":10,"unit":"USD","start":"2020-03-01","end":"2020-05-31","value":9947000},"operatingExpenses@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#246"},{"ref":"#247"}],"rule":"component-sum","value":196419000},"#248":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":11,"unit":"USD","start":"2020-06-01","end":"2020-08-31","value":165107000},"#249":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":11,"unit":"USD","start":"2020-06-01","end":"2020-08-31","value":9995000},"operatingExpenses@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#248"},{"ref":"#249"}],"rule":"component-sum","value":175102000},"#250":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":12,"unit":"USD","start":"2019-12-01","end":"2020-11-30","value":665102000},"#251":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":11,"unit":"USD","start":"2019-12-01","end":"2020-08-31","value":506239000},"#252":{"kind":"computed","op":"sum","terms":[{"ref":"#250"},{"ref":"#251","weight":-1}],"rule":"quarter-from-ytd","value":158863000},"#253":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":12,"unit":"USD","start":"2019-12-01","end":"2020-11-30","value":40100000},"#254":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":11,"unit":"USD","start":"2019-12-01","end":"2020-08-31","value":30130000},"#255":{"kind":"computed","op":"sum","terms":[{"ref":"#253"},{"ref":"#254","weight":-1}],"rule":"quarter-from-ytd","value":9970000},"operatingExpenses@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#252"},{"ref":"#255"}],"rule":"component-sum","value":168833000},"operatingExpenses@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#250"},{"ref":"#253"}],"rule":"component-sum","value":705202000},"#256":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":13,"unit":"USD","start":"2020-12-01","end":"2021-02-28","value":162820000},"#257":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":9,"unit":"USD","start":"2020-12-01","end":"2021-02-28","value":9369000},"operatingExpenses@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#256"},{"ref":"#257"}],"rule":"component-sum","value":172189000},"#258":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":14,"unit":"USD","start":"2021-03-01","end":"2021-05-31","value":175339000},"#259":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":10,"unit":"USD","start":"2021-03-01","end":"2021-05-31","value":9373000},"operatingExpenses@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#258"},{"ref":"#259"}],"rule":"component-sum","value":184712000},"#260":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":15,"unit":"USD","start":"2021-06-01","end":"2021-08-31","value":160285000},"#261":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":11,"unit":"USD","start":"2021-06-01","end":"2021-08-31","value":9386000},"operatingExpenses@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#260"},{"ref":"#261"}],"rule":"component-sum","value":169671000},"#262":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":16,"unit":"USD","start":"2020-12-01","end":"2021-11-30","value":1154166000},"#263":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":15,"unit":"USD","start":"2020-12-01","end":"2021-08-31","value":498443000},"#264":{"kind":"computed","op":"sum","terms":[{"ref":"#262"},{"ref":"#263","weight":-1}],"rule":"quarter-from-ytd","value":655723000},"#265":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":16,"unit":"USD","start":"2020-12-01","end":"2021-11-30","value":105300000},"#266":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":11,"unit":"USD","start":"2020-12-01","end":"2021-08-31","value":28128000},"#267":{"kind":"computed","op":"sum","terms":[{"ref":"#265"},{"ref":"#266","weight":-1}],"rule":"quarter-from-ytd","value":77172000},"operatingExpenses@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#264"},{"ref":"#267"}],"rule":"component-sum","value":732895000},"#268":{"kind":"filed","concept":"RestructuringCharges","filing":12,"unit":"USD","start":"2020-12-01","end":"2021-11-30","value":8709000},"operatingExpenses@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#262"},{"ref":"#268"},{"ref":"#265"}],"rule":"component-sum","value":1268175000},"#269":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":17,"unit":"USD","start":"2021-12-01","end":"2022-02-28","value":652851000},"#270":{"kind":"filed","concept":"RestructuringCharges","filing":13,"unit":"USD","start":"2021-12-01","end":"2022-02-28","value":6046000},"operatingExpenses@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#269"},{"ref":"#270"}],"rule":"component-sum","value":658897000},"#271":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":18,"unit":"USD","start":"2022-03-01","end":"2022-05-31","value":670574000},"#272":{"kind":"filed","concept":"RestructuringCharges","filing":14,"unit":"USD","start":"2022-03-01","end":"2022-05-31","value":10784000},"operatingExpenses@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#271"},{"ref":"#272"}],"rule":"component-sum","value":681358000},"#273":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":19,"unit":"USD","start":"2022-06-01","end":"2022-08-31","value":628078000},"operatingExpenses@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#273"}],"rule":"component-sum","value":628078000},"#274":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":20,"unit":"USD","start":"2021-12-01","end":"2022-11-30","value":2627007000},"#275":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":19,"unit":"USD","start":"2021-12-01","end":"2022-08-31","value":1951503000},"#276":{"kind":"computed","op":"sum","terms":[{"ref":"#274"},{"ref":"#275","weight":-1}],"rule":"quarter-from-ytd","value":675504000},"#277":{"kind":"filed","concept":"RestructuringCharges","filing":12,"unit":"USD","start":"2021-12-01","end":"2022-11-30","value":21872000},"#278":{"kind":"filed","concept":"RestructuringCharges","filing":15,"unit":"USD","start":"2021-12-01","end":"2022-08-31","value":15438000},"#279":{"kind":"computed","op":"sum","terms":[{"ref":"#277"},{"ref":"#278","weight":-1}],"rule":"quarter-from-ytd","value":6434000},"operatingExpenses@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#276"},{"ref":"#279"}],"rule":"component-sum","value":681938000},"#280":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":20,"unit":"USD","start":"2021-12-01","end":"2022-11-30","value":299200000},"operatingExpenses@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#274"},{"ref":"#277"},{"ref":"#280"}],"rule":"component-sum","value":2948079000},"#281":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":21,"unit":"USD","start":"2022-12-01","end":"2023-02-28","value":654223000},"operatingExpenses@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#281"}],"rule":"component-sum","value":654223000},"#282":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":22,"unit":"USD","start":"2023-03-01","end":"2023-05-31","value":673698000},"operatingExpenses@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#282"}],"rule":"component-sum","value":673698000},"#283":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":23,"unit":"USD","start":"2023-06-01","end":"2023-08-31","value":659454000},"operatingExpenses@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#283"}],"rule":"component-sum","value":659454000},"#284":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":24,"unit":"USD","start":"2022-12-01","end":"2023-11-30","value":2672562000},"#285":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":23,"unit":"USD","start":"2022-12-01","end":"2023-08-31","value":1987375000},"#286":{"kind":"computed","op":"sum","terms":[{"ref":"#284"},{"ref":"#285","weight":-1}],"rule":"quarter-from-ytd","value":685187000},"operatingExpenses@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#286"}],"rule":"component-sum","value":685187000},"#287":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":24,"unit":"USD","start":"2022-12-01","end":"2023-11-30","value":293737000},"operatingExpenses@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#284"},{"ref":"#287"}],"rule":"component-sum","value":2966299000},"#288":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":25,"unit":"USD","start":"2023-12-01","end":"2024-02-29","value":671545000},"operatingExpenses@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#288"}],"rule":"component-sum","value":671545000},"#289":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":26,"unit":"USD","start":"2024-03-01","end":"2024-05-31","value":671714000},"operatingExpenses@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#289"}],"rule":"component-sum","value":671714000},"#290":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":27,"unit":"USD","start":"2024-06-01","end":"2024-08-31","value":657513000},"operatingExpenses@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#290"}],"rule":"component-sum","value":657513000},"#291":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":24,"unit":"USD","start":"2023-12-01","end":"2024-11-30","value":2715781000},"#292":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":27,"unit":"USD","start":"2023-12-01","end":"2024-08-31","value":2000772000},"#293":{"kind":"computed","op":"sum","terms":[{"ref":"#291"},{"ref":"#292","weight":-1}],"rule":"quarter-from-ytd","value":715009000},"operatingExpenses@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#293"}],"rule":"component-sum","value":715009000},"#294":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":24,"unit":"USD","start":"2023-12-01","end":"2024-11-30","value":292304000},"operatingExpenses@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#291"},{"ref":"#294"}],"rule":"component-sum","value":3008085000},"#295":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":28,"unit":"USD","start":"2024-12-01","end":"2025-02-28","value":693547000},"#296":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":28,"unit":"USD","start":"2024-12-01","end":"2025-02-28","value":71407000},"operatingExpenses@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#295"},{"ref":"#296"}],"rule":"component-sum","value":764954000},"#297":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":29,"unit":"USD","start":"2025-03-01","end":"2025-05-31","value":718234000},"#298":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":29,"unit":"USD","start":"2025-03-01","end":"2025-05-31","value":73282000},"operatingExpenses@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#297"},{"ref":"#298"}],"rule":"component-sum","value":791516000},"#299":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":27,"unit":"USD","start":"2025-06-01","end":"2025-08-31","value":743892000},"operatingExpenses@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#299"}],"rule":"component-sum","value":743892000},"#300":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":24,"unit":"USD","start":"2024-12-01","end":"2025-11-30","value":2946883000},"#301":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":27,"unit":"USD","start":"2024-12-01","end":"2025-08-31","value":2153947000},"#302":{"kind":"computed","op":"sum","terms":[{"ref":"#300"},{"ref":"#301","weight":-1}],"rule":"quarter-from-ytd","value":792936000},"operatingExpenses@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#302"}],"rule":"component-sum","value":792936000},"#303":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":24,"unit":"USD","start":"2024-12-01","end":"2025-11-30","value":296258000},"operatingExpenses@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#300"},{"ref":"#303"}],"rule":"component-sum","value":3243141000},"#304":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":28,"unit":"USD","start":"2025-12-01","end":"2026-02-28","value":762786000},"#305":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":28,"unit":"USD","start":"2025-12-01","end":"2026-02-28","value":75703000},"operatingExpenses@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#304"},{"ref":"#305"}],"rule":"component-sum","value":838489000},"#306":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":29,"unit":"USD","start":"2026-03-01","end":"2026-05-31","value":820099000},"#307":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":29,"unit":"USD","start":"2026-03-01","end":"2026-05-31","value":75663000},"operatingExpenses@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#306"},{"ref":"#307"}],"rule":"component-sum","value":895762000},"operatingIncome@FY2009":{"kind":"filed","concept":"OperatingIncomeLoss","filing":32,"unit":"USD","start":"2008-12-01","end":"2009-11-30","value":149649000},"operatingIncome@2010Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":33,"unit":"USD","start":"2010-06-01","end":"2010-08-31","value":52154000},"#308":{"kind":"filed","concept":"OperatingIncomeLoss","filing":34,"unit":"USD","start":"2009-12-01","end":"2010-11-30","value":199150000},"#309":{"kind":"filed","concept":"OperatingIncomeLoss","filing":33,"unit":"USD","start":"2009-12-01","end":"2010-08-31","value":134541000},"operatingIncome@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#308"},{"ref":"#309","weight":-1}],"rule":"quarter-from-ytd","value":64609000},"operatingIncome@FY2010":{"kind":"filed","concept":"OperatingIncomeLoss","filing":34,"unit":"USD","start":"2009-12-01","end":"2010-11-30","value":199150000},"operatingIncome@2011Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":35,"unit":"USD","start":"2010-12-01","end":"2011-02-28","value":50853000},"operatingIncome@2011Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":36,"unit":"USD","start":"2011-03-01","end":"2011-05-31","value":54160000},"operatingIncome@2011Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":37,"unit":"USD","start":"2011-06-01","end":"2011-08-31","value":66518000},"#310":{"kind":"filed","concept":"OperatingIncomeLoss","filing":38,"unit":"USD","start":"2010-12-01","end":"2011-11-30","value":256228000},"#311":{"kind":"filed","concept":"OperatingIncomeLoss","filing":37,"unit":"USD","start":"2010-12-01","end":"2011-08-31","value":171531000},"operatingIncome@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#310"},{"ref":"#311","weight":-1}],"rule":"quarter-from-ytd","value":84697000},"operatingIncome@FY2011":{"kind":"filed","concept":"OperatingIncomeLoss","filing":38,"unit":"USD","start":"2010-12-01","end":"2011-11-30","value":256228000},"operatingIncome@2012Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":39,"unit":"USD","start":"2011-12-01","end":"2012-02-29","value":63988000},"operatingIncome@2012Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":40,"unit":"USD","start":"2012-03-01","end":"2012-05-31","value":59321000},"operatingIncome@2012Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":41,"unit":"USD","start":"2012-06-01","end":"2012-08-31","value":57051000},"#312":{"kind":"filed","concept":"OperatingIncomeLoss","filing":42,"unit":"USD","start":"2011-12-01","end":"2012-11-30","value":255012000},"#313":{"kind":"filed","concept":"OperatingIncomeLoss","filing":41,"unit":"USD","start":"2011-12-01","end":"2012-08-31","value":180360000},"operatingIncome@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#312"},{"ref":"#313","weight":-1}],"rule":"quarter-from-ytd","value":74652000},"operatingIncome@FY2012":{"kind":"filed","concept":"OperatingIncomeLoss","filing":42,"unit":"USD","start":"2011-12-01","end":"2012-11-30","value":255012000},"operatingIncome@2013Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":43,"unit":"USD","start":"2012-12-01","end":"2013-02-28","value":55940000},"operatingIncome@2013Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":44,"unit":"USD","start":"2013-03-01","end":"2013-05-31","value":51964000},"operatingIncome@2013Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":45,"unit":"USD","start":"2013-06-01","end":"2013-08-31","value":63499000},"#314":{"kind":"filed","concept":"OperatingIncomeLoss","filing":46,"unit":"USD","start":"2012-12-01","end":"2013-11-30","value":240828000},"#315":{"kind":"filed","concept":"OperatingIncomeLoss","filing":45,"unit":"USD","start":"2012-12-01","end":"2013-08-31","value":171403000},"operatingIncome@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#314"},{"ref":"#315","weight":-1}],"rule":"quarter-from-ytd","value":69425000},"operatingIncome@FY2013":{"kind":"filed","concept":"OperatingIncomeLoss","filing":46,"unit":"USD","start":"2012-12-01","end":"2013-11-30","value":240828000},"operatingIncome@2014Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":47,"unit":"USD","start":"2013-12-01","end":"2014-02-28","value":61950000},"operatingIncome@2014Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":48,"unit":"USD","start":"2014-03-01","end":"2014-05-31","value":68083000},"operatingIncome@2014Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":49,"unit":"USD","start":"2014-06-01","end":"2014-08-31","value":78802000},"#316":{"kind":"filed","concept":"OperatingIncomeLoss","filing":50,"unit":"USD","start":"2013-12-01","end":"2014-11-30","value":308507000},"#317":{"kind":"filed","concept":"OperatingIncomeLoss","filing":49,"unit":"USD","start":"2013-12-01","end":"2014-08-31","value":208835000},"operatingIncome@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#316"},{"ref":"#317","weight":-1}],"rule":"quarter-from-ytd","value":99672000},"operatingIncome@FY2014":{"kind":"filed","concept":"OperatingIncomeLoss","filing":50,"unit":"USD","start":"2013-12-01","end":"2014-11-30","value":308507000},"operatingIncome@2015Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":51,"unit":"USD","start":"2014-12-01","end":"2015-02-28","value":78947000},"operatingIncome@2015Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":52,"unit":"USD","start":"2015-03-01","end":"2015-05-31","value":89361000},"operatingIncome@2015Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":53,"unit":"USD","start":"2015-06-01","end":"2015-08-31","value":81279000},"#318":{"kind":"filed","concept":"OperatingIncomeLoss","filing":54,"unit":"USD","start":"2014-12-01","end":"2015-11-30","value":354552000},"#319":{"kind":"filed","concept":"OperatingIncomeLoss","filing":53,"unit":"USD","start":"2014-12-01","end":"2015-08-31","value":249587000},"operatingIncome@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#318"},{"ref":"#319","weight":-1}],"rule":"quarter-from-ytd","value":104965000},"operatingIncome@FY2015":{"kind":"filed","concept":"OperatingIncomeLoss","filing":54,"unit":"USD","start":"2014-12-01","end":"2015-11-30","value":354552000},"operatingIncome@2016Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":55,"unit":"USD","start":"2015-12-01","end":"2016-02-29","value":75626000},"operatingIncome@2016Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":56,"unit":"USD","start":"2016-03-01","end":"2016-05-31","value":75306000},"operatingIncome@2016Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":57,"unit":"USD","start":"2016-06-01","end":"2016-08-31","value":98022000},"#320":{"kind":"filed","concept":"OperatingIncomeLoss","filing":30,"unit":"USD","start":"2015-12-01","end":"2016-11-30","value":379596000},"#321":{"kind":"filed","concept":"OperatingIncomeLoss","filing":57,"unit":"USD","start":"2015-12-01","end":"2016-08-31","value":248954000},"operatingIncome@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#320"},{"ref":"#321","weight":-1}],"rule":"quarter-from-ytd","value":130642000},"operatingIncome@FY2016":{"kind":"filed","concept":"OperatingIncomeLoss","filing":30,"unit":"USD","start":"2015-12-01","end":"2016-11-30","value":379596000},"operatingIncome@2017Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":58,"unit":"USD","start":"2016-12-01","end":"2017-02-28","value":101759000},"operatingIncome@2017Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":59,"unit":"USD","start":"2017-03-01","end":"2017-05-31","value":125130000},"operatingIncome@2017Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":31,"unit":"USD","start":"2017-06-01","end":"2017-08-31","value":122216000},"#322":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2016-12-01","end":"2017-11-30","value":507337000},"#323":{"kind":"filed","concept":"OperatingIncomeLoss","filing":31,"unit":"USD","start":"2016-12-01","end":"2017-08-31","value":349105000},"operatingIncome@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#322"},{"ref":"#323","weight":-1}],"rule":"quarter-from-ytd","value":158232000},"operatingIncome@FY2017":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2016-12-01","end":"2017-11-30","value":507337000},"operatingIncome@2018Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2017-12-01","end":"2018-02-28","value":111496000},"operatingIncome@2018Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2018-03-01","end":"2018-05-31","value":124002000},"operatingIncome@2018Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2018-06-01","end":"2018-08-31","value":113843000},"#324":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2017-12-01","end":"2018-11-30","value":405474000},"#325":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2017-12-01","end":"2018-08-31","value":349341000},"operatingIncome@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#324"},{"ref":"#325","weight":-1}],"rule":"quarter-from-ytd","value":56133000},"operatingIncome@FY2018":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2017-12-01","end":"2018-11-30","value":405474000},"operatingIncome@2019Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2018-12-01","end":"2019-02-28","value":161963000},"operatingIncome@2019Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2019-03-01","end":"2019-05-31","value":174655000},"operatingIncome@2019Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":7,"unit":"USD","start":"2019-06-01","end":"2019-08-31","value":208855000},"#326":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2018-12-01","end":"2019-11-30","value":519429000},"#327":{"kind":"filed","concept":"OperatingIncomeLoss","filing":7,"unit":"USD","start":"2018-12-01","end":"2019-08-31","value":545473000},"operatingIncome@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#326"},{"ref":"#327","weight":-1}],"rule":"quarter-from-ytd","value":-26044000},"operatingIncome@FY2019":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2018-12-01","end":"2019-11-30","value":519429000},"operatingIncome@2020Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":9,"unit":"USD","start":"2019-12-01","end":"2020-02-29","value":100445000},"operatingIncome@2020Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2020-03-01","end":"2020-05-31","value":88144000},"operatingIncome@2020Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2020-06-01","end":"2020-08-31","value":132373000},"#328":{"kind":"filed","concept":"OperatingIncomeLoss","filing":12,"unit":"USD","start":"2019-12-01","end":"2020-11-30","value":521341000},"#329":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2019-12-01","end":"2020-08-31","value":320962000},"operatingIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#328"},{"ref":"#329","weight":-1}],"rule":"quarter-from-ytd","value":200379000},"operatingIncome@FY2020":{"kind":"filed","concept":"OperatingIncomeLoss","filing":12,"unit":"USD","start":"2019-12-01","end":"2020-11-30","value":521341000},"operatingIncome@2021Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":13,"unit":"USD","start":"2020-12-01","end":"2021-02-28","value":141748000},"operatingIncome@2021Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":14,"unit":"USD","start":"2021-03-01","end":"2021-05-31","value":147901000},"operatingIncome@2021Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2021-06-01","end":"2021-08-31","value":148204000},"#330":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2020-12-01","end":"2021-11-30","value":623218000},"#331":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2020-12-01","end":"2021-08-31","value":437853000},"operatingIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#330"},{"ref":"#331","weight":-1}],"rule":"quarter-from-ytd","value":185365000},"operatingIncome@FY2021":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2020-12-01","end":"2021-11-30","value":623218000},"operatingIncome@2022Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":17,"unit":"USD","start":"2021-12-01","end":"2022-02-28","value":222440000},"operatingIncome@2022Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2022-03-01","end":"2022-05-31","value":252737000},"operatingIncome@2022Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2022-06-01","end":"2022-08-31","value":241534000},"#332":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2021-12-01","end":"2022-11-30","value":1050873000},"#333":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2021-12-01","end":"2022-08-31","value":716711000},"operatingIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#332"},{"ref":"#333","weight":-1}],"rule":"quarter-from-ytd","value":334162000},"operatingIncome@FY2022":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2021-12-01","end":"2022-11-30","value":1050873000},"operatingIncome@2023Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":21,"unit":"USD","start":"2022-12-01","end":"2023-02-28","value":298162000},"operatingIncome@2023Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2023-03-01","end":"2023-05-31","value":252883000},"operatingIncome@2023Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2023-06-01","end":"2023-08-31","value":240233000},"#334":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2022-12-01","end":"2023-11-30","value":1078032000},"#335":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2022-12-01","end":"2023-08-31","value":791278000},"operatingIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#334"},{"ref":"#335","weight":-1}],"rule":"quarter-from-ytd","value":286754000},"operatingIncome@FY2023":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2022-12-01","end":"2023-11-30","value":1078032000},"operatingIncome@2024Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2023-12-01","end":"2024-02-29","value":302572000},"operatingIncome@2024Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":26,"unit":"USD","start":"2024-03-01","end":"2024-05-31","value":263948000},"operatingIncome@2024Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2024-06-01","end":"2024-08-31","value":302879000},"#336":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2023-12-01","end":"2024-11-30","value":1194211000},"#337":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2023-12-01","end":"2024-08-31","value":869399000},"operatingIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#336"},{"ref":"#337","weight":-1}],"rule":"quarter-from-ytd","value":324812000},"operatingIncome@FY2024":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2023-12-01","end":"2024-11-30","value":1194211000},"operatingIncome@2025Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":28,"unit":"USD","start":"2024-12-01","end":"2025-02-28","value":304459000},"operatingIncome@2025Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":29,"unit":"USD","start":"2025-03-01","end":"2025-05-31","value":328139000},"operatingIncome@2025Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2025-06-01","end":"2025-08-31","value":383657000},"#338":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2024-12-01","end":"2025-11-30","value":1414919000},"#339":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2024-12-01","end":"2025-08-31","value":1016255000},"operatingIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#338"},{"ref":"#339","weight":-1}],"rule":"quarter-from-ytd","value":398664000},"operatingIncome@FY2025":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2024-12-01","end":"2025-11-30","value":1414919000},"operatingIncome@2026Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":28,"unit":"USD","start":"2025-12-01","end":"2026-02-28","value":489360000},"operatingIncome@2026Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":29,"unit":"USD","start":"2026-03-01","end":"2026-05-31","value":519362000},"pretaxIncome@FY2014":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":50,"unit":"USD","start":"2013-12-01","end":"2014-11-30","value":284282000},"pretaxIncome@FY2015":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":54,"unit":"USD","start":"2014-12-01","end":"2015-11-30","value":327195000},"pretaxIncome@FY2016":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":54,"unit":"USD","start":"2015-12-01","end":"2016-11-30","value":356064000},"pretaxIncome@FY2017":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2016-12-01","end":"2017-11-30","value":463103000},"pretaxIncome@FY2018":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":4,"unit":"USD","start":"2017-12-01","end":"2018-11-30","value":345669000},"pretaxIncome@2019Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":5,"unit":"USD","start":"2018-12-01","end":"2019-02-28","value":119662000},"pretaxIncome@2019Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":6,"unit":"USD","start":"2019-03-01","end":"2019-05-31","value":153057000},"pretaxIncome@2019Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":7,"unit":"USD","start":"2019-06-01","end":"2019-08-31","value":164823000},"#340":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":8,"unit":"USD","start":"2018-12-01","end":"2019-11-30","value":473287000},"#341":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":7,"unit":"USD","start":"2018-12-01","end":"2019-08-31","value":437542000},"pretaxIncome@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#340"},{"ref":"#341","weight":-1}],"rule":"quarter-from-ytd","value":35745000},"pretaxIncome@FY2019":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":8,"unit":"USD","start":"2018-12-01","end":"2019-11-30","value":473287000},"pretaxIncome@2020Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":9,"unit":"USD","start":"2019-12-01","end":"2020-02-29","value":80798000},"pretaxIncome@2020Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":10,"unit":"USD","start":"2020-03-01","end":"2020-05-31","value":66978000},"pretaxIncome@2020Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":11,"unit":"USD","start":"2020-06-01","end":"2020-08-31","value":112650000},"#342":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":12,"unit":"USD","start":"2019-12-01","end":"2020-11-30","value":436146000},"#343":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":11,"unit":"USD","start":"2019-12-01","end":"2020-08-31","value":260426000},"pretaxIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#342"},{"ref":"#343","weight":-1}],"rule":"quarter-from-ytd","value":175720000},"pretaxIncome@FY2020":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":12,"unit":"USD","start":"2019-12-01","end":"2020-11-30","value":436146000},"pretaxIncome@2021Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":13,"unit":"USD","start":"2020-12-01","end":"2021-02-28","value":117575000},"pretaxIncome@2021Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":14,"unit":"USD","start":"2021-03-01","end":"2021-05-31","value":124583000},"pretaxIncome@2021Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":15,"unit":"USD","start":"2021-06-01","end":"2021-08-31","value":126635000},"#344":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":16,"unit":"USD","start":"2020-12-01","end":"2021-11-30","value":466485000},"#345":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":15,"unit":"USD","start":"2020-12-01","end":"2021-08-31","value":368794000},"pretaxIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#344"},{"ref":"#345","weight":-1}],"rule":"quarter-from-ytd","value":97691000},"pretaxIncome@FY2021":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":16,"unit":"USD","start":"2020-12-01","end":"2021-11-30","value":466485000},"pretaxIncome@2022Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":17,"unit":"USD","start":"2021-12-01","end":"2022-02-28","value":175829000},"pretaxIncome@2022Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":18,"unit":"USD","start":"2022-03-01","end":"2022-05-31","value":198514000},"pretaxIncome@2022Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2022-06-01","end":"2022-08-31","value":187563000},"#346":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":20,"unit":"USD","start":"2021-12-01","end":"2022-11-30","value":827130000},"#347":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2021-12-01","end":"2022-08-31","value":561906000},"pretaxIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#346"},{"ref":"#347","weight":-1}],"rule":"quarter-from-ytd","value":265224000},"pretaxIncome@FY2022":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":20,"unit":"USD","start":"2021-12-01","end":"2022-11-30","value":827130000},"pretaxIncome@2023Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":21,"unit":"USD","start":"2022-12-01","end":"2023-02-28","value":217806000},"pretaxIncome@2023Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":22,"unit":"USD","start":"2023-03-01","end":"2023-05-31","value":174434000},"pretaxIncome@2023Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":23,"unit":"USD","start":"2023-06-01","end":"2023-08-31","value":170159000},"#348":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":24,"unit":"USD","start":"2022-12-01","end":"2023-11-30","value":789508000},"#349":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":23,"unit":"USD","start":"2022-12-01","end":"2023-08-31","value":562399000},"pretaxIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#348"},{"ref":"#349","weight":-1}],"rule":"quarter-from-ytd","value":227109000},"pretaxIncome@FY2023":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":24,"unit":"USD","start":"2022-12-01","end":"2023-11-30","value":789508000},"pretaxIncome@2024Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":25,"unit":"USD","start":"2023-12-01","end":"2024-02-29","value":223797000},"pretaxIncome@2024Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":26,"unit":"USD","start":"2024-03-01","end":"2024-05-31","value":184156000},"pretaxIncome@2024Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":27,"unit":"USD","start":"2024-06-01","end":"2024-08-31","value":220914000},"#350":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":24,"unit":"USD","start":"2023-12-01","end":"2024-11-30","value":866035000},"#351":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":27,"unit":"USD","start":"2023-12-01","end":"2024-08-31","value":628867000},"pretaxIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#350"},{"ref":"#351","weight":-1}],"rule":"quarter-from-ytd","value":237168000},"pretaxIncome@FY2024":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":24,"unit":"USD","start":"2023-12-01","end":"2024-11-30","value":866035000},"pretaxIncome@2025Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":28,"unit":"USD","start":"2024-12-01","end":"2025-02-28","value":214883000},"pretaxIncome@2025Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":29,"unit":"USD","start":"2025-03-01","end":"2025-05-31","value":238078000},"pretaxIncome@2025Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":27,"unit":"USD","start":"2025-06-01","end":"2025-08-31","value":293261000},"#352":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":24,"unit":"USD","start":"2024-12-01","end":"2025-11-30","value":1057254000},"#353":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":27,"unit":"USD","start":"2024-12-01","end":"2025-08-31","value":746222000},"pretaxIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#352"},{"ref":"#353","weight":-1}],"rule":"quarter-from-ytd","value":311032000},"pretaxIncome@FY2025":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":24,"unit":"USD","start":"2024-12-01","end":"2025-11-30","value":1057254000},"pretaxIncome@2026Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":28,"unit":"USD","start":"2025-12-01","end":"2026-02-28","value":422408000},"pretaxIncome@2026Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":29,"unit":"USD","start":"2026-03-01","end":"2026-05-31","value":429933000},"pretaxIncome@FY2009":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":32,"unit":"USD","start":"2008-12-01","end":"2009-11-30","value":134653000},"pretaxIncome@2010Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":33,"unit":"USD","start":"2010-06-01","end":"2010-08-31","value":47269000},"#354":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":34,"unit":"USD","start":"2009-12-01","end":"2010-11-30","value":183586000},"#355":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":33,"unit":"USD","start":"2009-12-01","end":"2010-08-31","value":123181000},"pretaxIncome@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#354"},{"ref":"#355","weight":-1}],"rule":"quarter-from-ytd","value":60405000},"pretaxIncome@FY2010":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":34,"unit":"USD","start":"2009-12-01","end":"2010-11-30","value":183586000},"pretaxIncome@2011Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":35,"unit":"USD","start":"2010-12-01","end":"2011-02-28","value":45649000},"pretaxIncome@2011Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":36,"unit":"USD","start":"2011-03-01","end":"2011-05-31","value":48071000},"pretaxIncome@2011Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":37,"unit":"USD","start":"2011-06-01","end":"2011-08-31","value":58832000},"#356":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":38,"unit":"USD","start":"2010-12-01","end":"2011-11-30","value":229718000},"#357":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":37,"unit":"USD","start":"2010-12-01","end":"2011-08-31","value":152552000},"pretaxIncome@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#356"},{"ref":"#357","weight":-1}],"rule":"quarter-from-ytd","value":77166000},"pretaxIncome@FY2011":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":38,"unit":"USD","start":"2010-12-01","end":"2011-11-30","value":229718000},"pretaxIncome@2012Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":39,"unit":"USD","start":"2011-12-01","end":"2012-02-29","value":60052000},"pretaxIncome@2012Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":40,"unit":"USD","start":"2012-03-01","end":"2012-05-31","value":53420000},"pretaxIncome@2012Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":41,"unit":"USD","start":"2012-06-01","end":"2012-08-31","value":52132000},"#358":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":42,"unit":"USD","start":"2011-12-01","end":"2012-11-30","value":236553000},"#359":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":41,"unit":"USD","start":"2011-12-01","end":"2012-08-31","value":165604000},"pretaxIncome@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#358"},{"ref":"#359","weight":-1}],"rule":"quarter-from-ytd","value":70949000},"pretaxIncome@FY2012":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":42,"unit":"USD","start":"2011-12-01","end":"2012-11-30","value":236553000},"pretaxIncome@2013Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":43,"unit":"USD","start":"2012-12-01","end":"2013-02-28","value":51708000},"pretaxIncome@2013Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":44,"unit":"USD","start":"2013-03-01","end":"2013-05-31","value":47629000},"pretaxIncome@2013Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":45,"unit":"USD","start":"2013-06-01","end":"2013-08-31","value":72675000},"#360":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":46,"unit":"USD","start":"2012-12-01","end":"2013-11-30","value":238052000},"#361":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":45,"unit":"USD","start":"2012-12-01","end":"2013-08-31","value":172012000},"pretaxIncome@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#360"},{"ref":"#361","weight":-1}],"rule":"quarter-from-ytd","value":66040000},"pretaxIncome@FY2013":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":46,"unit":"USD","start":"2012-12-01","end":"2013-11-30","value":238052000},"pretaxIncome@2014Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":47,"unit":"USD","start":"2013-12-01","end":"2014-02-28","value":60420000},"pretaxIncome@2014Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":48,"unit":"USD","start":"2014-03-01","end":"2014-05-31","value":61726000},"pretaxIncome@2014Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":49,"unit":"USD","start":"2014-06-01","end":"2014-08-31","value":70652000},"#362":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":50,"unit":"USD","start":"2013-12-01","end":"2014-11-30","value":284282000},"#363":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":49,"unit":"USD","start":"2013-12-01","end":"2014-08-31","value":192798000},"pretaxIncome@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#362"},{"ref":"#363","weight":-1}],"rule":"quarter-from-ytd","value":91484000},"pretaxIncome@2015Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":51,"unit":"USD","start":"2014-12-01","end":"2015-02-28","value":72573000},"pretaxIncome@2015Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":52,"unit":"USD","start":"2015-03-01","end":"2015-05-31","value":81962000},"pretaxIncome@2015Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":53,"unit":"USD","start":"2015-06-01","end":"2015-08-31","value":74335000},"#364":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":54,"unit":"USD","start":"2014-12-01","end":"2015-11-30","value":327195000},"#365":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":53,"unit":"USD","start":"2014-12-01","end":"2015-08-31","value":228870000},"pretaxIncome@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#364"},{"ref":"#365","weight":-1}],"rule":"quarter-from-ytd","value":98325000},"pretaxIncome@2016Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":55,"unit":"USD","start":"2015-12-01","end":"2016-02-29","value":73444000},"pretaxIncome@2016Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":56,"unit":"USD","start":"2016-03-01","end":"2016-05-31","value":69743000},"pretaxIncome@2016Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":57,"unit":"USD","start":"2016-06-01","end":"2016-08-31","value":90127000},"#366":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":30,"unit":"USD","start":"2015-12-01","end":"2016-11-30","value":356064000},"#367":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":57,"unit":"USD","start":"2015-12-01","end":"2016-08-31","value":233314000},"pretaxIncome@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#366"},{"ref":"#367","weight":-1}],"rule":"quarter-from-ytd","value":122750000},"pretaxIncome@2017Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":58,"unit":"USD","start":"2016-12-01","end":"2017-02-28","value":93254000},"pretaxIncome@2017Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":59,"unit":"USD","start":"2017-03-01","end":"2017-05-31","value":115962000},"pretaxIncome@2017Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":31,"unit":"USD","start":"2017-06-01","end":"2017-08-31","value":114316000},"#368":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":30,"unit":"USD","start":"2016-12-01","end":"2017-11-30","value":464731000},"#369":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":31,"unit":"USD","start":"2016-12-01","end":"2017-08-31","value":323532000},"pretaxIncome@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#368"},{"ref":"#369","weight":-1}],"rule":"quarter-from-ytd","value":141199000},"pretaxIncome@2018Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":1,"unit":"USD","start":"2017-12-01","end":"2018-02-28","value":92867000},"pretaxIncome@2018Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":2,"unit":"USD","start":"2018-03-01","end":"2018-05-31","value":106181000},"pretaxIncome@2018Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":3,"unit":"USD","start":"2018-06-01","end":"2018-08-31","value":92913000},"#370":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":30,"unit":"USD","start":"2017-12-01","end":"2018-11-30","value":457377000},"#371":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":3,"unit":"USD","start":"2017-12-01","end":"2018-08-31","value":291960000},"pretaxIncome@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#370"},{"ref":"#371","weight":-1}],"rule":"quarter-from-ytd","value":165417000},"interestExpense@FY2023":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":24,"unit":"USD","start":"2022-12-01","end":"2023-11-30","value":288318000},"interestExpense@FY2024":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":24,"unit":"USD","start":"2023-12-01","end":"2024-11-30","value":319458000},"interestExpense@2025Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":28,"unit":"USD","start":"2024-12-01","end":"2025-02-28","value":-87880000},"interestExpense@2025Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":29,"unit":"USD","start":"2025-03-01","end":"2025-05-31","value":-89982000},"interestExpense@FY2025":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":24,"unit":"USD","start":"2024-12-01","end":"2025-11-30","value":356608000},"interestExpense@2026Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":28,"unit":"USD","start":"2025-12-01","end":"2026-02-28","value":-86534000},"interestExpense@2026Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":29,"unit":"USD","start":"2026-03-01","end":"2026-05-31","value":-97841000},"interestExpense@FY2013":{"kind":"filed","concept":"InterestExpense","filing":46,"unit":"USD","start":"2012-12-01","end":"2013-11-30","value":20436000},"interestExpense@FY2014":{"kind":"filed","concept":"InterestExpense","filing":50,"unit":"USD","start":"2013-12-01","end":"2014-11-30","value":28022000},"interestExpense@FY2015":{"kind":"filed","concept":"InterestExpense","filing":54,"unit":"USD","start":"2014-12-01","end":"2015-11-30","value":27935000},"interestExpense@FY2016":{"kind":"filed","concept":"InterestExpense","filing":54,"unit":"USD","start":"2015-12-01","end":"2016-11-30","value":31130000},"interestExpense@FY2017":{"kind":"filed","concept":"InterestExpense","filing":54,"unit":"USD","start":"2016-12-01","end":"2017-11-30","value":47367000},"netIncome@FY2009":{"kind":"filed","concept":"NetIncomeLoss","filing":32,"unit":"USD","start":"2008-12-01","end":"2009-11-30","value":89667000},"netIncome@2010Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":33,"unit":"USD","start":"2010-06-01","end":"2010-08-31","value":30914000},"#372":{"kind":"filed","concept":"NetIncomeLoss","filing":34,"unit":"USD","start":"2009-12-01","end":"2010-11-30","value":127948000},"#373":{"kind":"filed","concept":"NetIncomeLoss","filing":33,"unit":"USD","start":"2009-12-01","end":"2010-08-31","value":90417000},"netIncome@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#372"},{"ref":"#373","weight":-1}],"rule":"quarter-from-ytd","value":37531000},"netIncome@FY2010":{"kind":"filed","concept":"NetIncomeLoss","filing":34,"unit":"USD","start":"2009-12-01","end":"2010-11-30","value":127948000},"netIncome@2011Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":35,"unit":"USD","start":"2010-12-01","end":"2011-02-28","value":29721000},"netIncome@2011Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":36,"unit":"USD","start":"2011-03-01","end":"2011-05-31","value":31401000},"netIncome@2011Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":37,"unit":"USD","start":"2011-06-01","end":"2011-08-31","value":39036000},"#374":{"kind":"filed","concept":"NetIncomeLoss","filing":38,"unit":"USD","start":"2010-12-01","end":"2011-11-30","value":150331000},"#375":{"kind":"filed","concept":"NetIncomeLoss","filing":37,"unit":"USD","start":"2010-12-01","end":"2011-08-31","value":100158000},"netIncome@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#374"},{"ref":"#375","weight":-1}],"rule":"quarter-from-ytd","value":50173000},"netIncome@FY2011":{"kind":"filed","concept":"NetIncomeLoss","filing":38,"unit":"USD","start":"2010-12-01","end":"2011-11-30","value":150331000},"netIncome@2012Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":39,"unit":"USD","start":"2011-12-01","end":"2012-02-29","value":38223000},"netIncome@2012Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":40,"unit":"USD","start":"2012-03-01","end":"2012-05-31","value":34374000},"netIncome@2012Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":41,"unit":"USD","start":"2012-06-01","end":"2012-08-31","value":35139000},"#376":{"kind":"filed","concept":"NetIncomeLoss","filing":42,"unit":"USD","start":"2011-12-01","end":"2012-11-30","value":151376000},"#377":{"kind":"filed","concept":"NetIncomeLoss","filing":41,"unit":"USD","start":"2011-12-01","end":"2012-08-31","value":107736000},"netIncome@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#376"},{"ref":"#377","weight":-1}],"rule":"quarter-from-ytd","value":43640000},"netIncome@FY2012":{"kind":"filed","concept":"NetIncomeLoss","filing":42,"unit":"USD","start":"2011-12-01","end":"2012-11-30","value":151376000},"netIncome@2013Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":43,"unit":"USD","start":"2012-12-01","end":"2013-02-28","value":33369000},"netIncome@2013Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":44,"unit":"USD","start":"2013-03-01","end":"2013-05-31","value":30769000},"netIncome@2013Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":45,"unit":"USD","start":"2013-06-01","end":"2013-08-31","value":46611000},"#378":{"kind":"filed","concept":"NetIncomeLoss","filing":46,"unit":"USD","start":"2012-12-01","end":"2013-11-30","value":152237000},"#379":{"kind":"filed","concept":"NetIncomeLoss","filing":45,"unit":"USD","start":"2012-12-01","end":"2013-08-31","value":110749000},"netIncome@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#378"},{"ref":"#379","weight":-1}],"rule":"quarter-from-ytd","value":41488000},"netIncome@FY2013":{"kind":"filed","concept":"NetIncomeLoss","filing":46,"unit":"USD","start":"2012-12-01","end":"2013-11-30","value":152237000},"netIncome@2014Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":47,"unit":"USD","start":"2013-12-01","end":"2014-02-28","value":38417000},"netIncome@2014Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":48,"unit":"USD","start":"2014-03-01","end":"2014-05-31","value":39551000},"netIncome@2014Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":49,"unit":"USD","start":"2014-06-01","end":"2014-08-31","value":44986000},"#380":{"kind":"filed","concept":"NetIncomeLoss","filing":50,"unit":"USD","start":"2013-12-01","end":"2014-11-30","value":180034000},"#381":{"kind":"filed","concept":"NetIncomeLoss","filing":49,"unit":"USD","start":"2013-12-01","end":"2014-08-31","value":122954000},"netIncome@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#380"},{"ref":"#381","weight":-1}],"rule":"quarter-from-ytd","value":57080000},"netIncome@FY2014":{"kind":"filed","concept":"NetIncomeLoss","filing":50,"unit":"USD","start":"2013-12-01","end":"2014-11-30","value":180034000},"netIncome@2015Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":51,"unit":"USD","start":"2014-12-01","end":"2015-02-28","value":46323000},"netIncome@2015Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":52,"unit":"USD","start":"2015-03-01","end":"2015-05-31","value":51874000},"netIncome@2015Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":53,"unit":"USD","start":"2015-06-01","end":"2015-08-31","value":48171000},"#382":{"kind":"filed","concept":"NetIncomeLoss","filing":54,"unit":"USD","start":"2014-12-01","end":"2015-11-30","value":208525000},"#383":{"kind":"filed","concept":"NetIncomeLoss","filing":53,"unit":"USD","start":"2014-12-01","end":"2015-08-31","value":146368000},"netIncome@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#382"},{"ref":"#383","weight":-1}],"rule":"quarter-from-ytd","value":62157000},"netIncome@FY2015":{"kind":"filed","concept":"NetIncomeLoss","filing":54,"unit":"USD","start":"2014-12-01","end":"2015-11-30","value":208525000},"netIncome@2016Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":55,"unit":"USD","start":"2015-12-01","end":"2016-02-29","value":46562000},"netIncome@2016Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":56,"unit":"USD","start":"2016-03-01","end":"2016-05-31","value":44362000},"netIncome@2016Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":57,"unit":"USD","start":"2016-06-01","end":"2016-08-31","value":58704000},"#384":{"kind":"filed","concept":"NetIncomeLoss","filing":30,"unit":"USD","start":"2015-12-01","end":"2016-11-30","value":234946000},"#385":{"kind":"filed","concept":"NetIncomeLoss","filing":57,"unit":"USD","start":"2015-12-01","end":"2016-08-31","value":149628000},"netIncome@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#384"},{"ref":"#385","weight":-1}],"rule":"quarter-from-ytd","value":85318000},"netIncome@FY2016":{"kind":"filed","concept":"NetIncomeLoss","filing":30,"unit":"USD","start":"2015-12-01","end":"2016-11-30","value":234946000},"netIncome@2017Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":55,"unit":"USD","start":"2016-12-01","end":"2017-02-28","value":61789000},"netIncome@2017Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":56,"unit":"USD","start":"2017-03-01","end":"2017-05-31","value":73148000},"netIncome@2017Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":57,"unit":"USD","start":"2017-06-01","end":"2017-08-31","value":75163000},"#386":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2016-12-01","end":"2017-11-30","value":300240000},"#387":{"kind":"filed","concept":"NetIncomeLoss","filing":57,"unit":"USD","start":"2016-12-01","end":"2017-08-31","value":210100000},"netIncome@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#386"},{"ref":"#387","weight":-1}],"rule":"quarter-from-ytd","value":90140000},"netIncome@FY2017":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2016-12-01","end":"2017-11-30","value":300240000},"netIncome@2018Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2017-12-01","end":"2018-02-28","value":24098000},"netIncome@2018Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2018-03-01","end":"2018-05-31","value":93742000},"netIncome@2018Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2018-06-01","end":"2018-08-31","value":66940000},"#388":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2017-12-01","end":"2018-11-30","value":299981000},"#389":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2017-12-01","end":"2018-08-31","value":184779000},"netIncome@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#388"},{"ref":"#389","weight":-1}],"rule":"quarter-from-ytd","value":115202000},"netIncome@FY2018":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2017-12-01","end":"2018-11-30","value":299981000},"netIncome@2019Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2018-12-01","end":"2019-02-28","value":87106000},"netIncome@2019Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2019-03-01","end":"2019-05-31","value":114473000},"netIncome@2019Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":7,"unit":"USD","start":"2019-06-01","end":"2019-08-31","value":123132000},"#390":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2018-12-01","end":"2019-11-30","value":500712000},"#391":{"kind":"filed","concept":"NetIncomeLoss","filing":7,"unit":"USD","start":"2018-12-01","end":"2019-08-31","value":324711000},"netIncome@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#390"},{"ref":"#391","weight":-1}],"rule":"quarter-from-ytd","value":176001000},"netIncome@FY2019":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2018-12-01","end":"2019-11-30","value":500712000},"netIncome@2020Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":9,"unit":"USD","start":"2019-12-01","end":"2020-02-29","value":122584000},"netIncome@2020Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":10,"unit":"USD","start":"2020-03-01","end":"2020-05-31","value":56960000},"netIncome@2020Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":11,"unit":"USD","start":"2020-06-01","end":"2020-08-31","value":134464000},"#392":{"kind":"filed","concept":"NetIncomeLoss","filing":12,"unit":"USD","start":"2019-12-01","end":"2020-11-30","value":529160000},"#393":{"kind":"filed","concept":"NetIncomeLoss","filing":11,"unit":"USD","start":"2019-12-01","end":"2020-08-31","value":314008000},"netIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#392"},{"ref":"#393","weight":-1}],"rule":"quarter-from-ytd","value":215152000},"netIncome@FY2020":{"kind":"filed","concept":"NetIncomeLoss","filing":12,"unit":"USD","start":"2019-12-01","end":"2020-11-30","value":529160000},"netIncome@2021Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":13,"unit":"USD","start":"2020-12-01","end":"2021-02-28","value":87822000},"netIncome@2021Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2021-03-01","end":"2021-05-31","value":93102000},"netIncome@2021Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":15,"unit":"USD","start":"2021-06-01","end":"2021-08-31","value":94705000},"#394":{"kind":"filed","concept":"NetIncomeLoss","filing":16,"unit":"USD","start":"2020-12-01","end":"2021-11-30","value":395069000},"#395":{"kind":"filed","concept":"NetIncomeLoss","filing":15,"unit":"USD","start":"2020-12-01","end":"2021-08-31","value":275628000},"netIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#394"},{"ref":"#395","weight":-1}],"rule":"quarter-from-ytd","value":119441000},"netIncome@FY2021":{"kind":"filed","concept":"NetIncomeLoss","filing":16,"unit":"USD","start":"2020-12-01","end":"2021-11-30","value":395069000},"netIncome@2022Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":17,"unit":"USD","start":"2021-12-01","end":"2022-02-28","value":132324000},"netIncome@2022Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2022-03-01","end":"2022-05-31","value":148917000},"netIncome@2022Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2022-06-01","end":"2022-08-31","value":148835000},"#396":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2021-12-01","end":"2022-11-30","value":651307000},"#397":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2021-12-01","end":"2022-08-31","value":430076000},"netIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#396"},{"ref":"#397","weight":-1}],"rule":"quarter-from-ytd","value":221231000},"netIncome@FY2022":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2021-12-01","end":"2022-11-30","value":651307000},"netIncome@2023Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":21,"unit":"USD","start":"2022-12-01","end":"2023-02-28","value":167020000},"netIncome@2023Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2023-03-01","end":"2023-05-31","value":133087000},"netIncome@2023Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2023-06-01","end":"2023-08-31","value":139262000},"#398":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2022-12-01","end":"2023-11-30","value":626911000},"#399":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2022-12-01","end":"2023-08-31","value":439369000},"netIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#398"},{"ref":"#399","weight":-1}],"rule":"quarter-from-ytd","value":187542000},"netIncome@FY2023":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2022-12-01","end":"2023-11-30","value":626911000},"netIncome@2024Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2023-12-01","end":"2024-02-29","value":172128000},"netIncome@2024Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":26,"unit":"USD","start":"2024-03-01","end":"2024-05-31","value":143605000},"netIncome@2024Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2024-06-01","end":"2024-08-31","value":178556000},"#400":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2023-12-01","end":"2024-11-30","value":689091000},"#401":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2023-12-01","end":"2024-08-31","value":494289000},"netIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#400"},{"ref":"#401","weight":-1}],"rule":"quarter-from-ytd","value":194802000},"netIncome@FY2024":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2023-12-01","end":"2024-11-30","value":689091000},"netIncome@2025Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2024-12-01","end":"2025-02-28","value":167537000},"netIncome@2025Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2025-03-01","end":"2025-05-31","value":184921000},"netIncome@2025Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2025-06-01","end":"2025-08-31","value":226795000},"#402":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2024-12-01","end":"2025-11-30","value":827660000},"#403":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2024-12-01","end":"2025-08-31","value":579253000},"netIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#402"},{"ref":"#403","weight":-1}],"rule":"quarter-from-ytd","value":248407000},"netIncome@FY2025":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2024-12-01","end":"2025-11-30","value":827660000},"netIncome@2026Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2025-12-01","end":"2026-02-28","value":326915000},"netIncome@2026Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2026-03-01","end":"2026-05-31","value":334088000},"dilutedEps@FY2009":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":32,"unit":"USD/shares","start":"2008-12-01","end":"2009-11-30","value":2.64},"dilutedEps@2010Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":33,"unit":"USD/shares","start":"2010-06-01","end":"2010-08-31","value":0.86},"#404":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":34,"unit":"USD/shares","start":"2009-12-01","end":"2010-11-30","value":3.58},"#405":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":34,"unit":"shares","start":"2009-12-01","end":"2010-11-30","value":35757000},"#406":{"kind":"computed","op":"product","terms":[{"ref":"#404"},{"ref":"#405"}],"value":128010060},"#407":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":33,"unit":"USD/shares","start":"2009-12-01","end":"2010-08-31","value":2.54},"#408":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":33,"unit":"shares","start":"2009-12-01","end":"2010-08-31","value":35628000},"#409":{"kind":"computed","op":"product","terms":[{"ref":"#407"},{"ref":"#408"}],"value":90495120},"#410":{"kind":"computed","op":"sum","terms":[{"ref":"#406"},{"ref":"#409","weight":-1}],"value":37514940},"#411":{"kind":"computed","op":"sum","terms":[{"ref":"#405","weight":4},{"ref":"#408","weight":-3}],"rule":"unaverage-quarter","value":36144000},"dilutedEps@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#410"},{"ref":"#411"}],"rule":"per-share-quarter","value":1.03792994687915},"dilutedEps@FY2010":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":34,"unit":"USD/shares","start":"2009-12-01","end":"2010-11-30","value":3.58},"dilutedEps@2011Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":35,"unit":"USD/shares","start":"2010-12-01","end":"2011-02-28","value":0.8},"dilutedEps@2011Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":36,"unit":"USD/shares","start":"2011-03-01","end":"2011-05-31","value":0.85},"dilutedEps@2011Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":37,"unit":"USD/shares","start":"2011-06-01","end":"2011-08-31","value":1.07},"#412":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":38,"unit":"USD/shares","start":"2010-12-01","end":"2011-11-30","value":4.08},"#413":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":38,"unit":"shares","start":"2010-12-01","end":"2011-11-30","value":36833000},"#414":{"kind":"computed","op":"product","terms":[{"ref":"#412"},{"ref":"#413"}],"value":150278640},"#415":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":37,"unit":"USD/shares","start":"2010-12-01","end":"2011-08-31","value":2.72},"#416":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":37,"unit":"shares","start":"2010-12-01","end":"2011-08-31","value":36886000},"#417":{"kind":"computed","op":"product","terms":[{"ref":"#415"},{"ref":"#416"}],"value":100329920},"#418":{"kind":"computed","op":"sum","terms":[{"ref":"#414"},{"ref":"#417","weight":-1}],"value":49948720},"#419":{"kind":"computed","op":"sum","terms":[{"ref":"#413","weight":4},{"ref":"#416","weight":-3}],"rule":"unaverage-quarter","value":36674000},"dilutedEps@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#418"},{"ref":"#419"}],"rule":"per-share-quarter","value":1.3619654250967987},"dilutedEps@FY2011":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":38,"unit":"USD/shares","start":"2010-12-01","end":"2011-11-30","value":4.08},"dilutedEps@2012Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":39,"unit":"USD/shares","start":"2011-12-01","end":"2012-02-29","value":1.02},"dilutedEps@2012Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":40,"unit":"USD/shares","start":"2012-03-01","end":"2012-05-31","value":0.9},"dilutedEps@2012Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":41,"unit":"USD/shares","start":"2012-06-01","end":"2012-08-31","value":0.93},"#420":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":42,"unit":"USD/shares","start":"2011-12-01","end":"2012-11-30","value":3.96},"#421":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":42,"unit":"shares","start":"2011-12-01","end":"2012-11-30","value":37747000},"#422":{"kind":"computed","op":"product","terms":[{"ref":"#420"},{"ref":"#421"}],"value":149478120},"#423":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":41,"unit":"USD/shares","start":"2011-12-01","end":"2012-08-31","value":2.84},"#424":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":41,"unit":"shares","start":"2011-12-01","end":"2012-08-31","value":37966000},"#425":{"kind":"computed","op":"product","terms":[{"ref":"#423"},{"ref":"#424"}],"value":107823440},"#426":{"kind":"computed","op":"sum","terms":[{"ref":"#422"},{"ref":"#425","weight":-1}],"value":41654680},"#427":{"kind":"computed","op":"sum","terms":[{"ref":"#421","weight":4},{"ref":"#424","weight":-3}],"rule":"unaverage-quarter","value":37090000},"dilutedEps@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#426"},{"ref":"#427"}],"rule":"per-share-quarter","value":1.1230703693717983},"dilutedEps@FY2012":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":42,"unit":"USD/shares","start":"2011-12-01","end":"2012-11-30","value":3.96},"dilutedEps@2013Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":43,"unit":"USD/shares","start":"2012-12-01","end":"2013-02-28","value":0.88},"dilutedEps@2013Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":44,"unit":"USD/shares","start":"2013-03-01","end":"2013-05-31","value":0.81},"dilutedEps@2013Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":45,"unit":"USD/shares","start":"2013-06-01","end":"2013-08-31","value":0.19},"#428":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":46,"unit":"USD/shares","start":"2012-12-01","end":"2013-11-30","value":3.02},"#429":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":46,"unit":"shares","start":"2012-12-01","end":"2013-11-30","value":37633000},"#430":{"kind":"computed","op":"product","terms":[{"ref":"#428"},{"ref":"#429"}],"value":113651660},"#431":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":45,"unit":"USD/shares","start":"2012-12-01","end":"2013-08-31","value":1.97},"#432":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":45,"unit":"shares","start":"2012-12-01","end":"2013-08-31","value":37820000},"#433":{"kind":"computed","op":"product","terms":[{"ref":"#431"},{"ref":"#432"}],"value":74505400},"#434":{"kind":"computed","op":"sum","terms":[{"ref":"#430"},{"ref":"#433","weight":-1}],"value":39146260},"#435":{"kind":"computed","op":"sum","terms":[{"ref":"#429","weight":4},{"ref":"#432","weight":-3}],"rule":"unaverage-quarter","value":37072000},"dilutedEps@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#434"},{"ref":"#435"}],"rule":"per-share-quarter","value":1.0559522011221407},"dilutedEps@FY2013":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":46,"unit":"USD/shares","start":"2012-12-01","end":"2013-11-30","value":3.02},"dilutedEps@2014Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":47,"unit":"USD/shares","start":"2013-12-01","end":"2014-02-28","value":1},"dilutedEps@2014Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":48,"unit":"USD/shares","start":"2014-03-01","end":"2014-05-31","value":1},"dilutedEps@2014Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":49,"unit":"USD/shares","start":"2014-06-01","end":"2014-08-31","value":1.14},"#436":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":50,"unit":"USD/shares","start":"2013-12-01","end":"2014-11-30","value":4.57},"#437":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":50,"unit":"shares","start":"2013-12-01","end":"2014-11-30","value":38845000},"#438":{"kind":"computed","op":"product","terms":[{"ref":"#436"},{"ref":"#437"}],"value":177521650},"#439":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":49,"unit":"USD/shares","start":"2013-12-01","end":"2014-08-31","value":3.13},"#440":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":49,"unit":"shares","start":"2013-12-01","end":"2014-08-31","value":38720000},"#441":{"kind":"computed","op":"product","terms":[{"ref":"#439"},{"ref":"#440"}],"value":121193600},"#442":{"kind":"computed","op":"sum","terms":[{"ref":"#438"},{"ref":"#441","weight":-1}],"value":56328050},"#443":{"kind":"computed","op":"sum","terms":[{"ref":"#437","weight":4},{"ref":"#440","weight":-3}],"rule":"unaverage-quarter","value":39220000},"dilutedEps@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#442"},{"ref":"#443"}],"rule":"per-share-quarter","value":1.4362072921978581},"dilutedEps@FY2014":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":50,"unit":"USD/shares","start":"2013-12-01","end":"2014-11-30","value":4.57},"dilutedEps@2015Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":51,"unit":"USD/shares","start":"2014-12-01","end":"2015-02-28","value":1.16},"dilutedEps@2015Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":52,"unit":"USD/shares","start":"2015-03-01","end":"2015-05-31","value":1.3},"dilutedEps@2015Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":53,"unit":"USD/shares","start":"2015-06-01","end":"2015-08-31","value":1.21},"#444":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":54,"unit":"USD/shares","start":"2014-12-01","end":"2015-11-30","value":5.24},"#445":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":54,"unit":"shares","start":"2014-12-01","end":"2015-11-30","value":39352000},"#446":{"kind":"computed","op":"product","terms":[{"ref":"#444"},{"ref":"#445"}],"value":206204480},"#447":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":53,"unit":"USD/shares","start":"2014-12-01","end":"2015-08-31","value":3.68},"#448":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":53,"unit":"shares","start":"2014-12-01","end":"2015-08-31","value":39325000},"#449":{"kind":"computed","op":"product","terms":[{"ref":"#447"},{"ref":"#448"}],"value":144716000},"#450":{"kind":"computed","op":"sum","terms":[{"ref":"#446"},{"ref":"#449","weight":-1}],"value":61488480},"#451":{"kind":"computed","op":"sum","terms":[{"ref":"#445","weight":4},{"ref":"#448","weight":-3}],"rule":"unaverage-quarter","value":39433000},"dilutedEps@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#450"},{"ref":"#451"}],"rule":"per-share-quarter","value":1.559315294296655},"dilutedEps@FY2015":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":54,"unit":"USD/shares","start":"2014-12-01","end":"2015-11-30","value":5.24},"dilutedEps@2016Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":55,"unit":"USD/shares","start":"2015-12-01","end":"2016-02-29","value":1.17},"dilutedEps@2016Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":56,"unit":"USD/shares","start":"2016-03-01","end":"2016-05-31","value":1.11},"dilutedEps@2016Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":57,"unit":"USD/shares","start":"2016-06-01","end":"2016-08-31","value":1.47},"#452":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":30,"unit":"USD/shares","start":"2015-12-01","end":"2016-11-30","value":5.88},"#453":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":30,"unit":"shares","start":"2015-12-01","end":"2016-11-30","value":39530000},"#454":{"kind":"computed","op":"product","terms":[{"ref":"#452"},{"ref":"#453"}],"value":232436400},"#455":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":57,"unit":"USD/shares","start":"2015-12-01","end":"2016-08-31","value":3.75},"#456":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":57,"unit":"shares","start":"2015-12-01","end":"2016-08-31","value":39492000},"#457":{"kind":"computed","op":"product","terms":[{"ref":"#455"},{"ref":"#456"}],"value":148095000},"#458":{"kind":"computed","op":"sum","terms":[{"ref":"#454"},{"ref":"#457","weight":-1}],"value":84341400},"#459":{"kind":"computed","op":"sum","terms":[{"ref":"#453","weight":4},{"ref":"#456","weight":-3}],"rule":"unaverage-quarter","value":39644000},"dilutedEps@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#458"},{"ref":"#459"}],"rule":"per-share-quarter","value":2.127469478357381},"dilutedEps@FY2016":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":30,"unit":"USD/shares","start":"2015-12-01","end":"2016-11-30","value":5.88},"dilutedEps@2017Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":58,"unit":"USD/shares","start":"2016-12-01","end":"2017-02-28","value":1.54},"dilutedEps@2017Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":59,"unit":"USD/shares","start":"2017-03-01","end":"2017-05-31","value":1.83},"dilutedEps@2017Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2017-06-01","end":"2017-08-31","value":1.87},"#460":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2016-12-01","end":"2017-11-30","value":7.48},"#461":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2016-12-01","end":"2017-11-30","value":39758000},"#462":{"kind":"computed","op":"product","terms":[{"ref":"#460"},{"ref":"#461"}],"value":297389840},"#463":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2016-12-01","end":"2017-08-31","value":5.24},"#464":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":31,"unit":"shares","start":"2016-12-01","end":"2017-08-31","value":39722000},"#465":{"kind":"computed","op":"product","terms":[{"ref":"#463"},{"ref":"#464"}],"value":208143280},"#466":{"kind":"computed","op":"sum","terms":[{"ref":"#462"},{"ref":"#465","weight":-1}],"value":89246560},"#467":{"kind":"computed","op":"sum","terms":[{"ref":"#461","weight":4},{"ref":"#464","weight":-3}],"rule":"unaverage-quarter","value":39866000},"dilutedEps@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#466"},{"ref":"#467"}],"rule":"per-share-quarter","value":2.2386635228013847},"dilutedEps@FY2017":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2016-12-01","end":"2017-11-30","value":7.48},"dilutedEps@2018Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2017-12-01","end":"2018-02-28","value":0.6},"dilutedEps@2018Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2018-03-01","end":"2018-05-31","value":2.34},"dilutedEps@2018Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2018-06-01","end":"2018-08-31","value":1.68},"#468":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2017-12-01","end":"2018-11-30","value":7.17},"#469":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2017-12-01","end":"2018-11-30","value":41451000},"#470":{"kind":"computed","op":"product","terms":[{"ref":"#468"},{"ref":"#469"}],"value":297203670},"#471":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2017-12-01","end":"2018-08-31","value":4.61},"#472":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":3,"unit":"shares","start":"2017-12-01","end":"2018-08-31","value":39730000},"#473":{"kind":"computed","op":"product","terms":[{"ref":"#471"},{"ref":"#472"}],"value":183155300},"#474":{"kind":"computed","op":"sum","terms":[{"ref":"#470"},{"ref":"#473","weight":-1}],"value":114048370},"#475":{"kind":"computed","op":"sum","terms":[{"ref":"#469","weight":4},{"ref":"#472","weight":-3}],"rule":"unaverage-quarter","value":46614000},"dilutedEps@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#474"},{"ref":"#475"}],"rule":"per-share-quarter","value":2.446654867636332},"dilutedEps@FY2018":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2017-12-01","end":"2018-11-30","value":7.17},"dilutedEps@2019Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2018-12-01","end":"2019-02-28","value":1.69},"dilutedEps@2019Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":6,"unit":"USD/shares","start":"2019-03-01","end":"2019-05-31","value":2.23},"dilutedEps@2019Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":7,"unit":"USD/shares","start":"2019-06-01","end":"2019-08-31","value":2.4},"#476":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2018-12-01","end":"2019-11-30","value":9.74},"#477":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":8,"unit":"shares","start":"2018-12-01","end":"2019-11-30","value":50936000},"#478":{"kind":"computed","op":"product","terms":[{"ref":"#476"},{"ref":"#477"}],"value":496116640},"#479":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":7,"unit":"USD/shares","start":"2018-12-01","end":"2019-08-31","value":6.32},"#480":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":7,"unit":"shares","start":"2018-12-01","end":"2019-08-31","value":50903000},"#481":{"kind":"computed","op":"product","terms":[{"ref":"#479"},{"ref":"#480"}],"value":321706960},"#482":{"kind":"computed","op":"sum","terms":[{"ref":"#478"},{"ref":"#481","weight":-1}],"value":174409680},"#483":{"kind":"computed","op":"sum","terms":[{"ref":"#477","weight":4},{"ref":"#480","weight":-3}],"rule":"unaverage-quarter","value":51035000},"dilutedEps@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#482"},{"ref":"#483"}],"rule":"per-share-quarter","value":3.4174523366317233},"dilutedEps@FY2019":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2018-12-01","end":"2019-11-30","value":9.74},"dilutedEps@2020Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":9,"unit":"USD/shares","start":"2019-12-01","end":"2020-02-29","value":2.36},"dilutedEps@2020Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":10,"unit":"USD/shares","start":"2020-03-01","end":"2020-05-31","value":1.1},"dilutedEps@2020Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":11,"unit":"USD/shares","start":"2020-06-01","end":"2020-08-31","value":2.6},"#484":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":12,"unit":"USD/shares","start":"2019-12-01","end":"2020-11-30","value":10.21},"#485":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":12,"unit":"shares","start":"2019-12-01","end":"2020-11-30","value":51237000},"#486":{"kind":"computed","op":"product","terms":[{"ref":"#484"},{"ref":"#485"}],"value":523129770.00000006},"#487":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":11,"unit":"USD/shares","start":"2019-12-01","end":"2020-08-31","value":6.07},"#488":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":11,"unit":"shares","start":"2019-12-01","end":"2020-08-31","value":51172000},"#489":{"kind":"computed","op":"product","terms":[{"ref":"#487"},{"ref":"#488"}],"value":310614040},"#490":{"kind":"computed","op":"sum","terms":[{"ref":"#486"},{"ref":"#489","weight":-1}],"value":212515730.00000006},"#491":{"kind":"computed","op":"sum","terms":[{"ref":"#485","weight":4},{"ref":"#488","weight":-3}],"rule":"unaverage-quarter","value":51432000},"dilutedEps@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#490"},{"ref":"#491"}],"rule":"per-share-quarter","value":4.131974840566186},"dilutedEps@FY2020":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":12,"unit":"USD/shares","start":"2019-12-01","end":"2020-11-30","value":10.21},"dilutedEps@2021Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":13,"unit":"USD/shares","start":"2020-12-01","end":"2021-02-28","value":1.69},"dilutedEps@2021Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":14,"unit":"USD/shares","start":"2021-03-01","end":"2021-05-31","value":1.78},"dilutedEps@2021Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":15,"unit":"USD/shares","start":"2021-06-01","end":"2021-08-31","value":1.81},"#492":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2020-12-01","end":"2021-11-30","value":6.24},"#493":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2020-12-01","end":"2021-11-30","value":62698000},"#494":{"kind":"computed","op":"product","terms":[{"ref":"#492"},{"ref":"#493"}],"value":391235520},"#495":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":15,"unit":"USD/shares","start":"2020-12-01","end":"2021-08-31","value":5.27},"#496":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":15,"unit":"shares","start":"2020-12-01","end":"2021-08-31","value":51679000},"#497":{"kind":"computed","op":"product","terms":[{"ref":"#495"},{"ref":"#496"}],"value":272348330},"#498":{"kind":"computed","op":"sum","terms":[{"ref":"#494"},{"ref":"#497","weight":-1}],"value":118887190},"#499":{"kind":"computed","op":"sum","terms":[{"ref":"#493","weight":4},{"ref":"#496","weight":-3}],"rule":"unaverage-quarter","value":95755000},"dilutedEps@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#498"},{"ref":"#499"}],"rule":"per-share-quarter","value":1.2415768367187092},"dilutedEps@FY2021":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2020-12-01","end":"2021-11-30","value":6.24},"dilutedEps@2022Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":17,"unit":"USD/shares","start":"2021-12-01","end":"2022-02-28","value":1.37},"dilutedEps@2022Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":18,"unit":"USD/shares","start":"2022-03-01","end":"2022-05-31","value":1.55},"dilutedEps@2022Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2022-06-01","end":"2022-08-31","value":1.55},"#500":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2021-12-01","end":"2022-11-30","value":6.77},"#501":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":20,"unit":"shares","start":"2021-12-01","end":"2022-11-30","value":95509000},"#502":{"kind":"computed","op":"product","terms":[{"ref":"#500"},{"ref":"#501"}],"value":646595930},"#503":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2021-12-01","end":"2022-08-31","value":4.47},"#504":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2021-12-01","end":"2022-08-31","value":95648000},"#505":{"kind":"computed","op":"product","terms":[{"ref":"#503"},{"ref":"#504"}],"value":427546560},"#506":{"kind":"computed","op":"sum","terms":[{"ref":"#502"},{"ref":"#505","weight":-1}],"value":219049370},"#507":{"kind":"computed","op":"sum","terms":[{"ref":"#501","weight":4},{"ref":"#504","weight":-3}],"rule":"unaverage-quarter","value":95092000},"dilutedEps@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#506"},{"ref":"#507"}],"rule":"per-share-quarter","value":2.3035520338198796},"dilutedEps@FY2022":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2021-12-01","end":"2022-11-30","value":6.77},"dilutedEps@2023Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":21,"unit":"USD/shares","start":"2022-12-01","end":"2023-02-28","value":1.75},"dilutedEps@2023Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2023-03-01","end":"2023-05-31","value":1.41},"dilutedEps@2023Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":23,"unit":"USD/shares","start":"2023-06-01","end":"2023-08-31","value":1.49},"#508":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2022-12-01","end":"2023-11-30","value":6.7},"#509":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":24,"unit":"shares","start":"2022-12-01","end":"2023-11-30","value":92853000},"#510":{"kind":"computed","op":"product","terms":[{"ref":"#508"},{"ref":"#509"}],"value":622115100},"#511":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":23,"unit":"USD/shares","start":"2022-12-01","end":"2023-08-31","value":4.66},"#512":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":23,"unit":"shares","start":"2022-12-01","end":"2023-08-31","value":93676000},"#513":{"kind":"computed","op":"product","terms":[{"ref":"#511"},{"ref":"#512"}],"value":436530160},"#514":{"kind":"computed","op":"sum","terms":[{"ref":"#510"},{"ref":"#513","weight":-1}],"value":185584940},"#515":{"kind":"computed","op":"sum","terms":[{"ref":"#509","weight":4},{"ref":"#512","weight":-3}],"rule":"unaverage-quarter","value":90384000},"dilutedEps@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#514"},{"ref":"#515"}],"rule":"per-share-quarter","value":2.053294167109223},"dilutedEps@FY2023":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2022-12-01","end":"2023-11-30","value":6.7},"dilutedEps@2024Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":25,"unit":"USD/shares","start":"2023-12-01","end":"2024-02-29","value":1.93},"dilutedEps@2024Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":26,"unit":"USD/shares","start":"2024-03-01","end":"2024-05-31","value":1.66},"dilutedEps@2024Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":27,"unit":"USD/shares","start":"2024-06-01","end":"2024-08-31","value":2.08},"#516":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2023-12-01","end":"2024-11-30","value":7.95},"#517":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":24,"unit":"shares","start":"2023-12-01","end":"2024-11-30","value":85874000},"#518":{"kind":"computed","op":"product","terms":[{"ref":"#516"},{"ref":"#517"}],"value":682698300},"#519":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":27,"unit":"USD/shares","start":"2023-12-01","end":"2024-08-31","value":5.67},"#520":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":27,"unit":"shares","start":"2023-12-01","end":"2024-08-31","value":86323000},"#521":{"kind":"computed","op":"product","terms":[{"ref":"#519"},{"ref":"#520"}],"value":489451410},"#522":{"kind":"computed","op":"sum","terms":[{"ref":"#518"},{"ref":"#521","weight":-1}],"value":193246890},"#523":{"kind":"computed","op":"sum","terms":[{"ref":"#517","weight":4},{"ref":"#520","weight":-3}],"rule":"unaverage-quarter","value":84527000},"dilutedEps@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#522"},{"ref":"#523"}],"rule":"per-share-quarter","value":2.286214937238989},"dilutedEps@FY2024":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2023-12-01","end":"2024-11-30","value":7.95},"dilutedEps@2025Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":28,"unit":"USD/shares","start":"2024-12-01","end":"2025-02-28","value":1.98},"dilutedEps@2025Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2025-03-01","end":"2025-05-31","value":2.21},"dilutedEps@2025Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":27,"unit":"USD/shares","start":"2025-06-01","end":"2025-08-31","value":2.74},"#524":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2024-12-01","end":"2025-11-30","value":9.95},"#525":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":24,"unit":"shares","start":"2024-12-01","end":"2025-11-30","value":82430000},"#526":{"kind":"computed","op":"product","terms":[{"ref":"#524"},{"ref":"#525"}],"value":820178500},"#527":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":27,"unit":"USD/shares","start":"2024-12-01","end":"2025-08-31","value":6.92},"#528":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":27,"unit":"shares","start":"2024-12-01","end":"2025-08-31","value":82928000},"#529":{"kind":"computed","op":"product","terms":[{"ref":"#527"},{"ref":"#528"}],"value":573861760},"#530":{"kind":"computed","op":"sum","terms":[{"ref":"#526"},{"ref":"#529","weight":-1}],"value":246316740},"#531":{"kind":"computed","op":"sum","terms":[{"ref":"#525","weight":4},{"ref":"#528","weight":-3}],"rule":"unaverage-quarter","value":80936000},"dilutedEps@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#530"},{"ref":"#531"}],"rule":"per-share-quarter","value":3.043352031234556},"dilutedEps@FY2025":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2024-12-01","end":"2025-11-30","value":9.95},"dilutedEps@2026Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":28,"unit":"USD/shares","start":"2025-12-01","end":"2026-02-28","value":4.04},"dilutedEps@2026Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2026-03-01","end":"2026-05-31","value":4.15},"cash@FY2009":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":34,"unit":"USD","end":"2009-11-30","value":59406000},"cash@2010Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":33,"unit":"USD","end":"2010-08-31","value":68063000},"cash@2010Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":38,"unit":"USD","end":"2010-11-30","value":88038000},"cash@FY2010":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":38,"unit":"USD","end":"2010-11-30","value":88038000},"cash@2011Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":35,"unit":"USD","end":"2011-02-28","value":101171000},"cash@2011Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":36,"unit":"USD","end":"2011-05-31","value":95135000},"cash@2011Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":37,"unit":"USD","end":"2011-08-31","value":86276000},"cash@2011Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":42,"unit":"USD","end":"2011-11-30","value":67571000},"cash@FY2011":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":42,"unit":"USD","end":"2011-11-30","value":67571000},"cash@2012Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":39,"unit":"USD","end":"2012-02-29","value":68756000},"cash@2012Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":40,"unit":"USD","end":"2012-05-31","value":97214000},"cash@2012Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":41,"unit":"USD","end":"2012-08-31","value":172992000},"cash@2012Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":46,"unit":"USD","end":"2012-11-30","value":163699000},"cash@FY2012":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":46,"unit":"USD","end":"2012-11-30","value":163699000},"cash@2013Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":43,"unit":"USD","end":"2013-02-28","value":232074000},"cash@2013Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":44,"unit":"USD","end":"2013-05-31","value":216386000},"cash@2013Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":45,"unit":"USD","end":"2013-08-31","value":139363000},"cash@2013Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":50,"unit":"USD","end":"2013-11-30","value":151622000},"cash@FY2013":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":50,"unit":"USD","end":"2013-11-30","value":151622000},"cash@2014Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":47,"unit":"USD","end":"2014-02-28","value":148403000},"cash@2014Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":48,"unit":"USD","end":"2014-05-31","value":204595000},"cash@2014Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":49,"unit":"USD","end":"2014-08-31","value":127664000},"cash@2014Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":50,"unit":"USD","end":"2014-11-30","value":180143000},"cash@FY2014":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":50,"unit":"USD","end":"2014-11-30","value":180143000},"cash@2015Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":51,"unit":"USD","end":"2015-02-28","value":169771000},"cash@2015Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":52,"unit":"USD","end":"2015-05-31","value":215505000},"cash@2015Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":53,"unit":"USD","end":"2015-08-31","value":308076000},"cash@2015Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":50,"unit":"USD","end":"2015-11-30","value":336072000},"cash@FY2015":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":50,"unit":"USD","end":"2015-11-30","value":336072000},"cash@2016Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":51,"unit":"USD","end":"2016-02-29","value":447627000},"cash@2016Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":52,"unit":"USD","end":"2016-05-31","value":589006000},"cash@2016Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":53,"unit":"USD","end":"2016-08-31","value":223282000},"cash@2016Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":54,"unit":"USD","end":"2016-11-30","value":380717000},"cash@FY2016":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":54,"unit":"USD","end":"2016-11-30","value":380717000},"cash@2017Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":55,"unit":"USD","end":"2017-02-28","value":210147000},"cash@2017Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":56,"unit":"USD","end":"2017-05-31","value":305566000},"cash@2017Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":57,"unit":"USD","end":"2017-08-31","value":243265000},"cash@2017Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":30,"unit":"USD","end":"2017-11-30","value":550688000},"cash@FY2017":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":30,"unit":"USD","end":"2017-11-30","value":550688000},"cash@2018Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":58,"unit":"USD","end":"2018-02-28","value":372344000},"cash@2018Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":59,"unit":"USD","end":"2018-05-31","value":354176000},"cash@2018Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":31,"unit":"USD","end":"2018-08-31","value":203988000},"cash@2018Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2018-11-30","value":454694000},"cash@FY2018":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2018-11-30","value":454694000},"cash@2019Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2019-02-28","value":243605000},"cash@2019Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2019-05-31","value":271491000},"cash@2019Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2019-08-31","value":262279000},"cash@2019Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2019-11-30","value":145873000},"cash@FY2019":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2019-11-30","value":145873000},"cash@2020Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":5,"unit":"USD","end":"2020-02-29","value":296193000},"cash@2020Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":6,"unit":"USD","end":"2020-05-31","value":1112556000},"cash@2020Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":7,"unit":"USD","end":"2020-08-31","value":1452273000},"cash@2020Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":8,"unit":"USD","end":"2020-11-30","value":1412016000},"cash@FY2020":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":8,"unit":"USD","end":"2020-11-30","value":1412016000},"cash@2021Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":9,"unit":"USD","end":"2021-02-28","value":1443748000},"cash@2021Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":10,"unit":"USD","end":"2021-05-31","value":1656874000},"cash@2021Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":11,"unit":"USD","end":"2021-08-31","value":4050364000},"cash@2021Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":12,"unit":"USD","end":"2021-11-30","value":993973000},"cash@FY2021":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":12,"unit":"USD","end":"2021-11-30","value":993973000},"cash@2022Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":13,"unit":"USD","end":"2022-02-28","value":510207000},"cash@2022Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":14,"unit":"USD","end":"2022-05-31","value":521514000},"cash@2022Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":15,"unit":"USD","end":"2022-08-31","value":350810000},"cash@2022Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":16,"unit":"USD","end":"2022-11-30","value":522604000},"cash@FY2022":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":16,"unit":"USD","end":"2022-11-30","value":522604000},"cash@2023Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":17,"unit":"USD","end":"2023-02-28","value":539285000},"cash@2023Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":18,"unit":"USD","end":"2023-05-31","value":852079000},"cash@2023Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":19,"unit":"USD","end":"2023-08-31","value":1250872000},"cash@2023Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":20,"unit":"USD","end":"2023-11-30","value":1033776000},"cash@FY2023":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":20,"unit":"USD","end":"2023-11-30","value":1033776000},"cash@2024Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":21,"unit":"USD","end":"2024-02-29","value":1030946000},"cash@2024Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":22,"unit":"USD","end":"2024-05-31","value":1173648000},"cash@2024Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":23,"unit":"USD","end":"2024-08-31","value":853923000},"cash@2024Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":24,"unit":"USD","end":"2024-11-30","value":1059378000},"cash@FY2024":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":24,"unit":"USD","end":"2024-11-30","value":1059378000},"cash@2025Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":25,"unit":"USD","end":"2025-02-28","value":541863000},"cash@2025Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":26,"unit":"USD","end":"2025-05-31","value":767099000},"cash@2025Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":27,"unit":"USD","end":"2025-08-31","value":874350000},"cash@2025Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":29,"unit":"USD","end":"2025-11-30","value":2435389000},"cash@FY2025":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":29,"unit":"USD","end":"2025-11-30","value":2435389000},"cash@2026Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":28,"unit":"USD","end":"2026-02-28","value":1562557000},"cash@2026Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":29,"unit":"USD","end":"2026-05-31","value":1094181000},"currentAssets@2010Q4":{"kind":"filed","concept":"AssetsCurrent","filing":32,"unit":"USD","end":"2010-11-30","value":2209193000},"currentAssets@FY2010":{"kind":"filed","concept":"AssetsCurrent","filing":32,"unit":"USD","end":"2010-11-30","value":2209193000},"currentAssets@2011Q3":{"kind":"filed","concept":"AssetsCurrent","filing":33,"unit":"USD","end":"2011-08-31","value":2278323000},"currentAssets@2011Q4":{"kind":"filed","concept":"AssetsCurrent","filing":34,"unit":"USD","end":"2011-11-30","value":2438415000},"currentAssets@FY2011":{"kind":"filed","concept":"AssetsCurrent","filing":34,"unit":"USD","end":"2011-11-30","value":2438415000},"currentAssets@2012Q1":{"kind":"filed","concept":"AssetsCurrent","filing":35,"unit":"USD","end":"2012-02-29","value":2297979000},"currentAssets@2012Q2":{"kind":"filed","concept":"AssetsCurrent","filing":36,"unit":"USD","end":"2012-05-31","value":2180218000},"currentAssets@2012Q3":{"kind":"filed","concept":"AssetsCurrent","filing":37,"unit":"USD","end":"2012-08-31","value":2349140000},"currentAssets@2012Q4":{"kind":"filed","concept":"AssetsCurrent","filing":38,"unit":"USD","end":"2012-11-30","value":2580461000},"currentAssets@FY2012":{"kind":"filed","concept":"AssetsCurrent","filing":38,"unit":"USD","end":"2012-11-30","value":2580461000},"currentAssets@2013Q1":{"kind":"filed","concept":"AssetsCurrent","filing":39,"unit":"USD","end":"2013-02-28","value":2443399000},"currentAssets@2013Q2":{"kind":"filed","concept":"AssetsCurrent","filing":40,"unit":"USD","end":"2013-05-31","value":2490972000},"currentAssets@2013Q3":{"kind":"filed","concept":"AssetsCurrent","filing":41,"unit":"USD","end":"2013-08-31","value":2561658000},"currentAssets@2013Q4":{"kind":"filed","concept":"AssetsCurrent","filing":42,"unit":"USD","end":"2013-11-30","value":2931733000},"currentAssets@FY2013":{"kind":"filed","concept":"AssetsCurrent","filing":42,"unit":"USD","end":"2013-11-30","value":2931733000},"currentAssets@2014Q1":{"kind":"filed","concept":"AssetsCurrent","filing":43,"unit":"USD","end":"2014-02-28","value":3124689000},"currentAssets@2014Q2":{"kind":"filed","concept":"AssetsCurrent","filing":44,"unit":"USD","end":"2014-05-31","value":3585083000},"currentAssets@2014Q3":{"kind":"filed","concept":"AssetsCurrent","filing":45,"unit":"USD","end":"2014-08-31","value":3607548000},"currentAssets@2014Q4":{"kind":"filed","concept":"AssetsCurrent","filing":46,"unit":"USD","end":"2014-11-30","value":3899989000},"currentAssets@FY2014":{"kind":"filed","concept":"AssetsCurrent","filing":46,"unit":"USD","end":"2014-11-30","value":3899989000},"currentAssets@2015Q1":{"kind":"filed","concept":"AssetsCurrent","filing":47,"unit":"USD","end":"2015-02-28","value":3297465000},"currentAssets@2015Q2":{"kind":"filed","concept":"AssetsCurrent","filing":48,"unit":"USD","end":"2015-05-31","value":3309015000},"currentAssets@2015Q3":{"kind":"filed","concept":"AssetsCurrent","filing":49,"unit":"USD","end":"2015-08-31","value":3414229000},"currentAssets@2015Q4":{"kind":"filed","concept":"AssetsCurrent","filing":50,"unit":"USD","end":"2015-11-30","value":3649781000},"currentAssets@FY2015":{"kind":"filed","concept":"AssetsCurrent","filing":50,"unit":"USD","end":"2015-11-30","value":3649781000},"currentAssets@2016Q1":{"kind":"filed","concept":"AssetsCurrent","filing":51,"unit":"USD","end":"2016-02-29","value":3388365000},"currentAssets@2016Q2":{"kind":"filed","concept":"AssetsCurrent","filing":52,"unit":"USD","end":"2016-05-31","value":3637139000},"currentAssets@2016Q3":{"kind":"filed","concept":"AssetsCurrent","filing":53,"unit":"USD","end":"2016-08-31","value":3615722000},"currentAssets@2016Q4":{"kind":"filed","concept":"AssetsCurrent","filing":54,"unit":"USD","end":"2016-11-30","value":3995030000},"currentAssets@FY2016":{"kind":"filed","concept":"AssetsCurrent","filing":54,"unit":"USD","end":"2016-11-30","value":3995030000},"currentAssets@2017Q1":{"kind":"filed","concept":"AssetsCurrent","filing":55,"unit":"USD","end":"2017-02-28","value":3896996000},"currentAssets@2017Q2":{"kind":"filed","concept":"AssetsCurrent","filing":56,"unit":"USD","end":"2017-05-31","value":4325509000},"currentAssets@2017Q3":{"kind":"filed","concept":"AssetsCurrent","filing":57,"unit":"USD","end":"2017-08-31","value":4453933000},"currentAssets@2017Q4":{"kind":"filed","concept":"AssetsCurrent","filing":30,"unit":"USD","end":"2017-11-30","value":5739778000},"currentAssets@FY2017":{"kind":"filed","concept":"AssetsCurrent","filing":30,"unit":"USD","end":"2017-11-30","value":5739778000},"currentAssets@2018Q1":{"kind":"filed","concept":"AssetsCurrent","filing":58,"unit":"USD","end":"2018-02-28","value":5525766000},"currentAssets@2018Q2":{"kind":"filed","concept":"AssetsCurrent","filing":59,"unit":"USD","end":"2018-05-31","value":5427351000},"currentAssets@2018Q3":{"kind":"filed","concept":"AssetsCurrent","filing":31,"unit":"USD","end":"2018-08-31","value":5405197000},"currentAssets@2018Q4":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2018-11-30","value":7162817000},"currentAssets@FY2018":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2018-11-30","value":7162817000},"currentAssets@2019Q1":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2019-02-28","value":6429154000},"currentAssets@2019Q2":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2019-05-31","value":7015116000},"currentAssets@2019Q3":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2019-08-31","value":7202488000},"currentAssets@2019Q4":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2019-11-30","value":7452992000},"currentAssets@FY2019":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2019-11-30","value":7452992000},"currentAssets@2020Q1":{"kind":"filed","concept":"AssetsCurrent","filing":5,"unit":"USD","end":"2020-02-29","value":6947456000},"currentAssets@2020Q2":{"kind":"filed","concept":"AssetsCurrent","filing":6,"unit":"USD","end":"2020-05-31","value":7968621000},"currentAssets@2020Q3":{"kind":"filed","concept":"AssetsCurrent","filing":7,"unit":"USD","end":"2020-08-31","value":8564151000},"currentAssets@2020Q4":{"kind":"filed","concept":"AssetsCurrent","filing":8,"unit":"USD","end":"2020-11-30","value":8769127000},"currentAssets@FY2020":{"kind":"filed","concept":"AssetsCurrent","filing":8,"unit":"USD","end":"2020-11-30","value":8769127000},"currentAssets@2021Q1":{"kind":"filed","concept":"AssetsCurrent","filing":9,"unit":"USD","end":"2021-02-28","value":6804611000},"currentAssets@2021Q2":{"kind":"filed","concept":"AssetsCurrent","filing":10,"unit":"USD","end":"2021-05-31","value":7239756000},"currentAssets@2021Q3":{"kind":"filed","concept":"AssetsCurrent","filing":11,"unit":"USD","end":"2021-08-31","value":9603421000},"currentAssets@2021Q4":{"kind":"filed","concept":"AssetsCurrent","filing":12,"unit":"USD","end":"2021-11-30","value":17734144000},"currentAssets@FY2021":{"kind":"filed","concept":"AssetsCurrent","filing":12,"unit":"USD","end":"2021-11-30","value":17734144000},"currentAssets@2022Q1":{"kind":"filed","concept":"AssetsCurrent","filing":13,"unit":"USD","end":"2022-02-28","value":18948867000},"currentAssets@2022Q2":{"kind":"filed","concept":"AssetsCurrent","filing":14,"unit":"USD","end":"2022-05-31","value":18535441000},"currentAssets@2022Q3":{"kind":"filed","concept":"AssetsCurrent","filing":15,"unit":"USD","end":"2022-08-31","value":19882451000},"currentAssets@2022Q4":{"kind":"filed","concept":"AssetsCurrent","filing":16,"unit":"USD","end":"2022-11-30","value":20500865000},"currentAssets@FY2022":{"kind":"filed","concept":"AssetsCurrent","filing":16,"unit":"USD","end":"2022-11-30","value":20500865000},"currentAssets@2023Q1":{"kind":"filed","concept":"AssetsCurrent","filing":17,"unit":"USD","end":"2023-02-28","value":19965236000},"currentAssets@2023Q2":{"kind":"filed","concept":"AssetsCurrent","filing":18,"unit":"USD","end":"2023-05-31","value":18721193000},"currentAssets@2023Q3":{"kind":"filed","concept":"AssetsCurrent","filing":19,"unit":"USD","end":"2023-08-31","value":19168500000},"currentAssets@2023Q4":{"kind":"filed","concept":"AssetsCurrent","filing":20,"unit":"USD","end":"2023-11-30","value":20084436000},"currentAssets@FY2023":{"kind":"filed","concept":"AssetsCurrent","filing":20,"unit":"USD","end":"2023-11-30","value":20084436000},"currentAssets@2024Q1":{"kind":"filed","concept":"AssetsCurrent","filing":21,"unit":"USD","end":"2024-02-29","value":18580706000},"currentAssets@2024Q2":{"kind":"filed","concept":"AssetsCurrent","filing":22,"unit":"USD","end":"2024-05-31","value":18583712000},"currentAssets@2024Q3":{"kind":"filed","concept":"AssetsCurrent","filing":23,"unit":"USD","end":"2024-08-31","value":20057783000},"currentAssets@2024Q4":{"kind":"filed","concept":"AssetsCurrent","filing":24,"unit":"USD","end":"2024-11-30","value":21324696000},"currentAssets@FY2024":{"kind":"filed","concept":"AssetsCurrent","filing":24,"unit":"USD","end":"2024-11-30","value":21324696000},"currentAssets@2025Q1":{"kind":"filed","concept":"AssetsCurrent","filing":25,"unit":"USD","end":"2025-02-28","value":19958873000},"currentAssets@2025Q2":{"kind":"filed","concept":"AssetsCurrent","filing":26,"unit":"USD","end":"2025-05-31","value":21492779000},"currentAssets@2025Q3":{"kind":"filed","concept":"AssetsCurrent","filing":27,"unit":"USD","end":"2025-08-31","value":22577914000},"currentAssets@2025Q4":{"kind":"filed","concept":"AssetsCurrent","filing":29,"unit":"USD","end":"2025-11-30","value":25289438000},"currentAssets@FY2025":{"kind":"filed","concept":"AssetsCurrent","filing":29,"unit":"USD","end":"2025-11-30","value":25289438000},"currentAssets@2026Q1":{"kind":"filed","concept":"AssetsCurrent","filing":28,"unit":"USD","end":"2026-02-28","value":26109224000},"currentAssets@2026Q2":{"kind":"filed","concept":"AssetsCurrent","filing":29,"unit":"USD","end":"2026-05-31","value":29588909000},"totalAssets@2014Q1":{"kind":"filed","concept":"Assets","filing":43,"unit":"USD","end":"2014-02-28","value":3928573000},"totalAssets@FY2009":{"kind":"filed","concept":"Assets","filing":32,"unit":"USD","end":"2009-11-30","value":2099910000},"totalAssets@2010Q4":{"kind":"filed","concept":"Assets","filing":34,"unit":"USD","end":"2010-11-30","value":2499861000},"totalAssets@FY2010":{"kind":"filed","concept":"Assets","filing":34,"unit":"USD","end":"2010-11-30","value":2499861000},"totalAssets@2011Q3":{"kind":"filed","concept":"Assets","filing":33,"unit":"USD","end":"2011-08-31","value":2655939000},"totalAssets@2011Q4":{"kind":"filed","concept":"Assets","filing":38,"unit":"USD","end":"2011-11-30","value":2833295000},"totalAssets@FY2011":{"kind":"filed","concept":"Assets","filing":38,"unit":"USD","end":"2011-11-30","value":2833295000},"totalAssets@2012Q1":{"kind":"filed","concept":"Assets","filing":35,"unit":"USD","end":"2012-02-29","value":2699164000},"totalAssets@2012Q2":{"kind":"filed","concept":"Assets","filing":36,"unit":"USD","end":"2012-05-31","value":2560499000},"totalAssets@2012Q3":{"kind":"filed","concept":"Assets","filing":37,"unit":"USD","end":"2012-08-31","value":2731821000},"totalAssets@2012Q4":{"kind":"filed","concept":"Assets","filing":42,"unit":"USD","end":"2012-11-30","value":2963262000},"totalAssets@FY2012":{"kind":"filed","concept":"Assets","filing":42,"unit":"USD","end":"2012-11-30","value":2963262000},"totalAssets@2013Q1":{"kind":"filed","concept":"Assets","filing":39,"unit":"USD","end":"2013-02-28","value":2813940000},"totalAssets@2013Q2":{"kind":"filed","concept":"Assets","filing":40,"unit":"USD","end":"2013-05-31","value":2875934000},"totalAssets@2013Q3":{"kind":"filed","concept":"Assets","filing":41,"unit":"USD","end":"2013-08-31","value":2950150000},"totalAssets@2013Q4":{"kind":"filed","concept":"Assets","filing":46,"unit":"USD","end":"2013-11-30","value":3325889000},"totalAssets@FY2013":{"kind":"filed","concept":"Assets","filing":46,"unit":"USD","end":"2013-11-30","value":3325889000},"totalAssets@2014Q2":{"kind":"filed","concept":"Assets","filing":44,"unit":"USD","end":"2014-05-31","value":4474966000},"totalAssets@2014Q3":{"kind":"filed","concept":"Assets","filing":45,"unit":"USD","end":"2014-08-31","value":4477069000},"totalAssets@2014Q4":{"kind":"filed","concept":"Assets","filing":50,"unit":"USD","end":"2014-11-30","value":4713042000},"totalAssets@FY2014":{"kind":"filed","concept":"Assets","filing":50,"unit":"USD","end":"2014-11-30","value":4713042000},"totalAssets@2015Q1":{"kind":"filed","concept":"Assets","filing":47,"unit":"USD","end":"2015-02-28","value":4108334000},"totalAssets@2015Q2":{"kind":"filed","concept":"Assets","filing":48,"unit":"USD","end":"2015-05-31","value":4114920000},"totalAssets@2015Q3":{"kind":"filed","concept":"Assets","filing":49,"unit":"USD","end":"2015-08-31","value":4214520000},"totalAssets@2015Q4":{"kind":"filed","concept":"Assets","filing":54,"unit":"USD","end":"2015-11-30","value":4444147000},"totalAssets@FY2015":{"kind":"filed","concept":"Assets","filing":54,"unit":"USD","end":"2015-11-30","value":4444147000},"totalAssets@2016Q1":{"kind":"filed","concept":"Assets","filing":51,"unit":"USD","end":"2016-02-29","value":4183700000},"totalAssets@2016Q2":{"kind":"filed","concept":"Assets","filing":52,"unit":"USD","end":"2016-05-31","value":4442821000},"totalAssets@2016Q3":{"kind":"filed","concept":"Assets","filing":53,"unit":"USD","end":"2016-08-31","value":4821936000},"totalAssets@2016Q4":{"kind":"filed","concept":"Assets","filing":30,"unit":"USD","end":"2016-11-30","value":5215281000},"totalAssets@FY2016":{"kind":"filed","concept":"Assets","filing":30,"unit":"USD","end":"2016-11-30","value":5215281000},"totalAssets@2017Q1":{"kind":"filed","concept":"Assets","filing":55,"unit":"USD","end":"2017-02-28","value":5107768000},"totalAssets@2017Q2":{"kind":"filed","concept":"Assets","filing":56,"unit":"USD","end":"2017-05-31","value":5528922000},"totalAssets@2017Q3":{"kind":"filed","concept":"Assets","filing":57,"unit":"USD","end":"2017-08-31","value":5739360000},"totalAssets@2017Q4":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2017-11-30","value":7756343000},"totalAssets@FY2017":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2017-11-30","value":7756343000},"totalAssets@2018Q1":{"kind":"filed","concept":"Assets","filing":58,"unit":"USD","end":"2018-02-28","value":7457783000},"totalAssets@2018Q2":{"kind":"filed","concept":"Assets","filing":59,"unit":"USD","end":"2018-05-31","value":7315808000},"totalAssets@2018Q3":{"kind":"filed","concept":"Assets","filing":31,"unit":"USD","end":"2018-08-31","value":7258302000},"totalAssets@2018Q4":{"kind":"filed","concept":"Assets","filing":60,"unit":"USD","end":"2018-11-30","value":11543498000},"totalAssets@FY2018":{"kind":"filed","concept":"Assets","filing":60,"unit":"USD","end":"2018-11-30","value":11543498000},"totalAssets@2019Q1":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2019-02-28","value":10761335000},"totalAssets@2019Q2":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2019-05-31","value":11275958000},"totalAssets@2019Q3":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2019-08-31","value":11426327000},"totalAssets@2019Q4":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2019-11-30","value":11697960000},"totalAssets@FY2019":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2019-11-30","value":11697960000},"totalAssets@2020Q1":{"kind":"filed","concept":"Assets","filing":5,"unit":"USD","end":"2020-02-29","value":11727054000},"totalAssets@2020Q2":{"kind":"filed","concept":"Assets","filing":6,"unit":"USD","end":"2020-05-31","value":12639159000},"totalAssets@2020Q3":{"kind":"filed","concept":"Assets","filing":7,"unit":"USD","end":"2020-08-31","value":13263107000},"totalAssets@2020Q4":{"kind":"filed","concept":"Assets","filing":8,"unit":"USD","end":"2020-11-30","value":13468590000},"totalAssets@FY2020":{"kind":"filed","concept":"Assets","filing":8,"unit":"USD","end":"2020-11-30","value":13468590000},"totalAssets@2021Q1":{"kind":"filed","concept":"Assets","filing":13,"unit":"USD","end":"2021-02-28","value":27666380000},"totalAssets@2021Q2":{"kind":"filed","concept":"Assets","filing":10,"unit":"USD","end":"2021-05-31","value":8159898000},"totalAssets@2021Q3":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2021-08-31","value":10506980000},"totalAssets@2021Q4":{"kind":"filed","concept":"Assets","filing":12,"unit":"USD","end":"2021-11-30","value":27666380000},"totalAssets@FY2021":{"kind":"filed","concept":"Assets","filing":12,"unit":"USD","end":"2021-11-30","value":27666380000},"totalAssets@2022Q1":{"kind":"filed","concept":"Assets","filing":13,"unit":"USD","end":"2022-02-28","value":28722664000},"totalAssets@2022Q2":{"kind":"filed","concept":"Assets","filing":14,"unit":"USD","end":"2022-05-31","value":28057829000},"totalAssets@2022Q3":{"kind":"filed","concept":"Assets","filing":15,"unit":"USD","end":"2022-08-31","value":29092068000},"totalAssets@2022Q4":{"kind":"filed","concept":"Assets","filing":16,"unit":"USD","end":"2022-11-30","value":29733998000},"totalAssets@FY2022":{"kind":"filed","concept":"Assets","filing":16,"unit":"USD","end":"2022-11-30","value":29733998000},"totalAssets@2023Q1":{"kind":"filed","concept":"Assets","filing":17,"unit":"USD","end":"2023-02-28","value":29235166000},"totalAssets@2023Q2":{"kind":"filed","concept":"Assets","filing":18,"unit":"USD","end":"2023-05-31","value":27978948000},"totalAssets@2023Q3":{"kind":"filed","concept":"Assets","filing":19,"unit":"USD","end":"2023-08-31","value":28504594000},"totalAssets@2023Q4":{"kind":"filed","concept":"Assets","filing":20,"unit":"USD","end":"2023-11-30","value":29412814000},"totalAssets@FY2023":{"kind":"filed","concept":"Assets","filing":20,"unit":"USD","end":"2023-11-30","value":29412814000},"totalAssets@2024Q1":{"kind":"filed","concept":"Assets","filing":21,"unit":"USD","end":"2024-02-29","value":27800029000},"totalAssets@2024Q2":{"kind":"filed","concept":"Assets","filing":22,"unit":"USD","end":"2024-05-31","value":27715794000},"totalAssets@2024Q3":{"kind":"filed","concept":"Assets","filing":23,"unit":"USD","end":"2024-08-31","value":29207547000},"totalAssets@2024Q4":{"kind":"filed","concept":"Assets","filing":24,"unit":"USD","end":"2024-11-30","value":30274479000},"totalAssets@FY2024":{"kind":"filed","concept":"Assets","filing":24,"unit":"USD","end":"2024-11-30","value":30274479000},"totalAssets@2025Q1":{"kind":"filed","concept":"Assets","filing":25,"unit":"USD","end":"2025-02-28","value":28796066000},"totalAssets@2025Q2":{"kind":"filed","concept":"Assets","filing":26,"unit":"USD","end":"2025-05-31","value":30509182000},"totalAssets@2025Q3":{"kind":"filed","concept":"Assets","filing":27,"unit":"USD","end":"2025-08-31","value":31683202000},"totalAssets@2025Q4":{"kind":"filed","concept":"Assets","filing":29,"unit":"USD","end":"2025-11-30","value":34250898000},"totalAssets@FY2025":{"kind":"filed","concept":"Assets","filing":29,"unit":"USD","end":"2025-11-30","value":34250898000},"totalAssets@2026Q1":{"kind":"filed","concept":"Assets","filing":28,"unit":"USD","end":"2026-02-28","value":35083705000},"totalAssets@2026Q2":{"kind":"filed","concept":"Assets","filing":29,"unit":"USD","end":"2026-05-31","value":38506013000},"currentLiabilities@2010Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":32,"unit":"USD","end":"2010-11-30","value":1314008000},"currentLiabilities@FY2010":{"kind":"filed","concept":"LiabilitiesCurrent","filing":32,"unit":"USD","end":"2010-11-30","value":1314008000},"currentLiabilities@2011Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":33,"unit":"USD","end":"2011-08-31","value":1242091000},"currentLiabilities@2011Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":34,"unit":"USD","end":"2011-11-30","value":1372253000},"currentLiabilities@FY2011":{"kind":"filed","concept":"LiabilitiesCurrent","filing":34,"unit":"USD","end":"2011-11-30","value":1372253000},"currentLiabilities@2012Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":35,"unit":"USD","end":"2012-02-29","value":1182562000},"currentLiabilities@2012Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":36,"unit":"USD","end":"2012-05-31","value":1162824000},"currentLiabilities@2012Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":37,"unit":"USD","end":"2012-08-31","value":1284267000},"currentLiabilities@2012Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":38,"unit":"USD","end":"2012-11-30","value":1494707000},"currentLiabilities@FY2012":{"kind":"filed","concept":"LiabilitiesCurrent","filing":38,"unit":"USD","end":"2012-11-30","value":1494707000},"currentLiabilities@2013Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":39,"unit":"USD","end":"2013-02-28","value":1332376000},"currentLiabilities@2013Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":40,"unit":"USD","end":"2013-05-31","value":1395289000},"currentLiabilities@2013Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":41,"unit":"USD","end":"2013-08-31","value":1459041000},"currentLiabilities@2013Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":42,"unit":"USD","end":"2013-11-30","value":1789378000},"currentLiabilities@FY2013":{"kind":"filed","concept":"LiabilitiesCurrent","filing":42,"unit":"USD","end":"2013-11-30","value":1789378000},"currentLiabilities@2014Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":43,"unit":"USD","end":"2014-02-28","value":2032780000},"currentLiabilities@2014Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":44,"unit":"USD","end":"2014-05-31","value":2549223000},"currentLiabilities@2014Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":45,"unit":"USD","end":"2014-08-31","value":2515518000},"currentLiabilities@2014Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":46,"unit":"USD","end":"2014-11-30","value":2721729000},"currentLiabilities@FY2014":{"kind":"filed","concept":"LiabilitiesCurrent","filing":46,"unit":"USD","end":"2014-11-30","value":2721729000},"currentLiabilities@2015Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":47,"unit":"USD","end":"2015-02-28","value":2093813000},"currentLiabilities@2015Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":48,"unit":"USD","end":"2015-05-31","value":1660123000},"currentLiabilities@2015Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":49,"unit":"USD","end":"2015-08-31","value":1737962000},"currentLiabilities@2015Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":50,"unit":"USD","end":"2015-11-30","value":1918157000},"currentLiabilities@FY2015":{"kind":"filed","concept":"LiabilitiesCurrent","filing":50,"unit":"USD","end":"2015-11-30","value":1918157000},"currentLiabilities@2016Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":51,"unit":"USD","end":"2016-02-29","value":1630423000},"currentLiabilities@2016Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":52,"unit":"USD","end":"2016-05-31","value":1842122000},"currentLiabilities@2016Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":53,"unit":"USD","end":"2016-08-31","value":2115983000},"currentLiabilities@2016Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":54,"unit":"USD","end":"2016-11-30","value":2476532000},"currentLiabilities@FY2016":{"kind":"filed","concept":"LiabilitiesCurrent","filing":54,"unit":"USD","end":"2016-11-30","value":2476532000},"currentLiabilities@2017Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":55,"unit":"USD","end":"2017-02-28","value":2315999000},"currentLiabilities@2017Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":56,"unit":"USD","end":"2017-05-31","value":2665243000},"currentLiabilities@2017Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":57,"unit":"USD","end":"2017-08-31","value":2773362000},"currentLiabilities@2017Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":30,"unit":"USD","end":"2017-11-30","value":4041207000},"currentLiabilities@FY2017":{"kind":"filed","concept":"LiabilitiesCurrent","filing":30,"unit":"USD","end":"2017-11-30","value":4041207000},"currentLiabilities@2018Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":58,"unit":"USD","end":"2018-02-28","value":3741173000},"currentLiabilities@2018Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":59,"unit":"USD","end":"2018-05-31","value":3639823000},"currentLiabilities@2018Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":31,"unit":"USD","end":"2018-08-31","value":3581999000},"currentLiabilities@2018Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2018-11-30","value":4953627000},"currentLiabilities@FY2018":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2018-11-30","value":4953627000},"currentLiabilities@2019Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2019-02-28","value":3880479000},"currentLiabilities@2019Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2019-05-31","value":4461217000},"currentLiabilities@2019Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2019-08-31","value":4578681000},"currentLiabilities@2019Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2019-11-30","value":4607122000},"currentLiabilities@FY2019":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2019-11-30","value":4607122000},"currentLiabilities@2020Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":5,"unit":"USD","end":"2020-02-29","value":4227152000},"currentLiabilities@2020Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":6,"unit":"USD","end":"2020-05-31","value":5229297000},"currentLiabilities@2020Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":7,"unit":"USD","end":"2020-08-31","value":5632148000},"currentLiabilities@2020Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":8,"unit":"USD","end":"2020-11-30","value":5630092000},"currentLiabilities@FY2020":{"kind":"filed","concept":"LiabilitiesCurrent","filing":8,"unit":"USD","end":"2020-11-30","value":5630092000},"currentLiabilities@2021Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":9,"unit":"USD","end":"2021-02-28","value":3968308000},"currentLiabilities@2021Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":10,"unit":"USD","end":"2021-05-31","value":4270330000},"currentLiabilities@2021Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":11,"unit":"USD","end":"2021-08-31","value":4007393000},"currentLiabilities@2021Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":12,"unit":"USD","end":"2021-11-30","value":14233455000},"currentLiabilities@FY2021":{"kind":"filed","concept":"LiabilitiesCurrent","filing":12,"unit":"USD","end":"2021-11-30","value":14233455000},"currentLiabilities@2022Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":13,"unit":"USD","end":"2022-02-28","value":15206974000},"currentLiabilities@2022Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":14,"unit":"USD","end":"2022-05-31","value":14659708000},"currentLiabilities@2022Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":15,"unit":"USD","end":"2022-08-31","value":15930887000},"currentLiabilities@2022Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":16,"unit":"USD","end":"2022-11-30","value":16428721000},"currentLiabilities@FY2022":{"kind":"filed","concept":"LiabilitiesCurrent","filing":16,"unit":"USD","end":"2022-11-30","value":16428721000},"currentLiabilities@2023Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":17,"unit":"USD","end":"2023-02-28","value":15790616000},"currentLiabilities@2023Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":18,"unit":"USD","end":"2023-05-31","value":14412986000},"currentLiabilities@2023Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":19,"unit":"USD","end":"2023-08-31","value":15532022000},"currentLiabilities@2023Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":20,"unit":"USD","end":"2023-11-30","value":16738762000},"currentLiabilities@FY2023":{"kind":"filed","concept":"LiabilitiesCurrent","filing":20,"unit":"USD","end":"2023-11-30","value":16738762000},"currentLiabilities@2024Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":21,"unit":"USD","end":"2024-02-29","value":15254932000},"currentLiabilities@2024Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":22,"unit":"USD","end":"2024-05-31","value":14703062000},"currentLiabilities@2024Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":23,"unit":"USD","end":"2024-08-31","value":15990394000},"currentLiabilities@2024Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":24,"unit":"USD","end":"2024-11-30","value":17221235000},"currentLiabilities@FY2024":{"kind":"filed","concept":"LiabilitiesCurrent","filing":24,"unit":"USD","end":"2024-11-30","value":17221235000},"currentLiabilities@2025Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":25,"unit":"USD","end":"2025-02-28","value":15733857000},"currentLiabilities@2025Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":26,"unit":"USD","end":"2025-05-31","value":17122402000},"currentLiabilities@2025Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":27,"unit":"USD","end":"2025-08-31","value":18880734000},"currentLiabilities@2025Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":29,"unit":"USD","end":"2025-11-30","value":20960840000},"currentLiabilities@FY2025":{"kind":"filed","concept":"LiabilitiesCurrent","filing":29,"unit":"USD","end":"2025-11-30","value":20960840000},"currentLiabilities@2026Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":28,"unit":"USD","end":"2026-02-28","value":21440995000},"currentLiabilities@2026Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":29,"unit":"USD","end":"2026-05-31","value":24673025000},"totalLiabilities@2010Q4":{"kind":"filed","concept":"Liabilities","filing":32,"unit":"USD","end":"2010-11-30","value":1507034000},"totalLiabilities@FY2010":{"kind":"filed","concept":"Liabilities","filing":32,"unit":"USD","end":"2010-11-30","value":1507034000},"totalLiabilities@2011Q3":{"kind":"filed","concept":"Liabilities","filing":33,"unit":"USD","end":"2011-08-31","value":1527572000},"totalLiabilities@2011Q4":{"kind":"filed","concept":"Liabilities","filing":34,"unit":"USD","end":"2011-11-30","value":1664837000},"totalLiabilities@FY2011":{"kind":"filed","concept":"Liabilities","filing":34,"unit":"USD","end":"2011-11-30","value":1664837000},"totalLiabilities@2012Q1":{"kind":"filed","concept":"Liabilities","filing":35,"unit":"USD","end":"2012-02-29","value":1475501000},"totalLiabilities@2012Q2":{"kind":"filed","concept":"Liabilities","filing":36,"unit":"USD","end":"2012-05-31","value":1314709000},"totalLiabilities@2012Q3":{"kind":"filed","concept":"Liabilities","filing":37,"unit":"USD","end":"2012-08-31","value":1437443000},"totalLiabilities@2012Q4":{"kind":"filed","concept":"Liabilities","filing":38,"unit":"USD","end":"2012-11-30","value":1643907000},"totalLiabilities@FY2012":{"kind":"filed","concept":"Liabilities","filing":38,"unit":"USD","end":"2012-11-30","value":1643907000},"totalLiabilities@2013Q1":{"kind":"filed","concept":"Liabilities","filing":39,"unit":"USD","end":"2013-02-28","value":1468047000},"totalLiabilities@2013Q2":{"kind":"filed","concept":"Liabilities","filing":40,"unit":"USD","end":"2013-05-31","value":1519898000},"totalLiabilities@2013Q3":{"kind":"filed","concept":"Liabilities","filing":41,"unit":"USD","end":"2013-08-31","value":1583507000},"totalLiabilities@2013Q4":{"kind":"filed","concept":"Liabilities","filing":42,"unit":"USD","end":"2013-11-30","value":1914248000},"totalLiabilities@FY2013":{"kind":"filed","concept":"Liabilities","filing":42,"unit":"USD","end":"2013-11-30","value":1914248000},"totalLiabilities@2014Q1":{"kind":"filed","concept":"Liabilities","filing":43,"unit":"USD","end":"2014-02-28","value":2402632000},"totalLiabilities@2014Q2":{"kind":"filed","concept":"Liabilities","filing":44,"unit":"USD","end":"2014-05-31","value":2893540000},"totalLiabilities@2014Q3":{"kind":"filed","concept":"Liabilities","filing":45,"unit":"USD","end":"2014-08-31","value":2851960000},"totalLiabilities@2014Q4":{"kind":"filed","concept":"Liabilities","filing":46,"unit":"USD","end":"2014-11-30","value":3059057000},"totalLiabilities@FY2014":{"kind":"filed","concept":"Liabilities","filing":46,"unit":"USD","end":"2014-11-30","value":3059057000},"totalLiabilities@2015Q1":{"kind":"filed","concept":"Liabilities","filing":47,"unit":"USD","end":"2015-02-28","value":2423520000},"totalLiabilities@2015Q2":{"kind":"filed","concept":"Liabilities","filing":48,"unit":"USD","end":"2015-05-31","value":2386532000},"totalLiabilities@2015Q3":{"kind":"filed","concept":"Liabilities","filing":49,"unit":"USD","end":"2015-08-31","value":2464735000},"totalLiabilities@2015Q4":{"kind":"filed","concept":"Liabilities","filing":50,"unit":"USD","end":"2015-11-30","value":2644250000},"totalLiabilities@FY2015":{"kind":"filed","concept":"Liabilities","filing":50,"unit":"USD","end":"2015-11-30","value":2644250000},"totalLiabilities@2016Q1":{"kind":"filed","concept":"Liabilities","filing":51,"unit":"USD","end":"2016-02-29","value":2362298000},"totalLiabilities@2016Q2":{"kind":"filed","concept":"Liabilities","filing":52,"unit":"USD","end":"2016-05-31","value":2567820000},"totalLiabilities@2016Q3":{"kind":"filed","concept":"Liabilities","filing":53,"unit":"USD","end":"2016-08-31","value":2895153000},"totalLiabilities@2016Q4":{"kind":"filed","concept":"Liabilities","filing":54,"unit":"USD","end":"2016-11-30","value":3239483000},"totalLiabilities@FY2016":{"kind":"filed","concept":"Liabilities","filing":54,"unit":"USD","end":"2016-11-30","value":3239483000},"totalLiabilities@2017Q1":{"kind":"filed","concept":"Liabilities","filing":55,"unit":"USD","end":"2017-02-28","value":3069549000},"totalLiabilities@2017Q2":{"kind":"filed","concept":"Liabilities","filing":56,"unit":"USD","end":"2017-05-31","value":3412712000},"totalLiabilities@2017Q3":{"kind":"filed","concept":"Liabilities","filing":57,"unit":"USD","end":"2017-08-31","value":3522489000},"totalLiabilities@2017Q4":{"kind":"filed","concept":"Liabilities","filing":30,"unit":"USD","end":"2017-11-30","value":5414831000},"totalLiabilities@FY2017":{"kind":"filed","concept":"Liabilities","filing":30,"unit":"USD","end":"2017-11-30","value":5414831000},"totalLiabilities@2018Q1":{"kind":"filed","concept":"Liabilities","filing":58,"unit":"USD","end":"2018-02-28","value":5142344000},"totalLiabilities@2018Q2":{"kind":"filed","concept":"Liabilities","filing":59,"unit":"USD","end":"2018-05-31","value":5004333000},"totalLiabilities@2018Q3":{"kind":"filed","concept":"Liabilities","filing":31,"unit":"USD","end":"2018-08-31","value":4930940000},"totalLiabilities@2018Q4":{"kind":"filed","concept":"Liabilities","filing":0,"unit":"USD","end":"2018-11-30","value":8108444000},"totalLiabilities@FY2018":{"kind":"filed","concept":"Liabilities","filing":0,"unit":"USD","end":"2018-11-30","value":8108444000},"totalLiabilities@2019Q1":{"kind":"filed","concept":"Liabilities","filing":1,"unit":"USD","end":"2019-02-28","value":7250894000},"totalLiabilities@2019Q2":{"kind":"filed","concept":"Liabilities","filing":2,"unit":"USD","end":"2019-05-31","value":7738905000},"totalLiabilities@2019Q3":{"kind":"filed","concept":"Liabilities","filing":3,"unit":"USD","end":"2019-08-31","value":7824517000},"totalLiabilities@2019Q4":{"kind":"filed","concept":"Liabilities","filing":4,"unit":"USD","end":"2019-11-30","value":7909510000},"totalLiabilities@FY2019":{"kind":"filed","concept":"Liabilities","filing":4,"unit":"USD","end":"2019-11-30","value":7909510000},"totalLiabilities@2020Q1":{"kind":"filed","concept":"Liabilities","filing":5,"unit":"USD","end":"2020-02-29","value":7871366000},"totalLiabilities@2020Q2":{"kind":"filed","concept":"Liabilities","filing":6,"unit":"USD","end":"2020-05-31","value":8804778000},"totalLiabilities@2020Q3":{"kind":"filed","concept":"Liabilities","filing":7,"unit":"USD","end":"2020-08-31","value":9169525000},"totalLiabilities@2020Q4":{"kind":"filed","concept":"Liabilities","filing":8,"unit":"USD","end":"2020-11-30","value":9129730000},"totalLiabilities@FY2020":{"kind":"filed","concept":"Liabilities","filing":8,"unit":"USD","end":"2020-11-30","value":9129730000},"totalLiabilities@2021Q1":{"kind":"filed","concept":"Liabilities","filing":9,"unit":"USD","end":"2021-02-28","value":5596735000},"totalLiabilities@2021Q2":{"kind":"filed","concept":"Liabilities","filing":10,"unit":"USD","end":"2021-05-31","value":5904230000},"totalLiabilities@2021Q3":{"kind":"filed","concept":"Liabilities","filing":11,"unit":"USD","end":"2021-08-31","value":8168690000},"totalLiabilities@2021Q4":{"kind":"filed","concept":"Liabilities","filing":12,"unit":"USD","end":"2021-11-30","value":19760405000},"totalLiabilities@FY2021":{"kind":"filed","concept":"Liabilities","filing":12,"unit":"USD","end":"2021-11-30","value":19760405000},"totalLiabilities@2022Q1":{"kind":"filed","concept":"Liabilities","filing":13,"unit":"USD","end":"2022-02-28","value":20700807000},"totalLiabilities@2022Q2":{"kind":"filed","concept":"Liabilities","filing":14,"unit":"USD","end":"2022-05-31","value":20076164000},"totalLiabilities@2022Q3":{"kind":"filed","concept":"Liabilities","filing":15,"unit":"USD","end":"2022-08-31","value":21320414000},"totalLiabilities@2022Q4":{"kind":"filed","concept":"Liabilities","filing":16,"unit":"USD","end":"2022-11-30","value":21708492000},"totalLiabilities@FY2022":{"kind":"filed","concept":"Liabilities","filing":16,"unit":"USD","end":"2022-11-30","value":21708492000},"totalLiabilities@2023Q1":{"kind":"filed","concept":"Liabilities","filing":17,"unit":"USD","end":"2023-02-28","value":21086580000},"totalLiabilities@2023Q2":{"kind":"filed","concept":"Liabilities","filing":18,"unit":"USD","end":"2023-05-31","value":19710178000},"totalLiabilities@2023Q3":{"kind":"filed","concept":"Liabilities","filing":19,"unit":"USD","end":"2023-08-31","value":20136846000},"totalLiabilities@2023Q4":{"kind":"filed","concept":"Liabilities","filing":20,"unit":"USD","end":"2023-11-30","value":21229632000},"totalLiabilities@FY2023":{"kind":"filed","concept":"Liabilities","filing":20,"unit":"USD","end":"2023-11-30","value":21229632000},"totalLiabilities@2024Q1":{"kind":"filed","concept":"Liabilities","filing":21,"unit":"USD","end":"2024-02-29","value":19697854000},"totalLiabilities@2024Q2":{"kind":"filed","concept":"Liabilities","filing":22,"unit":"USD","end":"2024-05-31","value":19759334000},"totalLiabilities@2024Q3":{"kind":"filed","concept":"Liabilities","filing":23,"unit":"USD","end":"2024-08-31","value":21043464000},"totalLiabilities@2024Q4":{"kind":"filed","concept":"Liabilities","filing":24,"unit":"USD","end":"2024-11-30","value":22239045000},"totalLiabilities@FY2024":{"kind":"filed","concept":"Liabilities","filing":24,"unit":"USD","end":"2024-11-30","value":22239045000},"totalLiabilities@2025Q1":{"kind":"filed","concept":"Liabilities","filing":25,"unit":"USD","end":"2025-02-28","value":20745671000},"totalLiabilities@2025Q2":{"kind":"filed","concept":"Liabilities","filing":26,"unit":"USD","end":"2025-05-31","value":22166815000},"totalLiabilities@2025Q3":{"kind":"filed","concept":"Liabilities","filing":27,"unit":"USD","end":"2025-08-31","value":23229401000},"totalLiabilities@2025Q4":{"kind":"filed","concept":"Liabilities","filing":29,"unit":"USD","end":"2025-11-30","value":25800469000},"totalLiabilities@FY2025":{"kind":"filed","concept":"Liabilities","filing":29,"unit":"USD","end":"2025-11-30","value":25800469000},"totalLiabilities@2026Q1":{"kind":"filed","concept":"Liabilities","filing":28,"unit":"USD","end":"2026-02-28","value":26300969000},"totalLiabilities@2026Q2":{"kind":"filed","concept":"Liabilities","filing":29,"unit":"USD","end":"2026-05-31","value":29555654000},"totalLiabilities@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2009"},{"ref":"equity@FY2009","weight":-1}],"rule":"accounting-identity","value":1261175000},"#532":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":44,"unit":"USD","end":"2014-05-31","value":278932000},"totalDebt@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#532"}],"rule":"component-sum","value":278932000},"#533":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":54,"unit":"USD","end":"2016-11-30","value":601095000},"totalDebt@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#533"}],"rule":"component-sum","value":601095000},"totalDebt@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#533"}],"rule":"component-sum","value":601095000},"#534":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":32,"unit":"USD","end":"2010-11-30","value":140333000},"totalDebt@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#534"}],"rule":"component-sum","value":140333000},"totalDebt@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#534"}],"rule":"component-sum","value":140333000},"#535":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":34,"unit":"USD","end":"2011-11-30","value":223822000},"#536":{"kind":"filed","concept":"LongTermDebtCurrent","filing":37,"unit":"USD","end":"2011-11-30","value":159200000},"totalDebt@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#535"},{"ref":"#536"}],"rule":"component-sum","value":383022000},"totalDebt@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#535"},{"ref":"#536"}],"rule":"component-sum","value":383022000},"#537":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":35,"unit":"USD","end":"2012-02-29","value":220790000},"totalDebt@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#537"}],"rule":"component-sum","value":220790000},"#538":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":36,"unit":"USD","end":"2012-05-31","value":85330000},"#539":{"kind":"filed","concept":"LongTermDebtCurrent","filing":36,"unit":"USD","end":"2012-05-31","value":205374000},"totalDebt@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#538"},{"ref":"#539"}],"rule":"component-sum","value":290704000},"#540":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":37,"unit":"USD","end":"2012-08-31","value":85346000},"#541":{"kind":"filed","concept":"LongTermDebtCurrent","filing":37,"unit":"USD","end":"2012-08-31","value":215237000},"totalDebt@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#540"},{"ref":"#541"}],"rule":"component-sum","value":300583000},"#542":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":38,"unit":"USD","end":"2012-11-30","value":81152000},"#543":{"kind":"filed","concept":"LongTermDebtCurrent","filing":39,"unit":"USD","end":"2012-11-30","value":194134000},"totalDebt@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#542"},{"ref":"#543"}],"rule":"component-sum","value":275286000},"totalDebt@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#542"},{"ref":"#543"}],"rule":"component-sum","value":275286000},"#544":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":39,"unit":"USD","end":"2013-02-28","value":72618000},"#545":{"kind":"filed","concept":"LongTermDebtCurrent","filing":39,"unit":"USD","end":"2013-02-28","value":225107000},"totalDebt@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#544"},{"ref":"#545"}],"rule":"component-sum","value":297725000},"#546":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":40,"unit":"USD","end":"2013-05-31","value":67175000},"totalDebt@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#546"}],"rule":"component-sum","value":67175000},"#547":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":41,"unit":"USD","end":"2013-08-31","value":68232000},"totalDebt@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#547"}],"rule":"component-sum","value":68232000},"#548":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":44,"unit":"USD","end":"2013-11-30","value":65405000},"totalDebt@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#548"}],"rule":"component-sum","value":65405000},"totalDebt@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#548"}],"rule":"component-sum","value":65405000},"#549":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":43,"unit":"USD","end":"2014-02-28","value":281826000},"totalDebt@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#549"}],"rule":"component-sum","value":281826000},"#550":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":56,"unit":"USD","end":"2017-05-31","value":579032000},"totalDebt@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#550"}],"rule":"component-sum","value":579032000},"#551":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":57,"unit":"USD","end":"2017-08-31","value":564085000},"totalDebt@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#551"}],"rule":"component-sum","value":564085000},"#552":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":54,"unit":"USD","end":"2017-11-30","value":1136089000},"totalDebt@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#552"}],"rule":"component-sum","value":1136089000},"totalDebt@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#552"}],"rule":"component-sum","value":1136089000},"#553":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":45,"unit":"USD","end":"2014-08-31","value":274601000},"totalDebt@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#553"}],"rule":"component-sum","value":274601000},"#554":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":48,"unit":"USD","end":"2014-11-30","value":264246000},"totalDebt@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#554"}],"rule":"component-sum","value":264246000},"totalDebt@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#554"}],"rule":"component-sum","value":264246000},"#555":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":47,"unit":"USD","end":"2015-02-28","value":260318000},"totalDebt@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#555"}],"rule":"component-sum","value":260318000},"#556":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":48,"unit":"USD","end":"2015-05-31","value":654607000},"totalDebt@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#556"}],"rule":"component-sum","value":654607000},"#557":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":53,"unit":"USD","end":"2015-11-30","value":638798000},"totalDebt@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#557"}],"rule":"component-sum","value":638798000},"totalDebt@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#557"}],"rule":"component-sum","value":638798000},"#558":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":52,"unit":"USD","end":"2016-05-31","value":624538000},"totalDebt@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#558"}],"rule":"component-sum","value":624538000},"#559":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":53,"unit":"USD","end":"2016-08-31","value":620544000},"totalDebt@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#559"}],"rule":"component-sum","value":620544000},"#560":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":55,"unit":"USD","end":"2017-02-28","value":590399000},"totalDebt@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#560"}],"rule":"component-sum","value":590399000},"#561":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":58,"unit":"USD","end":"2018-02-28","value":1121206000},"totalDebt@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#561"}],"rule":"component-sum","value":1121206000},"#562":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":59,"unit":"USD","end":"2018-05-31","value":1106622000},"totalDebt@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#562"}],"rule":"component-sum","value":1106622000},"#563":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":31,"unit":"USD","end":"2018-08-31","value":1090654000},"totalDebt@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#563"}],"rule":"component-sum","value":1090654000},"#564":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":0,"unit":"USD","end":"2018-11-30","value":2622782000},"totalDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#564"}],"rule":"component-sum","value":2622782000},"totalDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#564"}],"rule":"component-sum","value":2622782000},"#565":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":1,"unit":"USD","end":"2019-02-28","value":2827616000},"totalDebt@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#565"}],"rule":"component-sum","value":2827616000},"#566":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":2,"unit":"USD","end":"2019-05-31","value":2792649000},"totalDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#566"}],"rule":"component-sum","value":2792649000},"#567":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":3,"unit":"USD","end":"2019-08-31","value":2757021000},"totalDebt@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#567"}],"rule":"component-sum","value":2757021000},"#568":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":4,"unit":"USD","end":"2019-11-30","value":2718260000},"totalDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#568"}],"rule":"component-sum","value":2718260000},"totalDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#568"}],"rule":"component-sum","value":2718260000},"#569":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":5,"unit":"USD","end":"2020-02-29","value":2682140000},"totalDebt@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#569"}],"rule":"component-sum","value":2682140000},"#570":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":6,"unit":"USD","end":"2020-05-31","value":2645477000},"totalDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#570"}],"rule":"component-sum","value":2645477000},"#571":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":7,"unit":"USD","end":"2020-08-31","value":2609809000},"totalDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#571"}],"rule":"component-sum","value":2609809000},"#572":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":8,"unit":"USD","end":"2020-11-30","value":1496700000},"totalDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#572"}],"rule":"component-sum","value":1496700000},"totalDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#572"}],"rule":"component-sum","value":1496700000},"#573":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":9,"unit":"USD","end":"2021-02-28","value":1496970000},"totalDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#573"}],"rule":"component-sum","value":1496970000},"#574":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":10,"unit":"USD","end":"2021-05-31","value":1497325000},"totalDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#574"}],"rule":"component-sum","value":1497325000},"#575":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":11,"unit":"USD","end":"2021-08-31","value":4016449000},"totalDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#575"}],"rule":"component-sum","value":4016449000},"#576":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":12,"unit":"USD","end":"2021-11-30","value":3955176000},"totalDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#576"}],"rule":"component-sum","value":3955176000},"totalDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#576"}],"rule":"component-sum","value":3955176000},"#577":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":13,"unit":"USD","end":"2022-02-28","value":3935220000},"totalDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#577"}],"rule":"component-sum","value":3935220000},"#578":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":14,"unit":"USD","end":"2022-05-31","value":3902627000},"totalDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#578"}],"rule":"component-sum","value":3902627000},"#579":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":15,"unit":"USD","end":"2022-08-31","value":3882247000},"totalDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#579"}],"rule":"component-sum","value":3882247000},"#580":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":16,"unit":"USD","end":"2022-11-30","value":3835665000},"#581":{"kind":"filed","concept":"ShortTermBorrowings","filing":16,"unit":"USD","end":"2022-11-30","value":268128000},"totalDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#580"},{"ref":"#581"}],"rule":"component-sum","value":4103793000},"totalDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#580"},{"ref":"#581"}],"rule":"component-sum","value":4103793000},"#582":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":17,"unit":"USD","end":"2023-02-28","value":3815952000},"totalDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#582"}],"rule":"component-sum","value":3815952000},"#583":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":18,"unit":"USD","end":"2023-05-31","value":3805374000},"totalDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#583"}],"rule":"component-sum","value":3805374000},"#584":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":19,"unit":"USD","end":"2023-08-31","value":3139469000},"#585":{"kind":"filed","concept":"ShortTermBorrowings","filing":19,"unit":"USD","end":"2023-08-31","value":939863000},"totalDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#584"},{"ref":"#585"}],"rule":"component-sum","value":4079332000},"#586":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":20,"unit":"USD","end":"2023-11-30","value":3099193000},"#587":{"kind":"filed","concept":"ShortTermBorrowings","filing":20,"unit":"USD","end":"2023-11-30","value":983694000},"totalDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#586"},{"ref":"#587"}],"rule":"component-sum","value":4082887000},"totalDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#586"},{"ref":"#587"}],"rule":"component-sum","value":4082887000},"#588":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":21,"unit":"USD","end":"2024-02-29","value":3082367000},"#589":{"kind":"filed","concept":"ShortTermBorrowings","filing":21,"unit":"USD","end":"2024-02-29","value":926807000},"totalDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#588"},{"ref":"#589"}],"rule":"component-sum","value":4009174000},"#590":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":22,"unit":"USD","end":"2024-05-31","value":3735592000},"#591":{"kind":"filed","concept":"ShortTermBorrowings","filing":22,"unit":"USD","end":"2024-05-31","value":860134000},"totalDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#590"},{"ref":"#591"}],"rule":"component-sum","value":4595726000},"#592":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":23,"unit":"USD","end":"2024-08-31","value":3736004000},"#593":{"kind":"filed","concept":"ShortTermBorrowings","filing":23,"unit":"USD","end":"2024-08-31","value":314198000},"totalDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#592"},{"ref":"#593"}],"rule":"component-sum","value":4050202000},"#594":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":24,"unit":"USD","end":"2024-11-30","value":3736399000},"#595":{"kind":"filed","concept":"ShortTermBorrowings","filing":24,"unit":"USD","end":"2024-11-30","value":171092000},"totalDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#594"},{"ref":"#595"}],"rule":"component-sum","value":3907491000},"totalDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#594"},{"ref":"#595"}],"rule":"component-sum","value":3907491000},"#596":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":25,"unit":"USD","end":"2025-02-28","value":3737009000},"totalDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#596"}],"rule":"component-sum","value":3737009000},"#597":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":26,"unit":"USD","end":"2025-05-31","value":3723280000},"totalDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#597"}],"rule":"component-sum","value":3723280000},"#598":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":27,"unit":"USD","end":"2025-08-31","value":3044048000},"#599":{"kind":"filed","concept":"ShortTermBorrowings","filing":27,"unit":"USD","end":"2025-08-31","value":1196085000},"totalDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#598"},{"ref":"#599"}],"rule":"component-sum","value":4240133000},"#600":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":29,"unit":"USD","end":"2025-11-30","value":3592130000},"#601":{"kind":"filed","concept":"ShortTermBorrowings","filing":29,"unit":"USD","end":"2025-11-30","value":1019260000},"totalDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#600"},{"ref":"#601"}],"rule":"component-sum","value":4611390000},"totalDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#600"},{"ref":"#601"}],"rule":"component-sum","value":4611390000},"#602":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":28,"unit":"USD","end":"2026-02-28","value":3593006000},"#603":{"kind":"filed","concept":"ShortTermBorrowings","filing":28,"unit":"USD","end":"2026-02-28","value":1129221000},"totalDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#602"},{"ref":"#603"}],"rule":"component-sum","value":4722227000},"#604":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":29,"unit":"USD","end":"2026-05-31","value":3594171000},"#605":{"kind":"filed","concept":"ShortTermBorrowings","filing":29,"unit":"USD","end":"2026-05-31","value":1126032000},"totalDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#604"},{"ref":"#605"}],"rule":"component-sum","value":4720203000},"totalDebt@2015Q3":{"kind":"filed","concept":"DebtLongtermAndShorttermCombinedAmount","filing":49,"unit":"USD","end":"2015-08-31","value":737511000},"totalDebt@2016Q1":{"kind":"filed","concept":"DebtLongtermAndShorttermCombinedAmount","filing":51,"unit":"USD","end":"2016-02-29","value":704743000},"equity@FY2009":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":34,"unit":"USD","end":"2009-11-30","value":838735000},"equity@2010Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":38,"unit":"USD","end":"2010-11-30","value":992827000},"equity@FY2010":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":38,"unit":"USD","end":"2010-11-30","value":992827000},"equity@2011Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":35,"unit":"USD","end":"2011-02-28","value":1045363000},"equity@2011Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":36,"unit":"USD","end":"2011-05-31","value":1083296000},"equity@2011Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":37,"unit":"USD","end":"2011-08-31","value":1128367000},"equity@2011Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":42,"unit":"USD","end":"2011-11-30","value":1168458000},"equity@FY2011":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":42,"unit":"USD","end":"2011-11-30","value":1168458000},"equity@2012Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":39,"unit":"USD","end":"2012-02-29","value":1223663000},"equity@2012Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":40,"unit":"USD","end":"2012-05-31","value":1245790000},"equity@2012Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":41,"unit":"USD","end":"2012-08-31","value":1294378000},"equity@2012Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":46,"unit":"USD","end":"2012-11-30","value":1319355000},"equity@FY2012":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":46,"unit":"USD","end":"2012-11-30","value":1319355000},"equity@2013Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":43,"unit":"USD","end":"2013-02-28","value":1345893000},"equity@2013Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":44,"unit":"USD","end":"2013-05-31","value":1356036000},"equity@2013Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":45,"unit":"USD","end":"2013-08-31","value":1366643000},"equity@2013Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":50,"unit":"USD","end":"2013-11-30","value":1411641000},"equity@FY2013":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":50,"unit":"USD","end":"2013-11-30","value":1411641000},"equity@2014Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":47,"unit":"USD","end":"2014-02-28","value":1525941000},"equity@2014Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":48,"unit":"USD","end":"2014-05-31","value":1581426000},"equity@2014Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":49,"unit":"USD","end":"2014-08-31","value":1625109000},"equity@2014Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":54,"unit":"USD","end":"2014-11-30","value":1653985000},"equity@FY2014":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":54,"unit":"USD","end":"2014-11-30","value":1653985000},"equity@2015Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":51,"unit":"USD","end":"2015-02-28","value":1684814000},"equity@2015Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":52,"unit":"USD","end":"2015-05-31","value":1728388000},"equity@2015Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":53,"unit":"USD","end":"2015-08-31","value":1749785000},"equity@2015Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":30,"unit":"USD","end":"2015-11-30","value":1799897000},"equity@FY2015":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":30,"unit":"USD","end":"2015-11-30","value":1799897000},"equity@2016Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":55,"unit":"USD","end":"2016-02-29","value":1821402000},"equity@2016Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":56,"unit":"USD","end":"2016-05-31","value":1875001000},"equity@2016Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":57,"unit":"USD","end":"2016-08-31","value":1926783000},"equity@2016Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":0,"unit":"USD","end":"2016-11-30","value":1975798000},"equity@FY2016":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":0,"unit":"USD","end":"2016-11-30","value":1975798000},"equity@2017Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":58,"unit":"USD","end":"2017-02-28","value":2038219000},"equity@2017Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":59,"unit":"USD","end":"2017-05-31","value":2116210000},"equity@2017Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":31,"unit":"USD","end":"2017-08-31","value":2216871000},"equity@2017Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":0,"unit":"USD","end":"2017-11-30","value":2287298000},"equity@FY2017":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":0,"unit":"USD","end":"2017-11-30","value":2287298000},"equity@2018Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":2,"unit":"USD","end":"2018-02-28","value":2318705000},"equity@2018Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":3,"unit":"USD","end":"2018-05-31","value":2314791000},"equity@2018Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":3,"unit":"USD","end":"2018-08-31","value":2328326000},"equity@2018Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":6,"unit":"USD","end":"2018-11-30","value":3435054000},"equity@FY2018":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":6,"unit":"USD","end":"2018-11-30","value":3435054000},"equity@2019Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":6,"unit":"USD","end":"2019-02-28","value":3510442000},"equity@2019Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":6,"unit":"USD","end":"2019-05-31","value":3537053000},"equity@2019Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":3,"unit":"USD","end":"2019-08-31","value":3601810000},"equity@2019Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":11,"unit":"USD","end":"2019-11-30","value":3788450000},"equity@FY2019":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":11,"unit":"USD","end":"2019-11-30","value":3788450000},"equity@2020Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":10,"unit":"USD","end":"2020-02-29","value":3855688000},"equity@2020Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":11,"unit":"USD","end":"2020-05-31","value":3834381000},"equity@2020Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":11,"unit":"USD","end":"2020-08-31","value":4093582000},"equity@2020Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":15,"unit":"USD","end":"2020-11-30","value":4338860000},"equity@FY2020":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":15,"unit":"USD","end":"2020-11-30","value":4338860000},"equity@2021Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":14,"unit":"USD","end":"2021-02-28","value":2129298000},"equity@2021Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":15,"unit":"USD","end":"2021-05-31","value":2255668000},"equity@2021Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":15,"unit":"USD","end":"2021-08-31","value":2338290000},"equity@2021Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":19,"unit":"USD","end":"2021-11-30","value":7905975000},"equity@FY2021":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":19,"unit":"USD","end":"2021-11-30","value":7905975000},"equity@2022Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":18,"unit":"USD","end":"2022-02-28","value":8021857000},"equity@2022Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":19,"unit":"USD","end":"2022-05-31","value":7981665000},"equity@2022Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":19,"unit":"USD","end":"2022-08-31","value":7771654000},"equity@2022Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":23,"unit":"USD","end":"2022-11-30","value":8025506000},"equity@FY2022":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":23,"unit":"USD","end":"2022-11-30","value":8025506000},"equity@2023Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":22,"unit":"USD","end":"2023-02-28","value":8148586000},"equity@2023Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":23,"unit":"USD","end":"2023-05-31","value":8268770000},"equity@2023Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":23,"unit":"USD","end":"2023-08-31","value":8367748000},"equity@2023Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":27,"unit":"USD","end":"2023-11-30","value":8183182000},"equity@FY2023":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":27,"unit":"USD","end":"2023-11-30","value":8183182000},"equity@2024Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":26,"unit":"USD","end":"2024-02-29","value":8102175000},"equity@2024Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":27,"unit":"USD","end":"2024-05-31","value":7956460000},"equity@2024Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":27,"unit":"USD","end":"2024-08-31","value":8164083000},"equity@2024Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":27,"unit":"USD","end":"2024-11-30","value":8035434000},"equity@FY2024":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":27,"unit":"USD","end":"2024-11-30","value":8035434000},"equity@2025Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":26,"unit":"USD","end":"2025-02-28","value":8050395000},"equity@2025Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":27,"unit":"USD","end":"2025-05-31","value":8342367000},"equity@2025Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":27,"unit":"USD","end":"2025-08-31","value":8453801000},"equity@2025Q4":{"kind":"filed","concept":"StockholdersEquity","filing":29,"unit":"USD","end":"2025-11-30","value":8450429000},"equity@FY2025":{"kind":"filed","concept":"StockholdersEquity","filing":29,"unit":"USD","end":"2025-11-30","value":8450429000},"equity@2026Q1":{"kind":"filed","concept":"StockholdersEquity","filing":29,"unit":"USD","end":"2026-02-28","value":8782736000},"equity@2026Q2":{"kind":"filed","concept":"StockholdersEquity","filing":29,"unit":"USD","end":"2026-05-31","value":8950359000},"operatingCashFlow@FY2009":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":32,"unit":"USD","start":"2008-12-01","end":"2009-11-30","value":262040000},"#606":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":34,"unit":"USD","start":"2009-12-01","end":"2010-11-30","value":-65901000},"#607":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":33,"unit":"USD","start":"2009-12-01","end":"2010-08-31","value":-33003000},"operatingCashFlow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#606"},{"ref":"#607","weight":-1}],"rule":"quarter-from-ytd","value":-32898000},"operatingCashFlow@FY2010":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":34,"unit":"USD","start":"2009-12-01","end":"2010-11-30","value":-65901000},"operatingCashFlow@2011Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":35,"unit":"USD","start":"2010-12-01","end":"2011-02-28","value":59423000},"#608":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":36,"unit":"USD","start":"2010-12-01","end":"2011-05-31","value":162254000},"#609":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":35,"unit":"USD","start":"2010-12-01","end":"2011-02-28","value":59423000},"operatingCashFlow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#608"},{"ref":"#609","weight":-1}],"rule":"quarter-from-ytd","value":102831000},"#610":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":37,"unit":"USD","start":"2010-12-01","end":"2011-08-31","value":116028000},"operatingCashFlow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#610"},{"ref":"#608","weight":-1}],"rule":"quarter-from-ytd","value":-46226000},"#611":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":38,"unit":"USD","start":"2010-12-01","end":"2011-11-30","value":219153000},"operatingCashFlow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#611"},{"ref":"#610","weight":-1}],"rule":"quarter-from-ytd","value":103125000},"operatingCashFlow@FY2011":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":38,"unit":"USD","start":"2010-12-01","end":"2011-11-30","value":219153000},"operatingCashFlow@2012Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":39,"unit":"USD","start":"2011-12-01","end":"2012-02-29","value":74178000},"#612":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":40,"unit":"USD","start":"2011-12-01","end":"2012-05-31","value":122369000},"#613":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":39,"unit":"USD","start":"2011-12-01","end":"2012-02-29","value":74178000},"operatingCashFlow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#612"},{"ref":"#613","weight":-1}],"rule":"quarter-from-ytd","value":48191000},"#614":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":41,"unit":"USD","start":"2011-12-01","end":"2012-08-31","value":218639000},"operatingCashFlow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#614"},{"ref":"#612","weight":-1}],"rule":"quarter-from-ytd","value":96270000},"#615":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":42,"unit":"USD","start":"2011-12-01","end":"2012-11-30","value":242793000},"operatingCashFlow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#615"},{"ref":"#614","weight":-1}],"rule":"quarter-from-ytd","value":24154000},"operatingCashFlow@FY2012":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":42,"unit":"USD","start":"2011-12-01","end":"2012-11-30","value":242793000},"operatingCashFlow@2013Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":43,"unit":"USD","start":"2012-12-01","end":"2013-02-28","value":40905000},"#616":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":44,"unit":"USD","start":"2012-12-01","end":"2013-05-31","value":91472000},"#617":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":43,"unit":"USD","start":"2012-12-01","end":"2013-02-28","value":40905000},"operatingCashFlow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#616"},{"ref":"#617","weight":-1}],"rule":"quarter-from-ytd","value":50567000},"#618":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":45,"unit":"USD","start":"2012-12-01","end":"2013-08-31","value":118087000},"operatingCashFlow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#618"},{"ref":"#616","weight":-1}],"rule":"quarter-from-ytd","value":26615000},"#619":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":46,"unit":"USD","start":"2012-12-01","end":"2013-11-30","value":35707000},"operatingCashFlow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#619"},{"ref":"#618","weight":-1}],"rule":"quarter-from-ytd","value":-82380000},"operatingCashFlow@FY2013":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":46,"unit":"USD","start":"2012-12-01","end":"2013-11-30","value":35707000},"operatingCashFlow@2014Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":47,"unit":"USD","start":"2013-12-01","end":"2014-02-28","value":-35018000},"#620":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":48,"unit":"USD","start":"2013-12-01","end":"2014-05-31","value":-199742000},"#621":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":47,"unit":"USD","start":"2013-12-01","end":"2014-02-28","value":-35018000},"operatingCashFlow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#620"},{"ref":"#621","weight":-1}],"rule":"quarter-from-ytd","value":-164724000},"#622":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":49,"unit":"USD","start":"2013-12-01","end":"2014-08-31","value":-246609000},"operatingCashFlow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#622"},{"ref":"#620","weight":-1}],"rule":"quarter-from-ytd","value":-46867000},"#623":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":50,"unit":"USD","start":"2013-12-01","end":"2014-11-30","value":-234772000},"operatingCashFlow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#623"},{"ref":"#622","weight":-1}],"rule":"quarter-from-ytd","value":11837000},"operatingCashFlow@FY2014":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":50,"unit":"USD","start":"2013-12-01","end":"2014-11-30","value":-234772000},"operatingCashFlow@2015Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":51,"unit":"USD","start":"2014-12-01","end":"2015-02-28","value":208175000},"#624":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":52,"unit":"USD","start":"2014-12-01","end":"2015-05-31","value":335573000},"#625":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":51,"unit":"USD","start":"2014-12-01","end":"2015-02-28","value":208175000},"operatingCashFlow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#624"},{"ref":"#625","weight":-1}],"rule":"quarter-from-ytd","value":127398000},"#626":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":53,"unit":"USD","start":"2014-12-01","end":"2015-08-31","value":557422000},"operatingCashFlow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#626"},{"ref":"#624","weight":-1}],"rule":"quarter-from-ytd","value":221849000},"#627":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":54,"unit":"USD","start":"2014-12-01","end":"2015-11-30","value":641344000},"operatingCashFlow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#627"},{"ref":"#626","weight":-1}],"rule":"quarter-from-ytd","value":83922000},"operatingCashFlow@FY2015":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":54,"unit":"USD","start":"2014-12-01","end":"2015-11-30","value":641344000},"operatingCashFlow@2016Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":55,"unit":"USD","start":"2015-12-01","end":"2016-02-29","value":143343000},"#628":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":56,"unit":"USD","start":"2015-12-01","end":"2016-05-31","value":283948000},"#629":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":55,"unit":"USD","start":"2015-12-01","end":"2016-02-29","value":143343000},"operatingCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#628"},{"ref":"#629","weight":-1}],"rule":"quarter-from-ytd","value":140605000},"#630":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":57,"unit":"USD","start":"2015-12-01","end":"2016-08-31","value":273622000},"operatingCashFlow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#630"},{"ref":"#628","weight":-1}],"rule":"quarter-from-ytd","value":-10326000},"#631":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":30,"unit":"USD","start":"2015-12-01","end":"2016-11-30","value":324704000},"operatingCashFlow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#631"},{"ref":"#630","weight":-1}],"rule":"quarter-from-ytd","value":51082000},"operatingCashFlow@FY2016":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":30,"unit":"USD","start":"2015-12-01","end":"2016-11-30","value":324704000},"operatingCashFlow@2017Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":58,"unit":"USD","start":"2016-12-01","end":"2017-02-28","value":-185630000},"#632":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":59,"unit":"USD","start":"2016-12-01","end":"2017-05-31","value":-145633000},"#633":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":58,"unit":"USD","start":"2016-12-01","end":"2017-02-28","value":-185630000},"operatingCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#632"},{"ref":"#633","weight":-1}],"rule":"quarter-from-ytd","value":39997000},"#634":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":31,"unit":"USD","start":"2016-12-01","end":"2017-08-31","value":-80169000},"operatingCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#634"},{"ref":"#632","weight":-1}],"rule":"quarter-from-ytd","value":65464000},"#635":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2016-12-01","end":"2017-11-30","value":176764000},"operatingCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#635"},{"ref":"#634","weight":-1}],"rule":"quarter-from-ytd","value":256933000},"operatingCashFlow@FY2017":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2016-12-01","end":"2017-11-30","value":176764000},"operatingCashFlow@2018Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2017-12-01","end":"2018-02-28","value":-5674000},"#636":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2017-12-01","end":"2018-05-31","value":62710000},"#637":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2017-12-01","end":"2018-02-28","value":-5674000},"operatingCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#636"},{"ref":"#637","weight":-1}],"rule":"quarter-from-ytd","value":68384000},"#638":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2017-12-01","end":"2018-08-31","value":-40385000},"operatingCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#638"},{"ref":"#636","weight":-1}],"rule":"quarter-from-ytd","value":-103095000},"#639":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2017-12-01","end":"2018-11-30","value":100706000},"operatingCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#639"},{"ref":"#638","weight":-1}],"rule":"quarter-from-ytd","value":141091000},"operatingCashFlow@FY2018":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2017-12-01","end":"2018-11-30","value":100706000},"operatingCashFlow@2019Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2018-12-01","end":"2019-02-28","value":-158300000},"#640":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2018-12-01","end":"2019-05-31","value":-47380000},"#641":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2018-12-01","end":"2019-02-28","value":-158300000},"operatingCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#640"},{"ref":"#641","weight":-1}],"rule":"quarter-from-ytd","value":110920000},"#642":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2018-12-01","end":"2019-08-31","value":202473000},"operatingCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#642"},{"ref":"#640","weight":-1}],"rule":"quarter-from-ytd","value":249853000},"#643":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":8,"unit":"USD","start":"2018-12-01","end":"2019-11-30","value":549919000},"operatingCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#643"},{"ref":"#642","weight":-1}],"rule":"quarter-from-ytd","value":347446000},"operatingCashFlow@FY2019":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":8,"unit":"USD","start":"2018-12-01","end":"2019-11-30","value":549919000},"operatingCashFlow@2020Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2019-12-01","end":"2020-02-29","value":58141000},"#644":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":10,"unit":"USD","start":"2019-12-01","end":"2020-05-31","value":1226481000},"#645":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2019-12-01","end":"2020-02-29","value":58141000},"operatingCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#644"},{"ref":"#645","weight":-1}],"rule":"quarter-from-ytd","value":1168340000},"#646":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":11,"unit":"USD","start":"2019-12-01","end":"2020-08-31","value":1547097000},"operatingCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#646"},{"ref":"#644","weight":-1}],"rule":"quarter-from-ytd","value":320616000},"#647":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":12,"unit":"USD","start":"2019-12-01","end":"2020-11-30","value":1834366000},"operatingCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#647"},{"ref":"#646","weight":-1}],"rule":"quarter-from-ytd","value":287269000},"operatingCashFlow@FY2020":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":12,"unit":"USD","start":"2019-12-01","end":"2020-11-30","value":1834366000},"operatingCashFlow@2021Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":13,"unit":"USD","start":"2020-12-01","end":"2021-02-28","value":24977000},"#648":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":14,"unit":"USD","start":"2020-12-01","end":"2021-05-31","value":304318000},"#649":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":13,"unit":"USD","start":"2020-12-01","end":"2021-02-28","value":24977000},"operatingCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#648"},{"ref":"#649","weight":-1}],"rule":"quarter-from-ytd","value":279341000},"#650":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":15,"unit":"USD","start":"2020-12-01","end":"2021-08-31","value":248791000},"operatingCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#650"},{"ref":"#648","weight":-1}],"rule":"quarter-from-ytd","value":-55527000},"#651":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2020-12-01","end":"2021-11-30","value":809787000},"operatingCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#651"},{"ref":"#650","weight":-1}],"rule":"quarter-from-ytd","value":560996000},"operatingCashFlow@FY2021":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2020-12-01","end":"2021-11-30","value":809787000},"operatingCashFlow@2022Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2021-12-01","end":"2022-02-28","value":-1320448000},"#652":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2021-12-01","end":"2022-05-31","value":-284482000},"#653":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2021-12-01","end":"2022-02-28","value":-1320448000},"operatingCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#652"},{"ref":"#653","weight":-1}],"rule":"quarter-from-ytd","value":1035966000},"#654":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2021-12-01","end":"2022-08-31","value":-351793000},"operatingCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#654"},{"ref":"#652","weight":-1}],"rule":"quarter-from-ytd","value":-67311000},"#655":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2021-12-01","end":"2022-11-30","value":-49604000},"operatingCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#655"},{"ref":"#654","weight":-1}],"rule":"quarter-from-ytd","value":302189000},"operatingCashFlow@FY2022":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2021-12-01","end":"2022-11-30","value":-49604000},"operatingCashFlow@2023Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":21,"unit":"USD","start":"2022-12-01","end":"2023-02-28","value":-102795000},"#656":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2022-12-01","end":"2023-05-31","value":604750000},"#657":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":21,"unit":"USD","start":"2022-12-01","end":"2023-02-28","value":-102795000},"operatingCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#656"},{"ref":"#657","weight":-1}],"rule":"quarter-from-ytd","value":707545000},"#658":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2022-12-01","end":"2023-08-31","value":1196705000},"operatingCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#658"},{"ref":"#656","weight":-1}],"rule":"quarter-from-ytd","value":591955000},"#659":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2022-12-01","end":"2023-11-30","value":1407373000},"operatingCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#659"},{"ref":"#658","weight":-1}],"rule":"quarter-from-ytd","value":210668000},"operatingCashFlow@FY2023":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2022-12-01","end":"2023-11-30","value":1407373000},"operatingCashFlow@2024Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2023-12-01","end":"2024-02-29","value":384709000},"#660":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":26,"unit":"USD","start":"2023-12-01","end":"2024-05-31","value":270001000},"#661":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2023-12-01","end":"2024-02-29","value":384709000},"operatingCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#660"},{"ref":"#661","weight":-1}],"rule":"quarter-from-ytd","value":-114708000},"#662":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2023-12-01","end":"2024-08-31","value":655783000},"operatingCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#662"},{"ref":"#660","weight":-1}],"rule":"quarter-from-ytd","value":385782000},"#663":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2023-12-01","end":"2024-11-30","value":1217724000},"operatingCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#663"},{"ref":"#662","weight":-1}],"rule":"quarter-from-ytd","value":561941000},"operatingCashFlow@FY2024":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2023-12-01","end":"2024-11-30","value":1217724000},"operatingCashFlow@2025Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":28,"unit":"USD","start":"2024-12-01","end":"2025-02-28","value":-747997000},"#664":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":29,"unit":"USD","start":"2024-12-01","end":"2025-05-31","value":-174815000},"#665":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":28,"unit":"USD","start":"2024-12-01","end":"2025-02-28","value":-747997000},"operatingCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#664"},{"ref":"#665","weight":-1}],"rule":"quarter-from-ytd","value":573182000},"#666":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2024-12-01","end":"2025-08-31","value":71326000},"operatingCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#666"},{"ref":"#664","weight":-1}],"rule":"quarter-from-ytd","value":246141000},"#667":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2024-12-01","end":"2025-11-30","value":1531704000},"operatingCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#667"},{"ref":"#666","weight":-1}],"rule":"quarter-from-ytd","value":1460378000},"operatingCashFlow@FY2025":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2024-12-01","end":"2025-11-30","value":1531704000},"operatingCashFlow@2026Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":28,"unit":"USD","start":"2025-12-01","end":"2026-02-28","value":-895866000},"#668":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":29,"unit":"USD","start":"2025-12-01","end":"2026-05-31","value":-1161477000},"#669":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":28,"unit":"USD","start":"2025-12-01","end":"2026-02-28","value":-895866000},"operatingCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#668"},{"ref":"#669","weight":-1}],"rule":"quarter-from-ytd","value":-265611000},"#670":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":32,"unit":"USD","start":"2008-12-01","end":"2009-11-30","value":25011000},"capex@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"#670"}],"rule":"component-sum","value":25011000},"#671":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":34,"unit":"USD","start":"2009-12-01","end":"2010-11-30","value":12653000},"#672":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":33,"unit":"USD","start":"2009-12-01","end":"2010-08-31","value":7146000},"#673":{"kind":"computed","op":"sum","terms":[{"ref":"#671"},{"ref":"#672","weight":-1}],"rule":"quarter-from-ytd","value":5507000},"capex@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#673"}],"rule":"component-sum","value":5507000},"capex@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#671"}],"rule":"component-sum","value":12653000},"#674":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":35,"unit":"USD","start":"2010-12-01","end":"2011-02-28","value":8629000},"capex@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#674"}],"rule":"component-sum","value":8629000},"#675":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":36,"unit":"USD","start":"2010-12-01","end":"2011-05-31","value":15951000},"#676":{"kind":"computed","op":"sum","terms":[{"ref":"#675"},{"ref":"#674","weight":-1}],"rule":"quarter-from-ytd","value":7322000},"capex@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#676"}],"rule":"component-sum","value":7322000},"#677":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":37,"unit":"USD","start":"2010-12-01","end":"2011-08-31","value":21335000},"#678":{"kind":"computed","op":"sum","terms":[{"ref":"#677"},{"ref":"#675","weight":-1}],"rule":"quarter-from-ytd","value":5384000},"capex@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#678"}],"rule":"component-sum","value":5384000},"#679":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":38,"unit":"USD","start":"2010-12-01","end":"2011-11-30","value":40153000},"#680":{"kind":"computed","op":"sum","terms":[{"ref":"#679"},{"ref":"#677","weight":-1}],"rule":"quarter-from-ytd","value":18818000},"capex@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#680"}],"rule":"component-sum","value":18818000},"capex@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#679"}],"rule":"component-sum","value":40153000},"#681":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":39,"unit":"USD","start":"2011-12-01","end":"2012-02-29","value":4605000},"capex@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#681"}],"rule":"component-sum","value":4605000},"#682":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":40,"unit":"USD","start":"2011-12-01","end":"2012-05-31","value":7295000},"#683":{"kind":"computed","op":"sum","terms":[{"ref":"#682"},{"ref":"#681","weight":-1}],"rule":"quarter-from-ytd","value":2690000},"capex@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#683"}],"rule":"component-sum","value":2690000},"#684":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":41,"unit":"USD","start":"2011-12-01","end":"2012-08-31","value":11540000},"#685":{"kind":"computed","op":"sum","terms":[{"ref":"#684"},{"ref":"#682","weight":-1}],"rule":"quarter-from-ytd","value":4245000},"capex@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#685"}],"rule":"component-sum","value":4245000},"#686":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":42,"unit":"USD","start":"2011-12-01","end":"2012-11-30","value":14481000},"#687":{"kind":"computed","op":"sum","terms":[{"ref":"#686"},{"ref":"#684","weight":-1}],"rule":"quarter-from-ytd","value":2941000},"capex@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#687"}],"rule":"component-sum","value":2941000},"capex@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#686"}],"rule":"component-sum","value":14481000},"#688":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":43,"unit":"USD","start":"2012-12-01","end":"2013-02-28","value":3041000},"capex@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#688"}],"rule":"component-sum","value":3041000},"#689":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":44,"unit":"USD","start":"2012-12-01","end":"2013-05-31","value":8127000},"#690":{"kind":"computed","op":"sum","terms":[{"ref":"#689"},{"ref":"#688","weight":-1}],"rule":"quarter-from-ytd","value":5086000},"capex@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#690"}],"rule":"component-sum","value":5086000},"#691":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":45,"unit":"USD","start":"2012-12-01","end":"2013-08-31","value":15343000},"#692":{"kind":"computed","op":"sum","terms":[{"ref":"#691"},{"ref":"#689","weight":-1}],"rule":"quarter-from-ytd","value":7216000},"capex@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#692"}],"rule":"component-sum","value":7216000},"#693":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":46,"unit":"USD","start":"2012-12-01","end":"2013-11-30","value":28965000},"#694":{"kind":"computed","op":"sum","terms":[{"ref":"#693"},{"ref":"#691","weight":-1}],"rule":"quarter-from-ytd","value":13622000},"capex@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#694"}],"rule":"component-sum","value":13622000},"capex@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#693"}],"rule":"component-sum","value":28965000},"#695":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":47,"unit":"USD","start":"2013-12-01","end":"2014-02-28","value":4293000},"capex@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#695"}],"rule":"component-sum","value":4293000},"#696":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":48,"unit":"USD","start":"2013-12-01","end":"2014-05-31","value":20269000},"#697":{"kind":"computed","op":"sum","terms":[{"ref":"#696"},{"ref":"#695","weight":-1}],"rule":"quarter-from-ytd","value":15976000},"capex@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#697"}],"rule":"component-sum","value":15976000},"#698":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":49,"unit":"USD","start":"2013-12-01","end":"2014-08-31","value":40221000},"#699":{"kind":"computed","op":"sum","terms":[{"ref":"#698"},{"ref":"#696","weight":-1}],"rule":"quarter-from-ytd","value":19952000},"capex@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#699"}],"rule":"component-sum","value":19952000},"#700":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":50,"unit":"USD","start":"2013-12-01","end":"2014-11-30","value":57377000},"#701":{"kind":"computed","op":"sum","terms":[{"ref":"#700"},{"ref":"#698","weight":-1}],"rule":"quarter-from-ytd","value":17156000},"capex@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#701"}],"rule":"component-sum","value":17156000},"capex@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#700"}],"rule":"component-sum","value":57377000},"#702":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":51,"unit":"USD","start":"2014-12-01","end":"2015-02-28","value":22400000},"capex@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#702"}],"rule":"component-sum","value":22400000},"#703":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":52,"unit":"USD","start":"2014-12-01","end":"2015-05-31","value":45331000},"#704":{"kind":"computed","op":"sum","terms":[{"ref":"#703"},{"ref":"#702","weight":-1}],"rule":"quarter-from-ytd","value":22931000},"capex@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#704"}],"rule":"component-sum","value":22931000},"#705":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":53,"unit":"USD","start":"2014-12-01","end":"2015-08-31","value":71495000},"#706":{"kind":"computed","op":"sum","terms":[{"ref":"#705"},{"ref":"#703","weight":-1}],"rule":"quarter-from-ytd","value":26164000},"capex@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#706"}],"rule":"component-sum","value":26164000},"#707":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":54,"unit":"USD","start":"2014-12-01","end":"2015-11-30","value":100106000},"#708":{"kind":"computed","op":"sum","terms":[{"ref":"#707"},{"ref":"#705","weight":-1}],"rule":"quarter-from-ytd","value":28611000},"capex@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#708"}],"rule":"component-sum","value":28611000},"capex@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#707"}],"rule":"component-sum","value":100106000},"#709":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":55,"unit":"USD","start":"2015-12-01","end":"2016-02-29","value":35859000},"capex@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#709"}],"rule":"component-sum","value":35859000},"#710":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":56,"unit":"USD","start":"2015-12-01","end":"2016-05-31","value":67535000},"#711":{"kind":"computed","op":"sum","terms":[{"ref":"#710"},{"ref":"#709","weight":-1}],"rule":"quarter-from-ytd","value":31676000},"capex@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#711"}],"rule":"component-sum","value":31676000},"#712":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":57,"unit":"USD","start":"2015-12-01","end":"2016-08-31","value":95161000},"#713":{"kind":"computed","op":"sum","terms":[{"ref":"#712"},{"ref":"#710","weight":-1}],"rule":"quarter-from-ytd","value":27626000},"capex@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#713"}],"rule":"component-sum","value":27626000},"#714":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":30,"unit":"USD","start":"2015-12-01","end":"2016-11-30","value":123233000},"#715":{"kind":"computed","op":"sum","terms":[{"ref":"#714"},{"ref":"#712","weight":-1}],"rule":"quarter-from-ytd","value":28072000},"capex@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#715"}],"rule":"component-sum","value":28072000},"capex@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#714"}],"rule":"component-sum","value":123233000},"#716":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":58,"unit":"USD","start":"2016-12-01","end":"2017-02-28","value":21646000},"capex@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#716"}],"rule":"component-sum","value":21646000},"#717":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":59,"unit":"USD","start":"2016-12-01","end":"2017-05-31","value":45300000},"#718":{"kind":"computed","op":"sum","terms":[{"ref":"#717"},{"ref":"#716","weight":-1}],"rule":"quarter-from-ytd","value":23654000},"capex@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#718"}],"rule":"component-sum","value":23654000},"#719":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":31,"unit":"USD","start":"2016-12-01","end":"2017-08-31","value":72130000},"#720":{"kind":"computed","op":"sum","terms":[{"ref":"#719"},{"ref":"#717","weight":-1}],"rule":"quarter-from-ytd","value":26830000},"capex@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#720"}],"rule":"component-sum","value":26830000},"#721":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":0,"unit":"USD","start":"2016-12-01","end":"2017-11-30","value":97546000},"#722":{"kind":"computed","op":"sum","terms":[{"ref":"#721"},{"ref":"#719","weight":-1}],"rule":"quarter-from-ytd","value":25416000},"capex@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#722"}],"rule":"component-sum","value":25416000},"capex@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#721"}],"rule":"component-sum","value":97546000},"#723":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":1,"unit":"USD","start":"2017-12-01","end":"2018-02-28","value":22360000},"capex@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#723"}],"rule":"component-sum","value":22360000},"#724":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":2,"unit":"USD","start":"2017-12-01","end":"2018-05-31","value":50020000},"#725":{"kind":"computed","op":"sum","terms":[{"ref":"#724"},{"ref":"#723","weight":-1}],"rule":"quarter-from-ytd","value":27660000},"capex@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#725"}],"rule":"component-sum","value":27660000},"#726":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":3,"unit":"USD","start":"2017-12-01","end":"2018-08-31","value":75473000},"#727":{"kind":"computed","op":"sum","terms":[{"ref":"#726"},{"ref":"#724","weight":-1}],"rule":"quarter-from-ytd","value":25453000},"capex@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#727"}],"rule":"component-sum","value":25453000},"#728":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":4,"unit":"USD","start":"2017-12-01","end":"2018-11-30","value":125305000},"#729":{"kind":"computed","op":"sum","terms":[{"ref":"#728"},{"ref":"#726","weight":-1}],"rule":"quarter-from-ytd","value":49832000},"capex@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#729"}],"rule":"component-sum","value":49832000},"capex@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#728"}],"rule":"component-sum","value":125305000},"#730":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":5,"unit":"USD","start":"2018-12-01","end":"2019-02-28","value":28800000},"capex@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#730"}],"rule":"component-sum","value":28800000},"#731":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":6,"unit":"USD","start":"2018-12-01","end":"2019-05-31","value":60412000},"#732":{"kind":"computed","op":"sum","terms":[{"ref":"#731"},{"ref":"#730","weight":-1}],"rule":"quarter-from-ytd","value":31612000},"capex@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#732"}],"rule":"component-sum","value":31612000},"#733":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":7,"unit":"USD","start":"2018-12-01","end":"2019-08-31","value":93432000},"#734":{"kind":"computed","op":"sum","terms":[{"ref":"#733"},{"ref":"#731","weight":-1}],"rule":"quarter-from-ytd","value":33020000},"capex@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#734"}],"rule":"component-sum","value":33020000},"#735":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":8,"unit":"USD","start":"2018-12-01","end":"2019-11-30","value":137423000},"#736":{"kind":"computed","op":"sum","terms":[{"ref":"#735"},{"ref":"#733","weight":-1}],"rule":"quarter-from-ytd","value":43991000},"capex@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#736"}],"rule":"component-sum","value":43991000},"capex@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#735"}],"rule":"component-sum","value":137423000},"#737":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":9,"unit":"USD","start":"2019-12-01","end":"2020-02-29","value":51900000},"capex@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#737"}],"rule":"component-sum","value":51900000},"#738":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":10,"unit":"USD","start":"2019-12-01","end":"2020-05-31","value":84620000},"#739":{"kind":"computed","op":"sum","terms":[{"ref":"#738"},{"ref":"#737","weight":-1}],"rule":"quarter-from-ytd","value":32720000},"capex@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#739"}],"rule":"component-sum","value":32720000},"#740":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":11,"unit":"USD","start":"2019-12-01","end":"2020-08-31","value":127326000},"#741":{"kind":"computed","op":"sum","terms":[{"ref":"#740"},{"ref":"#738","weight":-1}],"rule":"quarter-from-ytd","value":42706000},"capex@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#741"}],"rule":"component-sum","value":42706000},"#742":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":12,"unit":"USD","start":"2019-12-01","end":"2020-11-30","value":26633000},"#743":{"kind":"computed","op":"sum","terms":[{"ref":"#742"},{"ref":"#740","weight":-1}],"rule":"quarter-from-ytd","value":-100693000},"capex@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#743"}],"rule":"component-sum","value":-100693000},"capex@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#742"}],"rule":"component-sum","value":26633000},"#744":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":13,"unit":"USD","start":"2020-12-01","end":"2021-02-28","value":4253000},"capex@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#744"}],"rule":"component-sum","value":4253000},"#745":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":14,"unit":"USD","start":"2020-12-01","end":"2021-05-31","value":9114000},"#746":{"kind":"computed","op":"sum","terms":[{"ref":"#745"},{"ref":"#744","weight":-1}],"rule":"quarter-from-ytd","value":4861000},"capex@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#746"}],"rule":"component-sum","value":4861000},"#747":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":15,"unit":"USD","start":"2020-12-01","end":"2021-08-31","value":14111000},"#748":{"kind":"computed","op":"sum","terms":[{"ref":"#747"},{"ref":"#745","weight":-1}],"rule":"quarter-from-ytd","value":4997000},"capex@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#748"}],"rule":"component-sum","value":4997000},"#749":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":12,"unit":"USD","start":"2020-12-01","end":"2021-11-30","value":39687000},"#750":{"kind":"computed","op":"sum","terms":[{"ref":"#749"},{"ref":"#747","weight":-1}],"rule":"quarter-from-ytd","value":25576000},"capex@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#750"}],"rule":"component-sum","value":25576000},"capex@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#749"}],"rule":"component-sum","value":39687000},"#751":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":17,"unit":"USD","start":"2021-12-01","end":"2022-02-28","value":25217000},"capex@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#751"}],"rule":"component-sum","value":25217000},"#752":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":18,"unit":"USD","start":"2021-12-01","end":"2022-05-31","value":46501000},"#753":{"kind":"computed","op":"sum","terms":[{"ref":"#752"},{"ref":"#751","weight":-1}],"rule":"quarter-from-ytd","value":21284000},"capex@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#753"}],"rule":"component-sum","value":21284000},"#754":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":19,"unit":"USD","start":"2021-12-01","end":"2022-08-31","value":78522000},"#755":{"kind":"computed","op":"sum","terms":[{"ref":"#754"},{"ref":"#752","weight":-1}],"rule":"quarter-from-ytd","value":32021000},"capex@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#755"}],"rule":"component-sum","value":32021000},"#756":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":12,"unit":"USD","start":"2021-12-01","end":"2022-11-30","value":65291000},"#757":{"kind":"computed","op":"sum","terms":[{"ref":"#756"},{"ref":"#754","weight":-1}],"rule":"quarter-from-ytd","value":-13231000},"capex@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#757"}],"rule":"component-sum","value":-13231000},"capex@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#756"}],"rule":"component-sum","value":65291000},"#758":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":17,"unit":"USD","start":"2022-12-01","end":"2023-02-28","value":37278000},"capex@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#758"}],"rule":"component-sum","value":37278000},"#759":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":18,"unit":"USD","start":"2022-12-01","end":"2023-05-31","value":67609000},"#760":{"kind":"computed","op":"sum","terms":[{"ref":"#759"},{"ref":"#758","weight":-1}],"rule":"quarter-from-ytd","value":30331000},"capex@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#760"}],"rule":"component-sum","value":30331000},"#761":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":19,"unit":"USD","start":"2022-12-01","end":"2023-08-31","value":107417000},"#762":{"kind":"computed","op":"sum","terms":[{"ref":"#761"},{"ref":"#759","weight":-1}],"rule":"quarter-from-ytd","value":39808000},"capex@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#762"}],"rule":"component-sum","value":39808000},"#763":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":24,"unit":"USD","start":"2022-12-01","end":"2023-11-30","value":150007000},"#764":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":23,"unit":"USD","start":"2022-12-01","end":"2023-08-31","value":107417000},"#765":{"kind":"computed","op":"sum","terms":[{"ref":"#763"},{"ref":"#764","weight":-1}],"rule":"quarter-from-ytd","value":42590000},"capex@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#765"}],"rule":"component-sum","value":42590000},"capex@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#763"}],"rule":"component-sum","value":150007000},"#766":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":25,"unit":"USD","start":"2023-12-01","end":"2024-02-29","value":41088000},"capex@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#766"}],"rule":"component-sum","value":41088000},"#767":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":26,"unit":"USD","start":"2023-12-01","end":"2024-05-31","value":78910000},"#768":{"kind":"computed","op":"sum","terms":[{"ref":"#767"},{"ref":"#766","weight":-1}],"rule":"quarter-from-ytd","value":37822000},"capex@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#768"}],"rule":"component-sum","value":37822000},"#769":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":27,"unit":"USD","start":"2023-12-01","end":"2024-08-31","value":126052000},"#770":{"kind":"computed","op":"sum","terms":[{"ref":"#769"},{"ref":"#767","weight":-1}],"rule":"quarter-from-ytd","value":47142000},"capex@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#770"}],"rule":"component-sum","value":47142000},"#771":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":24,"unit":"USD","start":"2023-12-01","end":"2024-11-30","value":175112000},"#772":{"kind":"computed","op":"sum","terms":[{"ref":"#771"},{"ref":"#769","weight":-1}],"rule":"quarter-from-ytd","value":49060000},"capex@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#772"}],"rule":"component-sum","value":49060000},"capex@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#771"}],"rule":"component-sum","value":175112000},"#773":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":28,"unit":"USD","start":"2024-12-01","end":"2025-02-28","value":41525000},"capex@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#773"}],"rule":"component-sum","value":41525000},"#774":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":29,"unit":"USD","start":"2024-12-01","end":"2025-05-31","value":71768000},"#775":{"kind":"computed","op":"sum","terms":[{"ref":"#774"},{"ref":"#773","weight":-1}],"rule":"quarter-from-ytd","value":30243000},"capex@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#775"}],"rule":"component-sum","value":30243000},"#776":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":27,"unit":"USD","start":"2024-12-01","end":"2025-08-31","value":103989000},"#777":{"kind":"computed","op":"sum","terms":[{"ref":"#776"},{"ref":"#774","weight":-1}],"rule":"quarter-from-ytd","value":32221000},"capex@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#777"}],"rule":"component-sum","value":32221000},"#778":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":24,"unit":"USD","start":"2024-12-01","end":"2025-11-30","value":142282000},"#779":{"kind":"computed","op":"sum","terms":[{"ref":"#778"},{"ref":"#776","weight":-1}],"rule":"quarter-from-ytd","value":38293000},"capex@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#779"}],"rule":"component-sum","value":38293000},"capex@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#778"}],"rule":"component-sum","value":142282000},"#780":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":28,"unit":"USD","start":"2025-12-01","end":"2026-02-28","value":33147000},"capex@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#780"}],"rule":"component-sum","value":33147000},"#781":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":29,"unit":"USD","start":"2025-12-01","end":"2026-05-31","value":99969000},"#782":{"kind":"computed","op":"sum","terms":[{"ref":"#781"},{"ref":"#780","weight":-1}],"rule":"quarter-from-ytd","value":66822000},"capex@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#782"}],"rule":"component-sum","value":66822000},"depreciationAndAmortization@FY2009":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":32,"unit":"USD","start":"2008-12-01","end":"2009-11-30","value":17803000},"depreciationAndAmortization@FY2010":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":34,"unit":"USD","start":"2009-12-01","end":"2010-11-30","value":16285000},"depreciationAndAmortization@FY2011":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":38,"unit":"USD","start":"2010-12-01","end":"2011-11-30","value":24673000},"depreciationAndAmortization@FY2012":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":42,"unit":"USD","start":"2011-12-01","end":"2012-11-30","value":24630000},"depreciationAndAmortization@FY2013":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":46,"unit":"USD","start":"2012-12-01","end":"2013-11-30","value":24462000},"depreciationAndAmortization@FY2014":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":50,"unit":"USD","start":"2013-12-01","end":"2014-11-30","value":91699000},"depreciationAndAmortization@FY2015":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":54,"unit":"USD","start":"2014-12-01","end":"2015-11-30","value":103510000},"depreciationAndAmortization@2016Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":55,"unit":"USD","start":"2015-12-01","end":"2016-02-29","value":26178000},"depreciationAndAmortization@FY2016":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":30,"unit":"USD","start":"2015-12-01","end":"2016-11-30","value":121293000},"depreciationAndAmortization@2017Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":58,"unit":"USD","start":"2016-12-01","end":"2017-02-28","value":35947000},"#783":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":59,"unit":"USD","start":"2016-12-01","end":"2017-05-31","value":71429000},"#784":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":58,"unit":"USD","start":"2016-12-01","end":"2017-02-28","value":35947000},"depreciationAndAmortization@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#783"},{"ref":"#784","weight":-1}],"rule":"quarter-from-ytd","value":35482000},"#785":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":31,"unit":"USD","start":"2016-12-01","end":"2017-08-31","value":108302000},"depreciationAndAmortization@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#785"},{"ref":"#783","weight":-1}],"rule":"quarter-from-ytd","value":36873000},"#786":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2016-12-01","end":"2017-11-30","value":159886000},"depreciationAndAmortization@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#786"},{"ref":"#785","weight":-1}],"rule":"quarter-from-ytd","value":51584000},"depreciationAndAmortization@FY2017":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2016-12-01","end":"2017-11-30","value":159886000},"depreciationAndAmortization@2018Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2017-12-01","end":"2018-02-28","value":48634000},"#787":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2017-12-01","end":"2018-05-31","value":97506000},"#788":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2017-12-01","end":"2018-02-28","value":48634000},"depreciationAndAmortization@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#787"},{"ref":"#788","weight":-1}],"rule":"quarter-from-ytd","value":48872000},"#789":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":3,"unit":"USD","start":"2017-12-01","end":"2018-08-31","value":146214000},"depreciationAndAmortization@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#789"},{"ref":"#787","weight":-1}],"rule":"quarter-from-ytd","value":48708000},"#790":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2017-12-01","end":"2018-11-30","value":225287000},"depreciationAndAmortization@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#790"},{"ref":"#789","weight":-1}],"rule":"quarter-from-ytd","value":79073000},"depreciationAndAmortization@FY2018":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2017-12-01","end":"2018-11-30","value":225287000},"depreciationAndAmortization@2019Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":5,"unit":"USD","start":"2018-12-01","end":"2019-02-28","value":94374000},"#791":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":6,"unit":"USD","start":"2018-12-01","end":"2019-05-31","value":189839000},"#792":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":5,"unit":"USD","start":"2018-12-01","end":"2019-02-28","value":94374000},"depreciationAndAmortization@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#791"},{"ref":"#792","weight":-1}],"rule":"quarter-from-ytd","value":95465000},"#793":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":7,"unit":"USD","start":"2018-12-01","end":"2019-08-31","value":281392000},"depreciationAndAmortization@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#793"},{"ref":"#791","weight":-1}],"rule":"quarter-from-ytd","value":91553000},"#794":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":8,"unit":"USD","start":"2018-12-01","end":"2019-11-30","value":372108000},"depreciationAndAmortization@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#794"},{"ref":"#793","weight":-1}],"rule":"quarter-from-ytd","value":90716000},"depreciationAndAmortization@FY2019":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":8,"unit":"USD","start":"2018-12-01","end":"2019-11-30","value":372108000},"depreciationAndAmortization@2020Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":9,"unit":"USD","start":"2019-12-01","end":"2020-02-29","value":84858000},"#795":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":10,"unit":"USD","start":"2019-12-01","end":"2020-05-31","value":167184000},"#796":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":9,"unit":"USD","start":"2019-12-01","end":"2020-02-29","value":84858000},"depreciationAndAmortization@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#795"},{"ref":"#796","weight":-1}],"rule":"quarter-from-ytd","value":82326000},"#797":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":11,"unit":"USD","start":"2019-12-01","end":"2020-08-31","value":251459000},"depreciationAndAmortization@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#797"},{"ref":"#795","weight":-1}],"rule":"quarter-from-ytd","value":84275000},"#798":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":12,"unit":"USD","start":"2019-12-01","end":"2020-11-30","value":341637000},"depreciationAndAmortization@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#798"},{"ref":"#797","weight":-1}],"rule":"quarter-from-ytd","value":90178000},"depreciationAndAmortization@FY2020":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":12,"unit":"USD","start":"2019-12-01","end":"2020-11-30","value":341637000},"depreciationAndAmortization@2021Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":13,"unit":"USD","start":"2020-12-01","end":"2021-02-28","value":15614000},"#799":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":14,"unit":"USD","start":"2020-12-01","end":"2021-05-31","value":31500000},"#800":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":13,"unit":"USD","start":"2020-12-01","end":"2021-02-28","value":15614000},"depreciationAndAmortization@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#799"},{"ref":"#800","weight":-1}],"rule":"quarter-from-ytd","value":15886000},"#801":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":15,"unit":"USD","start":"2020-12-01","end":"2021-08-31","value":46794000},"depreciationAndAmortization@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#801"},{"ref":"#799","weight":-1}],"rule":"quarter-from-ytd","value":15294000},"#802":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":16,"unit":"USD","start":"2020-12-01","end":"2021-11-30","value":151664000},"depreciationAndAmortization@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#802"},{"ref":"#801","weight":-1}],"rule":"quarter-from-ytd","value":104870000},"depreciationAndAmortization@FY2021":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":16,"unit":"USD","start":"2020-12-01","end":"2021-11-30","value":151664000},"depreciationAndAmortization@2022Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":17,"unit":"USD","start":"2021-12-01","end":"2022-02-28","value":155501000},"#803":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":18,"unit":"USD","start":"2021-12-01","end":"2022-05-31","value":255126000},"#804":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":17,"unit":"USD","start":"2021-12-01","end":"2022-02-28","value":155501000},"depreciationAndAmortization@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#803"},{"ref":"#804","weight":-1}],"rule":"quarter-from-ytd","value":99625000},"#805":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":19,"unit":"USD","start":"2021-12-01","end":"2022-08-31","value":356643000},"depreciationAndAmortization@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#805"},{"ref":"#803","weight":-1}],"rule":"quarter-from-ytd","value":101517000},"#806":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":20,"unit":"USD","start":"2021-12-01","end":"2022-11-30","value":463365000},"depreciationAndAmortization@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#806"},{"ref":"#805","weight":-1}],"rule":"quarter-from-ytd","value":106722000},"depreciationAndAmortization@FY2022":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":20,"unit":"USD","start":"2021-12-01","end":"2022-11-30","value":463365000},"depreciationAndAmortization@2023Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":21,"unit":"USD","start":"2022-12-01","end":"2023-02-28","value":104678000},"#807":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":22,"unit":"USD","start":"2022-12-01","end":"2023-05-31","value":209632000},"#808":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":21,"unit":"USD","start":"2022-12-01","end":"2023-02-28","value":104678000},"depreciationAndAmortization@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#807"},{"ref":"#808","weight":-1}],"rule":"quarter-from-ytd","value":104954000},"#809":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":23,"unit":"USD","start":"2022-12-01","end":"2023-08-31","value":314917000},"depreciationAndAmortization@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#809"},{"ref":"#807","weight":-1}],"rule":"quarter-from-ytd","value":105285000},"#810":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":24,"unit":"USD","start":"2022-12-01","end":"2023-11-30","value":418315000},"depreciationAndAmortization@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#810"},{"ref":"#809","weight":-1}],"rule":"quarter-from-ytd","value":103398000},"depreciationAndAmortization@FY2023":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":24,"unit":"USD","start":"2022-12-01","end":"2023-11-30","value":418315000},"depreciationAndAmortization@2024Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":25,"unit":"USD","start":"2023-12-01","end":"2024-02-29","value":100619000},"#811":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":26,"unit":"USD","start":"2023-12-01","end":"2024-05-31","value":206906000},"#812":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":25,"unit":"USD","start":"2023-12-01","end":"2024-02-29","value":100619000},"depreciationAndAmortization@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#811"},{"ref":"#812","weight":-1}],"rule":"quarter-from-ytd","value":106287000},"#813":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":27,"unit":"USD","start":"2023-12-01","end":"2024-08-31","value":305094000},"depreciationAndAmortization@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#813"},{"ref":"#811","weight":-1}],"rule":"quarter-from-ytd","value":98188000},"#814":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":24,"unit":"USD","start":"2023-12-01","end":"2024-11-30","value":407532000},"depreciationAndAmortization@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#814"},{"ref":"#813","weight":-1}],"rule":"quarter-from-ytd","value":102438000},"depreciationAndAmortization@FY2024":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":24,"unit":"USD","start":"2023-12-01","end":"2024-11-30","value":407532000},"depreciationAndAmortization@2025Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":28,"unit":"USD","start":"2024-12-01","end":"2025-02-28","value":99710000},"#815":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":29,"unit":"USD","start":"2024-12-01","end":"2025-05-31","value":203305000},"#816":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":28,"unit":"USD","start":"2024-12-01","end":"2025-02-28","value":99710000},"depreciationAndAmortization@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#815"},{"ref":"#816","weight":-1}],"rule":"quarter-from-ytd","value":103595000},"#817":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":27,"unit":"USD","start":"2024-12-01","end":"2025-08-31","value":309141000},"depreciationAndAmortization@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#817"},{"ref":"#815","weight":-1}],"rule":"quarter-from-ytd","value":105836000},"#818":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":24,"unit":"USD","start":"2024-12-01","end":"2025-11-30","value":414219000},"depreciationAndAmortization@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#818"},{"ref":"#817","weight":-1}],"rule":"quarter-from-ytd","value":105078000},"depreciationAndAmortization@FY2025":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":24,"unit":"USD","start":"2024-12-01","end":"2025-11-30","value":414219000},"depreciationAndAmortization@2026Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":28,"unit":"USD","start":"2025-12-01","end":"2026-02-28","value":104675000},"#819":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":29,"unit":"USD","start":"2025-12-01","end":"2026-05-31","value":209954000},"#820":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":28,"unit":"USD","start":"2025-12-01","end":"2026-02-28","value":104675000},"depreciationAndAmortization@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#819"},{"ref":"#820","weight":-1}],"rule":"quarter-from-ytd","value":105279000},"dilutedShares@FY2009":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":32,"unit":"shares","start":"2008-12-01","end":"2009-11-30","value":34013000},"dilutedShares@2010Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":33,"unit":"shares","start":"2010-06-01","end":"2010-08-31","value":35910000},"dilutedShares@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#405","weight":4},{"ref":"#408","weight":-3}],"rule":"unaverage-quarter","value":36144000},"dilutedShares@FY2010":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":34,"unit":"shares","start":"2009-12-01","end":"2010-11-30","value":35757000},"dilutedShares@2011Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":35,"unit":"shares","start":"2010-12-01","end":"2011-02-28","value":36963000},"dilutedShares@2011Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":36,"unit":"shares","start":"2011-03-01","end":"2011-05-31","value":37098000},"dilutedShares@2011Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":37,"unit":"shares","start":"2011-06-01","end":"2011-08-31","value":36594000},"dilutedShares@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#413","weight":4},{"ref":"#416","weight":-3}],"rule":"unaverage-quarter","value":36674000},"dilutedShares@FY2011":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":38,"unit":"shares","start":"2010-12-01","end":"2011-11-30","value":36833000},"dilutedShares@2012Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":39,"unit":"shares","start":"2011-12-01","end":"2012-02-29","value":37632000},"dilutedShares@2012Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":40,"unit":"shares","start":"2012-03-01","end":"2012-05-31","value":38348000},"dilutedShares@2012Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":41,"unit":"shares","start":"2012-06-01","end":"2012-08-31","value":37917000},"dilutedShares@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#421","weight":4},{"ref":"#424","weight":-3}],"rule":"unaverage-quarter","value":37090000},"dilutedShares@FY2012":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":42,"unit":"shares","start":"2011-12-01","end":"2012-11-30","value":37747000},"dilutedShares@2013Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":43,"unit":"shares","start":"2012-12-01","end":"2013-02-28","value":38030000},"dilutedShares@2013Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":44,"unit":"shares","start":"2013-03-01","end":"2013-05-31","value":37869000},"dilutedShares@2013Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":45,"unit":"shares","start":"2013-06-01","end":"2013-08-31","value":37559000},"dilutedShares@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#429","weight":4},{"ref":"#432","weight":-3}],"rule":"unaverage-quarter","value":37072000},"dilutedShares@FY2013":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":46,"unit":"shares","start":"2012-12-01","end":"2013-11-30","value":37633000},"dilutedShares@2014Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":47,"unit":"shares","start":"2013-12-01","end":"2014-02-28","value":38065000},"dilutedShares@2014Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":48,"unit":"shares","start":"2014-03-01","end":"2014-05-31","value":39011000},"dilutedShares@2014Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":49,"unit":"shares","start":"2014-06-01","end":"2014-08-31","value":39068000},"dilutedShares@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#437","weight":4},{"ref":"#440","weight":-3}],"rule":"unaverage-quarter","value":39220000},"dilutedShares@FY2014":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":50,"unit":"shares","start":"2013-12-01","end":"2014-11-30","value":38845000},"dilutedShares@2015Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":51,"unit":"shares","start":"2014-12-01","end":"2015-02-28","value":39303000},"dilutedShares@2015Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":52,"unit":"shares","start":"2015-03-01","end":"2015-05-31","value":39343000},"dilutedShares@2015Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":53,"unit":"shares","start":"2015-06-01","end":"2015-08-31","value":39328000},"dilutedShares@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#445","weight":4},{"ref":"#448","weight":-3}],"rule":"unaverage-quarter","value":39433000},"dilutedShares@FY2015":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":54,"unit":"shares","start":"2014-12-01","end":"2015-11-30","value":39352000},"dilutedShares@2016Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":55,"unit":"shares","start":"2015-12-01","end":"2016-02-29","value":39462000},"dilutedShares@2016Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":56,"unit":"shares","start":"2016-03-01","end":"2016-05-31","value":39477000},"dilutedShares@2016Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":57,"unit":"shares","start":"2016-06-01","end":"2016-08-31","value":39534000},"dilutedShares@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#453","weight":4},{"ref":"#456","weight":-3}],"rule":"unaverage-quarter","value":39644000},"dilutedShares@FY2016":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":30,"unit":"shares","start":"2015-12-01","end":"2016-11-30","value":39530000},"dilutedShares@2017Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":58,"unit":"shares","start":"2016-12-01","end":"2017-02-28","value":39705000},"dilutedShares@2017Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":59,"unit":"shares","start":"2017-03-01","end":"2017-05-31","value":39711000},"dilutedShares@2017Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":31,"unit":"shares","start":"2017-06-01","end":"2017-08-31","value":39748000},"dilutedShares@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#461","weight":4},{"ref":"#464","weight":-3}],"rule":"unaverage-quarter","value":39866000},"dilutedShares@FY2017":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2016-12-01","end":"2017-11-30","value":39758000},"dilutedShares@2018Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2017-12-01","end":"2018-02-28","value":39978000},"dilutedShares@2018Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2018-03-01","end":"2018-05-31","value":39742000},"dilutedShares@2018Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":3,"unit":"shares","start":"2018-06-01","end":"2018-08-31","value":39475000},"dilutedShares@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#469","weight":4},{"ref":"#472","weight":-3}],"rule":"unaverage-quarter","value":46614000},"dilutedShares@FY2018":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2017-12-01","end":"2018-11-30","value":41451000},"dilutedShares@2019Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":5,"unit":"shares","start":"2018-12-01","end":"2019-02-28","value":50927000},"dilutedShares@2019Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":6,"unit":"shares","start":"2019-03-01","end":"2019-05-31","value":50939000},"dilutedShares@2019Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":7,"unit":"shares","start":"2019-06-01","end":"2019-08-31","value":50845000},"dilutedShares@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#477","weight":4},{"ref":"#480","weight":-3}],"rule":"unaverage-quarter","value":51035000},"dilutedShares@FY2019":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":8,"unit":"shares","start":"2018-12-01","end":"2019-11-30","value":50936000},"dilutedShares@2020Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":9,"unit":"shares","start":"2019-12-01","end":"2020-02-29","value":51232000},"dilutedShares@2020Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2020-03-01","end":"2020-05-31","value":51047000},"dilutedShares@2020Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":11,"unit":"shares","start":"2020-06-01","end":"2020-08-31","value":51241000},"dilutedShares@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#485","weight":4},{"ref":"#488","weight":-3}],"rule":"unaverage-quarter","value":51432000},"dilutedShares@FY2020":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":12,"unit":"shares","start":"2019-12-01","end":"2020-11-30","value":51237000},"dilutedShares@2021Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":13,"unit":"shares","start":"2020-12-01","end":"2021-02-28","value":51563000},"dilutedShares@2021Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":14,"unit":"shares","start":"2021-03-01","end":"2021-05-31","value":51707000},"dilutedShares@2021Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":15,"unit":"shares","start":"2021-06-01","end":"2021-08-31","value":51766000},"dilutedShares@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#493","weight":4},{"ref":"#496","weight":-3}],"rule":"unaverage-quarter","value":95755000},"dilutedShares@FY2021":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2020-12-01","end":"2021-11-30","value":62698000},"dilutedShares@2022Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":17,"unit":"shares","start":"2021-12-01","end":"2022-02-28","value":95892000},"dilutedShares@2022Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2022-03-01","end":"2022-05-31","value":95742000},"dilutedShares@2022Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2022-06-01","end":"2022-08-31","value":95407000},"dilutedShares@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#501","weight":4},{"ref":"#504","weight":-3}],"rule":"unaverage-quarter","value":95092000},"dilutedShares@FY2022":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":20,"unit":"shares","start":"2021-12-01","end":"2022-11-30","value":95509000},"dilutedShares@2023Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":21,"unit":"shares","start":"2022-12-01","end":"2023-02-28","value":94539000},"dilutedShares@2023Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2023-03-01","end":"2023-05-31","value":93643000},"dilutedShares@2023Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":23,"unit":"shares","start":"2023-06-01","end":"2023-08-31","value":92881000},"dilutedShares@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#509","weight":4},{"ref":"#512","weight":-3}],"rule":"unaverage-quarter","value":90384000},"dilutedShares@FY2023":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":24,"unit":"shares","start":"2022-12-01","end":"2023-11-30","value":92853000},"dilutedShares@2024Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":25,"unit":"shares","start":"2023-12-01","end":"2024-02-29","value":88203000},"dilutedShares@2024Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":26,"unit":"shares","start":"2024-03-01","end":"2024-05-31","value":85869000},"dilutedShares@2024Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":27,"unit":"shares","start":"2024-06-01","end":"2024-08-31","value":84937000},"dilutedShares@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#517","weight":4},{"ref":"#520","weight":-3}],"rule":"unaverage-quarter","value":84527000},"dilutedShares@FY2024":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":24,"unit":"shares","start":"2023-12-01","end":"2024-11-30","value":85874000},"dilutedShares@2025Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":28,"unit":"shares","start":"2024-12-01","end":"2025-02-28","value":83970000},"dilutedShares@2025Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":29,"unit":"shares","start":"2025-03-01","end":"2025-05-31","value":82935000},"dilutedShares@2025Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":27,"unit":"shares","start":"2025-06-01","end":"2025-08-31","value":81901000},"dilutedShares@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#525","weight":4},{"ref":"#528","weight":-3}],"rule":"unaverage-quarter","value":80936000},"dilutedShares@FY2025":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":24,"unit":"shares","start":"2024-12-01","end":"2025-11-30","value":82430000},"dilutedShares@2026Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":28,"unit":"shares","start":"2025-12-01","end":"2026-02-28","value":80178000},"dilutedShares@2026Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":29,"unit":"shares","start":"2026-03-01","end":"2026-05-31","value":79755000},"sharesOutstanding@2010Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":33,"unit":"shares","end":"2010-11-30","value":35570000},"sharesOutstanding@FY2010":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":33,"unit":"shares","end":"2010-11-30","value":35570000},"sharesOutstanding@2011Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":33,"unit":"shares","end":"2011-08-31","value":36078000},"#821":{"kind":"filed","concept":"CommonStockSharesIssued","filing":30,"unit":"shares","end":"2017-11-30","value":41092000},"#822":{"kind":"filed","concept":"TreasuryStockShares","filing":30,"unit":"shares","end":"2017-11-30","value":1419000},"sharesOutstanding@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#821"},{"ref":"#822","weight":-1}],"rule":"component-sum","value":39673000},"sharesOutstanding@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#821"},{"ref":"#822","weight":-1}],"rule":"component-sum","value":39673000},"#823":{"kind":"filed","concept":"CommonStockSharesIssued","filing":34,"unit":"shares","end":"2011-11-30","value":36571000},"#824":{"kind":"filed","concept":"TreasuryStockShares","filing":34,"unit":"shares","end":"2011-11-30","value":407000},"sharesOutstanding@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#823"},{"ref":"#824","weight":-1}],"rule":"component-sum","value":36164000},"sharesOutstanding@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#823"},{"ref":"#824","weight":-1}],"rule":"component-sum","value":36164000},"#825":{"kind":"filed","concept":"CommonStockSharesIssued","filing":35,"unit":"shares","end":"2012-02-29","value":36948000},"#826":{"kind":"filed","concept":"TreasuryStockShares","filing":35,"unit":"shares","end":"2012-02-29","value":409000},"sharesOutstanding@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#825"},{"ref":"#826","weight":-1}],"rule":"component-sum","value":36539000},"#827":{"kind":"filed","concept":"CommonStockSharesIssued","filing":36,"unit":"shares","end":"2012-05-31","value":37093000},"#828":{"kind":"filed","concept":"TreasuryStockShares","filing":36,"unit":"shares","end":"2012-05-31","value":414000},"sharesOutstanding@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#827"},{"ref":"#828","weight":-1}],"rule":"component-sum","value":36679000},"#829":{"kind":"filed","concept":"CommonStockSharesIssued","filing":37,"unit":"shares","end":"2012-08-31","value":37133000},"#830":{"kind":"filed","concept":"TreasuryStockShares","filing":37,"unit":"shares","end":"2012-08-31","value":415000},"sharesOutstanding@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#829"},{"ref":"#830","weight":-1}],"rule":"component-sum","value":36718000},"#831":{"kind":"filed","concept":"CommonStockSharesIssued","filing":38,"unit":"shares","end":"2012-11-30","value":37348000},"#832":{"kind":"filed","concept":"TreasuryStockShares","filing":38,"unit":"shares","end":"2012-11-30","value":720000},"sharesOutstanding@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#831"},{"ref":"#832","weight":-1}],"rule":"component-sum","value":36628000},"sharesOutstanding@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#831"},{"ref":"#832","weight":-1}],"rule":"component-sum","value":36628000},"#833":{"kind":"filed","concept":"CommonStockSharesIssued","filing":39,"unit":"shares","end":"2013-02-28","value":37437000},"#834":{"kind":"filed","concept":"TreasuryStockShares","filing":39,"unit":"shares","end":"2013-02-28","value":726000},"sharesOutstanding@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#833"},{"ref":"#834","weight":-1}],"rule":"component-sum","value":36711000},"#835":{"kind":"filed","concept":"CommonStockSharesIssued","filing":40,"unit":"shares","end":"2013-05-31","value":37642000},"#836":{"kind":"filed","concept":"TreasuryStockShares","filing":40,"unit":"shares","end":"2013-05-31","value":780000},"sharesOutstanding@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#835"},{"ref":"#836","weight":-1}],"rule":"component-sum","value":36862000},"#837":{"kind":"filed","concept":"CommonStockSharesIssued","filing":41,"unit":"shares","end":"2013-08-31","value":37804000},"#838":{"kind":"filed","concept":"TreasuryStockShares","filing":41,"unit":"shares","end":"2013-08-31","value":781000},"sharesOutstanding@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#837"},{"ref":"#838","weight":-1}],"rule":"component-sum","value":37023000},"#839":{"kind":"filed","concept":"CommonStockSharesIssued","filing":42,"unit":"shares","end":"2013-11-30","value":38052000},"#840":{"kind":"filed","concept":"TreasuryStockShares","filing":42,"unit":"shares","end":"2013-11-30","value":842000},"sharesOutstanding@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#839"},{"ref":"#840","weight":-1}],"rule":"component-sum","value":37210000},"sharesOutstanding@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#839"},{"ref":"#840","weight":-1}],"rule":"component-sum","value":37210000},"#841":{"kind":"filed","concept":"CommonStockSharesIssued","filing":43,"unit":"shares","end":"2014-02-28","value":39450000},"#842":{"kind":"filed","concept":"TreasuryStockShares","filing":43,"unit":"shares","end":"2014-02-28","value":843000},"sharesOutstanding@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#841"},{"ref":"#842","weight":-1}],"rule":"component-sum","value":38607000},"#843":{"kind":"filed","concept":"CommonStockSharesIssued","filing":44,"unit":"shares","end":"2014-05-31","value":39572000},"#844":{"kind":"filed","concept":"TreasuryStockShares","filing":44,"unit":"shares","end":"2014-05-31","value":868000},"sharesOutstanding@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#843"},{"ref":"#844","weight":-1}],"rule":"component-sum","value":38704000},"#845":{"kind":"filed","concept":"CommonStockSharesIssued","filing":45,"unit":"shares","end":"2014-08-31","value":39653000},"#846":{"kind":"filed","concept":"TreasuryStockShares","filing":45,"unit":"shares","end":"2014-08-31","value":872000},"sharesOutstanding@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#845"},{"ref":"#846","weight":-1}],"rule":"component-sum","value":38781000},"#847":{"kind":"filed","concept":"CommonStockSharesIssued","filing":46,"unit":"shares","end":"2014-11-30","value":39847000},"#848":{"kind":"filed","concept":"TreasuryStockShares","filing":46,"unit":"shares","end":"2014-11-30","value":923000},"sharesOutstanding@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#847"},{"ref":"#848","weight":-1}],"rule":"component-sum","value":38924000},"sharesOutstanding@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#847"},{"ref":"#848","weight":-1}],"rule":"component-sum","value":38924000},"#849":{"kind":"filed","concept":"CommonStockSharesIssued","filing":47,"unit":"shares","end":"2015-02-28","value":39952000},"#850":{"kind":"filed","concept":"TreasuryStockShares","filing":47,"unit":"shares","end":"2015-02-28","value":942000},"sharesOutstanding@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#849"},{"ref":"#850","weight":-1}],"rule":"component-sum","value":39010000},"#851":{"kind":"filed","concept":"CommonStockSharesIssued","filing":48,"unit":"shares","end":"2015-05-31","value":40070000},"#852":{"kind":"filed","concept":"TreasuryStockShares","filing":48,"unit":"shares","end":"2015-05-31","value":976000},"sharesOutstanding@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#851"},{"ref":"#852","weight":-1}],"rule":"component-sum","value":39094000},"#853":{"kind":"filed","concept":"CommonStockSharesIssued","filing":49,"unit":"shares","end":"2015-08-31","value":40168000},"#854":{"kind":"filed","concept":"TreasuryStockShares","filing":49,"unit":"shares","end":"2015-08-31","value":1109000},"sharesOutstanding@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#853"},{"ref":"#854","weight":-1}],"rule":"component-sum","value":39059000},"#855":{"kind":"filed","concept":"CommonStockSharesIssued","filing":50,"unit":"shares","end":"2015-11-30","value":40350000},"#856":{"kind":"filed","concept":"TreasuryStockShares","filing":50,"unit":"shares","end":"2015-11-30","value":1161000},"sharesOutstanding@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#855"},{"ref":"#856","weight":-1}],"rule":"component-sum","value":39189000},"sharesOutstanding@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#855"},{"ref":"#856","weight":-1}],"rule":"component-sum","value":39189000},"#857":{"kind":"filed","concept":"CommonStockSharesIssued","filing":51,"unit":"shares","end":"2016-02-29","value":40494000},"#858":{"kind":"filed","concept":"TreasuryStockShares","filing":51,"unit":"shares","end":"2016-02-29","value":1256000},"sharesOutstanding@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#857"},{"ref":"#858","weight":-1}],"rule":"component-sum","value":39238000},"#859":{"kind":"filed","concept":"CommonStockSharesIssued","filing":52,"unit":"shares","end":"2016-05-31","value":40581000},"#860":{"kind":"filed","concept":"TreasuryStockShares","filing":52,"unit":"shares","end":"2016-05-31","value":1283000},"sharesOutstanding@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#859"},{"ref":"#860","weight":-1}],"rule":"component-sum","value":39298000},"#861":{"kind":"filed","concept":"CommonStockSharesIssued","filing":53,"unit":"shares","end":"2016-08-31","value":40650000},"#862":{"kind":"filed","concept":"TreasuryStockShares","filing":53,"unit":"shares","end":"2016-08-31","value":1289000},"sharesOutstanding@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#861"},{"ref":"#862","weight":-1}],"rule":"component-sum","value":39361000},"#863":{"kind":"filed","concept":"CommonStockSharesIssued","filing":54,"unit":"shares","end":"2016-11-30","value":40816000},"#864":{"kind":"filed","concept":"TreasuryStockShares","filing":54,"unit":"shares","end":"2016-11-30","value":1339000},"sharesOutstanding@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#863"},{"ref":"#864","weight":-1}],"rule":"component-sum","value":39477000},"sharesOutstanding@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#863"},{"ref":"#864","weight":-1}],"rule":"component-sum","value":39477000},"#865":{"kind":"filed","concept":"CommonStockSharesIssued","filing":55,"unit":"shares","end":"2017-02-28","value":40884000},"#866":{"kind":"filed","concept":"TreasuryStockShares","filing":55,"unit":"shares","end":"2017-02-28","value":1365000},"sharesOutstanding@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#865"},{"ref":"#866","weight":-1}],"rule":"component-sum","value":39519000},"#867":{"kind":"filed","concept":"CommonStockSharesIssued","filing":56,"unit":"shares","end":"2017-05-31","value":40914000},"#868":{"kind":"filed","concept":"TreasuryStockShares","filing":56,"unit":"shares","end":"2017-05-31","value":1370000},"sharesOutstanding@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#867"},{"ref":"#868","weight":-1}],"rule":"component-sum","value":39544000},"#869":{"kind":"filed","concept":"CommonStockSharesIssued","filing":57,"unit":"shares","end":"2017-08-31","value":40949000},"#870":{"kind":"filed","concept":"TreasuryStockShares","filing":57,"unit":"shares","end":"2017-08-31","value":1373000},"sharesOutstanding@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#869"},{"ref":"#870","weight":-1}],"rule":"component-sum","value":39576000},"#871":{"kind":"filed","concept":"CommonStockSharesIssued","filing":58,"unit":"shares","end":"2018-02-28","value":41145000},"#872":{"kind":"filed","concept":"TreasuryStockShares","filing":58,"unit":"shares","end":"2018-02-28","value":1431000},"sharesOutstanding@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#871"},{"ref":"#872","weight":-1}],"rule":"component-sum","value":39714000},"#873":{"kind":"filed","concept":"CommonStockSharesIssued","filing":59,"unit":"shares","end":"2018-05-31","value":41172000},"#874":{"kind":"filed","concept":"TreasuryStockShares","filing":59,"unit":"shares","end":"2018-05-31","value":1883000},"sharesOutstanding@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#873"},{"ref":"#874","weight":-1}],"rule":"component-sum","value":39289000},"#875":{"kind":"filed","concept":"CommonStockSharesIssued","filing":31,"unit":"shares","end":"2018-08-31","value":41193000},"#876":{"kind":"filed","concept":"TreasuryStockShares","filing":31,"unit":"shares","end":"2018-08-31","value":1985000},"sharesOutstanding@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#875"},{"ref":"#876","weight":-1}],"rule":"component-sum","value":39208000},"#877":{"kind":"filed","concept":"CommonStockSharesIssued","filing":5,"unit":"shares","end":"2018-11-30","value":53154000},"#878":{"kind":"filed","concept":"TreasuryStockShares","filing":5,"unit":"shares","end":"2018-11-30","value":2399000},"sharesOutstanding@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#877"},{"ref":"#878","weight":-1}],"rule":"component-sum","value":50755000},"sharesOutstanding@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#877"},{"ref":"#878","weight":-1}],"rule":"component-sum","value":50755000},"#879":{"kind":"filed","concept":"CommonStockSharesIssued","filing":1,"unit":"shares","end":"2019-02-28","value":52895000},"#880":{"kind":"filed","concept":"TreasuryStockShares","filing":1,"unit":"shares","end":"2019-02-28","value":2175000},"sharesOutstanding@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#879"},{"ref":"#880","weight":-1}],"rule":"component-sum","value":50720000},"#881":{"kind":"filed","concept":"CommonStockSharesIssued","filing":2,"unit":"shares","end":"2019-05-31","value":52929000},"#882":{"kind":"filed","concept":"TreasuryStockShares","filing":2,"unit":"shares","end":"2019-05-31","value":2336000},"sharesOutstanding@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#881"},{"ref":"#882","weight":-1}],"rule":"component-sum","value":50593000},"#883":{"kind":"filed","concept":"CommonStockSharesIssued","filing":3,"unit":"shares","end":"2019-08-31","value":52942000},"#884":{"kind":"filed","concept":"TreasuryStockShares","filing":3,"unit":"shares","end":"2019-08-31","value":2337000},"sharesOutstanding@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#883"},{"ref":"#884","weight":-1}],"rule":"component-sum","value":50605000},"#885":{"kind":"filed","concept":"CommonStockSharesIssued","filing":4,"unit":"shares","end":"2019-11-30","value":53154000},"#886":{"kind":"filed","concept":"TreasuryStockShares","filing":4,"unit":"shares","end":"2019-11-30","value":2399000},"sharesOutstanding@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#885"},{"ref":"#886","weight":-1}],"rule":"component-sum","value":50755000},"sharesOutstanding@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#885"},{"ref":"#886","weight":-1}],"rule":"component-sum","value":50755000},"#887":{"kind":"filed","concept":"CommonStockSharesIssued","filing":5,"unit":"shares","end":"2020-02-29","value":53273000},"#888":{"kind":"filed","concept":"TreasuryStockShares","filing":5,"unit":"shares","end":"2020-02-29","value":2417000},"sharesOutstanding@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#887"},{"ref":"#888","weight":-1}],"rule":"component-sum","value":50856000},"#889":{"kind":"filed","concept":"CommonStockSharesIssued","filing":6,"unit":"shares","end":"2020-05-31","value":53305000},"#890":{"kind":"filed","concept":"TreasuryStockShares","filing":6,"unit":"shares","end":"2020-05-31","value":2453000},"sharesOutstanding@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#889"},{"ref":"#890","weight":-1}],"rule":"component-sum","value":50852000},"#891":{"kind":"filed","concept":"CommonStockSharesIssued","filing":7,"unit":"shares","end":"2020-08-31","value":53380000},"#892":{"kind":"filed","concept":"TreasuryStockShares","filing":7,"unit":"shares","end":"2020-08-31","value":2454000},"sharesOutstanding@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#891"},{"ref":"#892","weight":-1}],"rule":"component-sum","value":50926000},"#893":{"kind":"filed","concept":"CommonStockSharesIssued","filing":8,"unit":"shares","end":"2020-11-30","value":53671000},"#894":{"kind":"filed","concept":"TreasuryStockShares","filing":8,"unit":"shares","end":"2020-11-30","value":2538000},"sharesOutstanding@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#893"},{"ref":"#894","weight":-1}],"rule":"component-sum","value":51133000},"sharesOutstanding@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#893"},{"ref":"#894","weight":-1}],"rule":"component-sum","value":51133000},"#895":{"kind":"filed","concept":"CommonStockSharesIssued","filing":9,"unit":"shares","end":"2021-02-28","value":53701000},"#896":{"kind":"filed","concept":"TreasuryStockShares","filing":9,"unit":"shares","end":"2021-02-28","value":2547000},"sharesOutstanding@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#895"},{"ref":"#896","weight":-1}],"rule":"component-sum","value":51154000},"#897":{"kind":"filed","concept":"CommonStockSharesIssued","filing":10,"unit":"shares","end":"2021-05-31","value":53775000},"#898":{"kind":"filed","concept":"TreasuryStockShares","filing":10,"unit":"shares","end":"2021-05-31","value":2548000},"sharesOutstanding@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#897"},{"ref":"#898","weight":-1}],"rule":"component-sum","value":51227000},"#899":{"kind":"filed","concept":"CommonStockSharesIssued","filing":11,"unit":"shares","end":"2021-08-31","value":53855000},"#900":{"kind":"filed","concept":"TreasuryStockShares","filing":11,"unit":"shares","end":"2021-08-31","value":2550000},"sharesOutstanding@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#899"},{"ref":"#900","weight":-1}],"rule":"component-sum","value":51305000},"#901":{"kind":"filed","concept":"CommonStockSharesIssued","filing":12,"unit":"shares","end":"2021-11-30","value":98204000},"#902":{"kind":"filed","concept":"TreasuryStockShares","filing":12,"unit":"shares","end":"2021-11-30","value":2633000},"sharesOutstanding@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#901"},{"ref":"#902","weight":-1}],"rule":"component-sum","value":95571000},"sharesOutstanding@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#901"},{"ref":"#902","weight":-1}],"rule":"component-sum","value":95571000},"#903":{"kind":"filed","concept":"CommonStockSharesIssued","filing":13,"unit":"shares","end":"2022-02-28","value":98386000},"#904":{"kind":"filed","concept":"TreasuryStockShares","filing":13,"unit":"shares","end":"2022-02-28","value":2915000},"sharesOutstanding@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#903"},{"ref":"#904","weight":-1}],"rule":"component-sum","value":95471000},"#905":{"kind":"filed","concept":"CommonStockSharesIssued","filing":14,"unit":"shares","end":"2022-05-31","value":98436000},"#906":{"kind":"filed","concept":"TreasuryStockShares","filing":14,"unit":"shares","end":"2022-05-31","value":3201000},"sharesOutstanding@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#905"},{"ref":"#906","weight":-1}],"rule":"component-sum","value":95235000},"#907":{"kind":"filed","concept":"CommonStockSharesIssued","filing":15,"unit":"shares","end":"2022-08-31","value":98475000},"#908":{"kind":"filed","concept":"TreasuryStockShares","filing":15,"unit":"shares","end":"2022-08-31","value":3511000},"sharesOutstanding@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#907"},{"ref":"#908","weight":-1}],"rule":"component-sum","value":94964000},"#909":{"kind":"filed","concept":"CommonStockSharesIssued","filing":16,"unit":"shares","end":"2022-11-30","value":98696000},"#910":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":16,"unit":"shares","end":"2022-11-30","value":4049000},"sharesOutstanding@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#909"},{"ref":"#910","weight":-1}],"rule":"component-sum","value":94647000},"sharesOutstanding@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#909"},{"ref":"#910","weight":-1}],"rule":"component-sum","value":94647000},"#911":{"kind":"filed","concept":"CommonStockSharesIssued","filing":17,"unit":"shares","end":"2023-02-28","value":98901000},"#912":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":17,"unit":"shares","end":"2023-02-28","value":5287000},"sharesOutstanding@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#911"},{"ref":"#912","weight":-1}],"rule":"component-sum","value":93614000},"#913":{"kind":"filed","concept":"CommonStockSharesIssued","filing":18,"unit":"shares","end":"2023-05-31","value":98991000},"#914":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":18,"unit":"shares","end":"2023-05-31","value":5963000},"sharesOutstanding@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#913"},{"ref":"#914","weight":-1}],"rule":"component-sum","value":93028000},"#915":{"kind":"filed","concept":"CommonStockSharesIssued","filing":19,"unit":"shares","end":"2023-08-31","value":99012000},"#916":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":19,"unit":"shares","end":"2023-08-31","value":6978000},"sharesOutstanding@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#915"},{"ref":"#916","weight":-1}],"rule":"component-sum","value":92034000},"#917":{"kind":"filed","concept":"CommonStockSharesIssued","filing":20,"unit":"shares","end":"2023-11-30","value":99012000},"#918":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":20,"unit":"shares","end":"2023-11-30","value":10343000},"sharesOutstanding@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#917"},{"ref":"#918","weight":-1}],"rule":"component-sum","value":88669000},"sharesOutstanding@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#917"},{"ref":"#918","weight":-1}],"rule":"component-sum","value":88669000},"#919":{"kind":"filed","concept":"CommonStockSharesIssued","filing":22,"unit":"shares","end":"2024-05-31","value":99012000},"#920":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":22,"unit":"shares","end":"2024-05-31","value":14348000},"sharesOutstanding@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#919"},{"ref":"#920","weight":-1}],"rule":"component-sum","value":84664000},"#921":{"kind":"filed","concept":"CommonStockSharesIssued","filing":23,"unit":"shares","end":"2024-08-31","value":99012000},"#922":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":23,"unit":"shares","end":"2024-08-31","value":14742000},"sharesOutstanding@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#921"},{"ref":"#922","weight":-1}],"rule":"component-sum","value":84270000},"#923":{"kind":"filed","concept":"CommonStockSharesIssued","filing":24,"unit":"shares","end":"2024-11-30","value":99012000},"#924":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":24,"unit":"shares","end":"2024-11-30","value":15289000},"sharesOutstanding@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#923"},{"ref":"#924","weight":-1}],"rule":"component-sum","value":83723000},"sharesOutstanding@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#923"},{"ref":"#924","weight":-1}],"rule":"component-sum","value":83723000},"#925":{"kind":"filed","concept":"CommonStockSharesIssued","filing":25,"unit":"shares","end":"2025-02-28","value":99012000},"#926":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":25,"unit":"shares","end":"2025-02-28","value":15796000},"sharesOutstanding@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#925"},{"ref":"#926","weight":-1}],"rule":"component-sum","value":83216000},"#927":{"kind":"filed","concept":"CommonStockSharesIssued","filing":26,"unit":"shares","end":"2025-05-31","value":99012000},"#928":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":26,"unit":"shares","end":"2025-05-31","value":17092000},"sharesOutstanding@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#927"},{"ref":"#928","weight":-1}],"rule":"component-sum","value":81920000},"#929":{"kind":"filed","concept":"CommonStockSharesIssued","filing":27,"unit":"shares","end":"2025-08-31","value":99012000},"#930":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":27,"unit":"shares","end":"2025-08-31","value":18146000},"sharesOutstanding@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#929"},{"ref":"#930","weight":-1}],"rule":"component-sum","value":80866000},"#931":{"kind":"filed","concept":"CommonStockSharesIssued","filing":29,"unit":"shares","end":"2025-11-30","value":99012000},"#932":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":29,"unit":"shares","end":"2025-11-30","value":18912000},"sharesOutstanding@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#931"},{"ref":"#932","weight":-1}],"rule":"component-sum","value":80100000},"sharesOutstanding@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#931"},{"ref":"#932","weight":-1}],"rule":"component-sum","value":80100000},"#933":{"kind":"filed","concept":"CommonStockSharesIssued","filing":28,"unit":"shares","end":"2026-02-28","value":99012000},"#934":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":28,"unit":"shares","end":"2026-02-28","value":19200000},"sharesOutstanding@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#933"},{"ref":"#934","weight":-1}],"rule":"component-sum","value":79812000},"#935":{"kind":"filed","concept":"CommonStockSharesIssued","filing":29,"unit":"shares","end":"2026-05-31","value":99012000},"#936":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":29,"unit":"shares","end":"2026-05-31","value":19673000},"sharesOutstanding@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#935"},{"ref":"#936","weight":-1}],"rule":"component-sum","value":79339000},"#937":{"kind":"filed","concept":"CostOfRevenue","filing":8,"unit":"USD","start":"2018-12-01","end":"2019-11-30","value":17912711000},"#938":{"kind":"filed","concept":"BusinessCombinationIntegrationRelatedCosts","filing":8,"unit":"USD","start":"2018-12-01","end":"2019-11-30","value":981000},"totalCosts@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#937"},{"ref":"#238"},{"ref":"#938"}],"rule":"component-sum","value":18550541000},"#939":{"kind":"filed","concept":"BusinessCombinationIntegrationRelatedCosts","filing":12,"unit":"USD","start":"2019-12-01","end":"2020-11-30","value":7414000},"totalCosts@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#67"},{"ref":"#250"},{"ref":"#939"}],"rule":"component-sum","value":19455808000},"#940":{"kind":"filed","concept":"CostOfRevenue","filing":13,"unit":"USD","start":"2020-12-01","end":"2021-02-28","value":4634447000},"#941":{"kind":"filed","concept":"BusinessCombinationIntegrationRelatedCosts","filing":13,"unit":"USD","start":"2020-12-01","end":"2021-02-28","value":0},"totalCosts@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#940"},{"ref":"#256"},{"ref":"#941"}],"rule":"component-sum","value":4797267000},"#942":{"kind":"filed","concept":"CostOfRevenue","filing":14,"unit":"USD","start":"2021-03-01","end":"2021-05-31","value":5527650000},"#943":{"kind":"filed","concept":"BusinessCombinationIntegrationRelatedCosts","filing":14,"unit":"USD","start":"2021-03-01","end":"2021-05-31","value":5935000},"totalCosts@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#942"},{"ref":"#258"},{"ref":"#943"}],"rule":"component-sum","value":5708924000},"#944":{"kind":"filed","concept":"CostOfRevenue","filing":15,"unit":"USD","start":"2021-06-01","end":"2021-08-31","value":4894442000},"#945":{"kind":"filed","concept":"BusinessCombinationIntegrationRelatedCosts","filing":15,"unit":"USD","start":"2021-06-01","end":"2021-08-31","value":4133000},"totalCosts@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#944"},{"ref":"#260"},{"ref":"#945"}],"rule":"component-sum","value":5058860000},"#946":{"kind":"computed","op":"sum","terms":[{"ref":"#69"},{"ref":"#70","weight":-1}],"rule":"quarter-from-ytd","value":14668096000},"#947":{"kind":"filed","concept":"BusinessCombinationIntegrationRelatedCosts","filing":16,"unit":"USD","start":"2020-12-01","end":"2021-11-30","value":112150000},"#948":{"kind":"filed","concept":"BusinessCombinationIntegrationRelatedCosts","filing":15,"unit":"USD","start":"2020-12-01","end":"2021-08-31","value":10068000},"#949":{"kind":"computed","op":"sum","terms":[{"ref":"#947"},{"ref":"#948","weight":-1}],"rule":"quarter-from-ytd","value":102082000},"totalCosts@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#946"},{"ref":"#264"},{"ref":"#949"}],"rule":"component-sum","value":15425901000},"totalCosts@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#69"},{"ref":"#262"},{"ref":"#947"}],"rule":"component-sum","value":30990951000},"#950":{"kind":"filed","concept":"CostOfRevenue","filing":17,"unit":"USD","start":"2021-12-01","end":"2022-02-28","value":14501316000},"#951":{"kind":"filed","concept":"BusinessCombinationIntegrationRelatedCosts","filing":17,"unit":"USD","start":"2021-12-01","end":"2022-02-28","value":93370000},"totalCosts@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#950"},{"ref":"#269"},{"ref":"#951"}],"rule":"component-sum","value":15247537000},"#952":{"kind":"filed","concept":"CostOfRevenue","filing":18,"unit":"USD","start":"2022-03-01","end":"2022-05-31","value":14314002000},"#953":{"kind":"filed","concept":"BusinessCombinationIntegrationRelatedCosts","filing":18,"unit":"USD","start":"2022-03-01","end":"2022-05-31","value":32478000},"totalCosts@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#952"},{"ref":"#271"},{"ref":"#953"}],"rule":"component-sum","value":15017054000},"#954":{"kind":"filed","concept":"CostOfRevenue","filing":19,"unit":"USD","start":"2022-06-01","end":"2022-08-31","value":14440055000},"#955":{"kind":"filed","concept":"BusinessCombinationIntegrationRelatedCosts","filing":19,"unit":"USD","start":"2022-06-01","end":"2022-08-31","value":46418000},"totalCosts@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#954"},{"ref":"#273"},{"ref":"#955"}],"rule":"component-sum","value":15114551000},"#956":{"kind":"computed","op":"sum","terms":[{"ref":"#71"},{"ref":"#72","weight":-1}],"rule":"quarter-from-ytd","value":15188238000},"#957":{"kind":"filed","concept":"BusinessCombinationIntegrationRelatedCosts","filing":20,"unit":"USD","start":"2021-12-01","end":"2022-11-30","value":222319000},"#958":{"kind":"filed","concept":"BusinessCombinationIntegrationRelatedCosts","filing":19,"unit":"USD","start":"2021-12-01","end":"2022-08-31","value":172266000},"#959":{"kind":"computed","op":"sum","terms":[{"ref":"#957"},{"ref":"#958","weight":-1}],"rule":"quarter-from-ytd","value":50053000},"totalCosts@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#956"},{"ref":"#276"},{"ref":"#959"}],"rule":"component-sum","value":15913795000},"totalCosts@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#71"},{"ref":"#274"},{"ref":"#957"}],"rule":"component-sum","value":61292937000},"#960":{"kind":"filed","concept":"CostOfRevenue","filing":21,"unit":"USD","start":"2022-12-01","end":"2023-02-28","value":14121804000},"#961":{"kind":"filed","concept":"BusinessCombinationIntegrationRelatedCosts","filing":21,"unit":"USD","start":"2022-12-01","end":"2023-02-28","value":51182000},"totalCosts@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#960"},{"ref":"#281"},{"ref":"#961"}],"rule":"component-sum","value":14827209000},"#962":{"kind":"filed","concept":"CostOfRevenue","filing":22,"unit":"USD","start":"2023-03-01","end":"2023-05-31","value":13098714000},"#963":{"kind":"filed","concept":"BusinessCombinationIntegrationRelatedCosts","filing":22,"unit":"USD","start":"2023-03-01","end":"2023-05-31","value":36829000},"totalCosts@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#962"},{"ref":"#282"},{"ref":"#963"}],"rule":"component-sum","value":13809241000},"#964":{"kind":"filed","concept":"CostOfRevenue","filing":23,"unit":"USD","start":"2023-06-01","end":"2023-08-31","value":12989342000},"#965":{"kind":"filed","concept":"BusinessCombinationIntegrationRelatedCosts","filing":23,"unit":"USD","start":"2023-06-01","end":"2023-08-31","value":71586000},"totalCosts@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#964"},{"ref":"#283"},{"ref":"#965"}],"rule":"component-sum","value":13720382000},"#966":{"kind":"computed","op":"sum","terms":[{"ref":"#73"},{"ref":"#74","weight":-1}],"rule":"quarter-from-ytd","value":13388727000},"#967":{"kind":"filed","concept":"BusinessCombinationIntegrationRelatedCosts","filing":24,"unit":"USD","start":"2022-12-01","end":"2023-11-30","value":206235000},"#968":{"kind":"filed","concept":"BusinessCombinationIntegrationRelatedCosts","filing":23,"unit":"USD","start":"2022-12-01","end":"2023-08-31","value":159597000},"#969":{"kind":"computed","op":"sum","terms":[{"ref":"#967"},{"ref":"#968","weight":-1}],"rule":"quarter-from-ytd","value":46638000},"totalCosts@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#966"},{"ref":"#286"},{"ref":"#969"}],"rule":"component-sum","value":14120552000},"totalCosts@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#73"},{"ref":"#284"},{"ref":"#967"}],"rule":"component-sum","value":56477384000},"#970":{"kind":"filed","concept":"CostOfRevenue","filing":25,"unit":"USD","start":"2023-12-01","end":"2024-02-29","value":12969487000},"#971":{"kind":"filed","concept":"BusinessCombinationIntegrationRelatedCosts","filing":25,"unit":"USD","start":"2023-12-01","end":"2024-02-29","value":31649000},"totalCosts@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#970"},{"ref":"#288"},{"ref":"#971"}],"rule":"component-sum","value":13672681000},"#972":{"kind":"filed","concept":"CostOfRevenue","filing":26,"unit":"USD","start":"2024-03-01","end":"2024-05-31","value":12974361000},"#973":{"kind":"filed","concept":"BusinessCombinationIntegrationRelatedCosts","filing":26,"unit":"USD","start":"2024-03-01","end":"2024-05-31","value":37885000},"totalCosts@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#972"},{"ref":"#289"},{"ref":"#973"}],"rule":"component-sum","value":13683960000},"#974":{"kind":"filed","concept":"CostOfRevenue","filing":27,"unit":"USD","start":"2024-06-01","end":"2024-08-31","value":13723664000},"#975":{"kind":"filed","concept":"BusinessCombinationIntegrationRelatedCosts","filing":27,"unit":"USD","start":"2024-06-01","end":"2024-08-31","value":656000},"totalCosts@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#974"},{"ref":"#290"},{"ref":"#975"}],"rule":"component-sum","value":14381833000},"#976":{"kind":"computed","op":"sum","terms":[{"ref":"#75"},{"ref":"#76","weight":-1}],"rule":"quarter-from-ytd","value":14803618000},"#977":{"kind":"filed","concept":"BusinessCombinationIntegrationRelatedCosts","filing":24,"unit":"USD","start":"2023-12-01","end":"2024-11-30","value":71314000},"#978":{"kind":"filed","concept":"BusinessCombinationIntegrationRelatedCosts","filing":27,"unit":"USD","start":"2023-12-01","end":"2024-08-31","value":70190000},"#979":{"kind":"computed","op":"sum","terms":[{"ref":"#977"},{"ref":"#978","weight":-1}],"rule":"quarter-from-ytd","value":1124000},"totalCosts@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#976"},{"ref":"#293"},{"ref":"#979"}],"rule":"component-sum","value":15519751000},"totalCosts@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#75"},{"ref":"#291"},{"ref":"#977"}],"rule":"component-sum","value":57258225000},"#980":{"kind":"filed","concept":"CostOfRevenue","filing":28,"unit":"USD","start":"2024-12-01","end":"2025-02-28","value":13533701000},"#981":{"kind":"filed","concept":"BusinessCombinationIntegrationRelatedCosts","filing":28,"unit":"USD","start":"2024-12-01","end":"2025-02-28","value":1062000},"totalCosts@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#980"},{"ref":"#295"},{"ref":"#981"}],"rule":"component-sum","value":14228310000},"#982":{"kind":"filed","concept":"CostOfRevenue","filing":29,"unit":"USD","start":"2025-03-01","end":"2025-05-31","value":13899942000},"#983":{"kind":"filed","concept":"BusinessCombinationIntegrationRelatedCosts","filing":29,"unit":"USD","start":"2025-03-01","end":"2025-05-31","value":664000},"totalCosts@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#982"},{"ref":"#297"},{"ref":"#983"}],"rule":"component-sum","value":14618840000},"#984":{"kind":"filed","concept":"CostOfRevenue","filing":27,"unit":"USD","start":"2025-06-01","end":"2025-08-31","value":14521071000},"#985":{"kind":"filed","concept":"BusinessCombinationIntegrationRelatedCosts","filing":27,"unit":"USD","start":"2025-06-01","end":"2025-08-31","value":2304000},"totalCosts@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#984"},{"ref":"#299"},{"ref":"#985"}],"rule":"component-sum","value":15267267000},"#986":{"kind":"computed","op":"sum","terms":[{"ref":"#77"},{"ref":"#78","weight":-1}],"rule":"quarter-from-ytd","value":16184390000},"#987":{"kind":"filed","concept":"BusinessCombinationIntegrationRelatedCosts","filing":24,"unit":"USD","start":"2024-12-01","end":"2025-11-30","value":7180000},"#988":{"kind":"filed","concept":"BusinessCombinationIntegrationRelatedCosts","filing":27,"unit":"USD","start":"2024-12-01","end":"2025-08-31","value":4030000},"#989":{"kind":"computed","op":"sum","terms":[{"ref":"#987"},{"ref":"#988","weight":-1}],"rule":"quarter-from-ytd","value":3150000},"totalCosts@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#986"},{"ref":"#302"},{"ref":"#989"}],"rule":"component-sum","value":16980476000},"totalCosts@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#77"},{"ref":"#300"},{"ref":"#987"}],"rule":"component-sum","value":61093167000},"#990":{"kind":"filed","concept":"CostOfRevenue","filing":28,"unit":"USD","start":"2025-12-01","end":"2026-02-28","value":15909052000},"#991":{"kind":"filed","concept":"BusinessCombinationIntegrationRelatedCosts","filing":28,"unit":"USD","start":"2025-12-01","end":"2026-02-28","value":884000},"totalCosts@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#990"},{"ref":"#304"},{"ref":"#991"}],"rule":"component-sum","value":16672722000},"#992":{"kind":"filed","concept":"CostOfRevenue","filing":29,"unit":"USD","start":"2026-03-01","end":"2026-05-31","value":18235352000},"#993":{"kind":"filed","concept":"BusinessCombinationIntegrationRelatedCosts","filing":29,"unit":"USD","start":"2026-03-01","end":"2026-05-31","value":2116000},"totalCosts@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#992"},{"ref":"#306"},{"ref":"#993"}],"rule":"component-sum","value":19057567000},"ebitda@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2016"},{"ref":"depreciationAndAmortization@FY2016"}],"value":508487000},"ebitda@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2013"},{"ref":"depreciationAndAmortization@FY2013"}],"value":282950000},"ebitda@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2014"},{"ref":"depreciationAndAmortization@FY2014"}],"value":404003000},"ebitda@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2015"},{"ref":"depreciationAndAmortization@FY2015"}],"value":458640000},"#994":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2017"},{"ref":"equity@FY2017"}],"value":3423387000},"debtToCapital@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2017"},{"ref":"#994"}],"scale":100,"value":33.186110714330574},"#995":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"equity@2018Q1"}],"value":3439911000},"debtToCapital@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"#995"}],"scale":100,"value":32.59404095047808},"#996":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"equity@2018Q2"}],"value":3421413000},"debtToCapital@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"#996"}],"scale":100,"value":32.34400523994034},"#997":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"equity@2018Q3"}],"value":3418980000},"debtToCapital@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"#997"}],"scale":100,"value":31.89998186593662},"#998":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"equity@2018Q4"}],"value":6057836000},"debtToCapital@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"#998"}],"scale":100,"value":43.2956917288616},"#999":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"equity@FY2018"}],"value":6057836000},"debtToCapital@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2018"},{"ref":"#999"}],"scale":100,"value":43.2956917288616},"#1000":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"equity@2019Q1"}],"value":6338058000},"debtToCapital@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"#1000"}],"scale":100,"value":44.6132869090185},"#1001":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"equity@2019Q2"}],"value":6329702000},"debtToCapital@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"#1001"}],"scale":100,"value":44.119754768865896},"#1002":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"equity@2019Q3"}],"value":6358831000},"debtToCapital@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"#1002"}],"scale":100,"value":43.35735609265288},"#1003":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"equity@2019Q4"}],"value":6506710000},"debtToCapital@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"#1003"}],"scale":100,"value":41.77625866221178},"#1004":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"equity@FY2019"}],"value":6506710000},"debtToCapital@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2019"},{"ref":"#1004"}],"scale":100,"value":41.77625866221178},"ebit@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q1"},{"ref":"interestExpense@2026Q1"}],"value":335874000},"capexOutflow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q2","weight":-1}],"value":-2690000},"netDebt@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"cash@2013Q3","weight":-1}],"value":-71131000},"netDebt@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"cash@2016Q4","weight":-1}],"value":220378000},"netMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":0.5363036487253386},"currentRatio@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q1"},{"ref":"currentLiabilities@2018Q1"}],"value":1.4770142947145186},"netDebt@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"cash@2018Q1","weight":-1}],"value":748862000},"freeCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q2"},{"ref":"capex@2018Q2","weight":-1}],"value":40724000},"totalCosts@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q2"},{"ref":"operatingIncome@2018Q2","weight":-1}],"value":4784279000},"capexOutflow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q2","weight":-1}],"value":-27660000},"grossMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":8.743549931228468},"operatingMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":2.526383473154858},"netMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":1.909874353159487},"freeCashFlow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q1"},{"ref":"capex@2018Q1","weight":-1}],"value":-28034000},"totalCosts@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q1"},{"ref":"operatingIncome@2018Q1","weight":-1}],"value":4381854000},"capexOutflow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q1","weight":-1}],"value":-22360000},"capexOutflow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q4","weight":-1}],"value":-43991000},"grossMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":9.202821947989808},"operatingMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":2.4813557813212856},"freeCashFlow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2017"},{"ref":"capex@FY2017","weight":-1}],"value":79218000},"totalCosts@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2017"},{"ref":"operatingIncome@FY2017","weight":-1}],"value":16263791000},"capexOutflow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2017","weight":-1}],"value":-97546000},"grossMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":9.237971351718262},"operatingMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":3.0250618801549902},"netMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":1.7902194771872233},"currentRatio@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2017"},{"ref":"currentLiabilities@FY2017"}],"value":1.420312792687927},"netDebt@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2017"},{"ref":"cash@FY2017","weight":-1}],"value":585401000},"ebit@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2017"},{"ref":"interestExpense@FY2017"}],"value":510470000},"currentRatio@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q2"},{"ref":"currentLiabilities@2018Q2"}],"value":1.4911030014371578},"netDebt@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"cash@2018Q2","weight":-1}],"value":752446000},"freeCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q3"},{"ref":"capex@2018Q3","weight":-1}],"value":-128548000},"totalCosts@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q3"},{"ref":"operatingIncome@2018Q3","weight":-1}],"value":4708425000},"capexOutflow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q3","weight":-1}],"value":-25453000},"grossMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":8.919392285953414},"operatingMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":2.360777128106526},"netMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":1.3881435042598211},"currentRatio@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q3"},{"ref":"currentLiabilities@2018Q3"}],"value":1.5089889751504677},"netDebt@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"cash@2018Q3","weight":-1}],"value":886666000},"freeCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q4"},{"ref":"capex@2018Q4","weight":-1}],"value":91259000},"totalCosts@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q4"},{"ref":"operatingIncome@2018Q4","weight":-1}],"value":3043132000},"capexOutflow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q4","weight":-1}],"value":-49832000},"grossMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":-8.91208076753682},"operatingMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":1.8111713583704523},"netMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":3.7170748548446166},"currentRatio@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q4"},{"ref":"currentLiabilities@2018Q4"}],"value":1.4459742326178373},"netDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"cash@2018Q4","weight":-1}],"value":2168088000},"freeCashFlow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2018"},{"ref":"capex@FY2018","weight":-1}],"value":-24599000},"totalCosts@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2018"},{"ref":"operatingIncome@FY2018","weight":-1}],"value":16917689000},"capexOutflow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2018","weight":-1}],"value":-125305000},"grossMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":5.7528812723173015},"operatingMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":2.340646451228335},"netMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":1.7316756760875598},"currentRatio@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2018"},{"ref":"currentLiabilities@FY2018"}],"value":1.4459742326178373},"netDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"cash@FY2018","weight":-1}],"value":2168088000},"capexOutflow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q3","weight":-1}],"value":-32221000},"freeCashFlow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q1"},{"ref":"capex@2019Q1","weight":-1}],"value":-187100000},"totalCosts@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q1"},{"ref":"operatingIncome@2019Q1","weight":-1}],"value":5087490000},"capexOutflow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q1","weight":-1}],"value":-28800000},"grossMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":12.933176085203543},"operatingMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":3.0853309859141516},"netMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":1.6593347916440058},"currentRatio@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q1"},{"ref":"currentLiabilities@2019Q1"}],"value":1.656793916421143},"netDebt@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"cash@2019Q1","weight":-1}],"value":2584011000},"freeCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q2"},{"ref":"capex@2019Q2","weight":-1}],"value":79308000},"totalCosts@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q2"},{"ref":"operatingIncome@2019Q2","weight":-1}],"value":5548234000},"capexOutflow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q2","weight":-1}],"value":-31612000},"grossMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":12.204814736053766},"operatingMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":3.051867684311193},"netMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":2.0002659495929414},"currentRatio@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q2"},{"ref":"currentLiabilities@2019Q2"}],"value":1.572466885157122},"netDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"cash@2019Q2","weight":-1}],"value":2521158000},"freeCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q3"},{"ref":"capex@2019Q3","weight":-1}],"value":216833000},"totalCosts@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q3"},{"ref":"operatingIncome@2019Q3","weight":-1}],"value":5994804000},"capexOutflow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q3","weight":-1}],"value":-33020000},"grossMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":11.702609701790507},"operatingMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":3.3666421703707443},"netMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":1.984828630974075},"currentRatio@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q3"},{"ref":"currentLiabilities@2019Q3"}],"value":1.573048657462706},"netDebt@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"cash@2019Q3","weight":-1}],"value":2494742000},"freeCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q4"},{"ref":"capex@2019Q4","weight":-1}],"value":303455000},"totalCosts@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q4"},{"ref":"operatingIncome@2019Q4","weight":-1}],"value":1920014000},"grossMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":-49.95438153719436},"operatingMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":-1.3751009783681896},"netMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":9.2927026299255},"currentRatio@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q4"},{"ref":"currentLiabilities@2019Q4"}],"value":1.6177110135134256},"netDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"cash@2019Q4","weight":-1}],"value":2572387000},"freeCashFlow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2019"},{"ref":"capex@FY2019","weight":-1}],"value":412496000},"capexOutflow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2019","weight":-1}],"value":-137423000},"grossMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":6.068483589643822},"operatingMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":2.7238060678648157},"netMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":2.62565698844833},"currentRatio@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2019"},{"ref":"currentLiabilities@FY2019"}],"value":1.6177110135134256},"netDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"cash@FY2019","weight":-1}],"value":2572387000},"freeCashFlow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q1"},{"ref":"capex@2020Q1","weight":-1}],"value":6241000},"totalCosts@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q1"},{"ref":"operatingIncome@2020Q1","weight":-1}],"value":3980579000},"capexOutflow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q1","weight":-1}],"value":-51900000},"grossMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":6.25100464981338},"operatingMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":2.4612695245114953},"netMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":3.003755920082803},"currentRatio@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q1"},{"ref":"currentLiabilities@2020Q1"}],"value":1.6435311528896996},"netDebt@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"cash@2020Q1","weight":-1}],"value":2385947000},"freeCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q2"},{"ref":"capex@2020Q2","weight":-1}],"value":1135620000},"totalCosts@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q2"},{"ref":"operatingIncome@2020Q2","weight":-1}],"value":4382784000},"capexOutflow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q2","weight":-1}],"value":-32720000},"grossMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":6.142259504067164},"operatingMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":1.9714922718504972},"netMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":1.2740084385165673},"currentRatio@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q2"},{"ref":"currentLiabilities@2020Q2"}],"value":1.5238417324546685},"netDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"cash@2020Q2","weight":-1}],"value":1532921000},"freeCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q3"},{"ref":"capex@2020Q3","weight":-1}],"value":277910000},"totalCosts@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q3"},{"ref":"operatingIncome@2020Q3","weight":-1}],"value":5173988000},"capexOutflow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q3","weight":-1}],"value":-42706000},"grossMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":5.606101808753683},"operatingMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":2.494609771178403},"netMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":2.5340153072887426},"currentRatio@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q3"},{"ref":"currentLiabilities@2020Q3"}],"value":1.520583443474852},"netDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"cash@2020Q3","weight":-1}],"value":1157536000},"freeCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q4"},{"ref":"capex@2020Q4","weight":-1}],"value":387962000},"totalCosts@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q4"},{"ref":"operatingIncome@2020Q4","weight":-1}],"value":5918458000},"capexOutflow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q4","weight":-1}],"value":100693000},"grossMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":5.992266177379786},"operatingMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":3.2747889835927966},"netMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":3.5162237529778944},"currentRatio@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q4"},{"ref":"currentLiabilities@2020Q4"}],"value":1.5575459512917373},"netDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"cash@2020Q4","weight":-1}],"value":84684000},"freeCashFlow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2020"},{"ref":"capex@FY2020","weight":-1}],"value":1807733000},"capexOutflow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2020","weight":-1}],"value":-26633000},"grossMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":5.976117714488804},"operatingMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":2.609686566902686},"netMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":2.6488262840295036},"currentRatio@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2020"},{"ref":"currentLiabilities@FY2020"}],"value":1.5575459512917373},"netDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"cash@FY2020","weight":-1}],"value":84684000},"freeCashFlow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q1"},{"ref":"capex@2021Q1","weight":-1}],"value":20724000},"capexOutflow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q1","weight":-1}],"value":-4253000},"grossMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":6.166554700999026},"operatingMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":2.8699655437299834},"netMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":1.7781281850992932},"currentRatio@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q1"},{"ref":"currentLiabilities@2021Q1"}],"value":1.714738624118894},"netDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"cash@2021Q1","weight":-1}],"value":53222000},"freeCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q2"},{"ref":"capex@2021Q2","weight":-1}],"value":274480000},"capexOutflow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q2","weight":-1}],"value":-4861000},"grossMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":5.620365983275922},"operatingMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":2.525276066810943},"netMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":1.58963260811105},"currentRatio@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q2"},{"ref":"currentLiabilities@2021Q2"}],"value":1.6953621851238663},"netDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"cash@2021Q2","weight":-1}],"value":-159549000},"freeCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q3"},{"ref":"capex@2021Q3","weight":-1}],"value":-60524000},"capexOutflow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q3","weight":-1}],"value":-4997000},"grossMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":6.003805599470258},"operatingMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":2.8462104556425656},"netMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":1.8187792583306064},"currentRatio@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q3"},{"ref":"currentLiabilities@2021Q3"}],"value":2.396426055542843},"netDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"cash@2021Q3","weight":-1}],"value":-33915000},"freeCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q4"},{"ref":"capex@2021Q4","weight":-1}],"value":535420000},"capexOutflow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q4","weight":-1}],"value":-25576000},"grossMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":6.041592401384513},"operatingMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":1.187379754299219},"netMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":0.7650949490640252},"currentRatio@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q4"},{"ref":"currentLiabilities@2021Q4"}],"value":1.245947944473074},"netDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"cash@2021Q4","weight":-1}],"value":2961203000},"freeCashFlow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2021"},{"ref":"capex@FY2021","weight":-1}],"value":770100000},"capexOutflow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2021","weight":-1}],"value":-39687000},"grossMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":5.97685803476283},"operatingMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":1.9713249461024898},"netMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":1.2496580251721943},"currentRatio@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2021"},{"ref":"currentLiabilities@FY2021"}],"value":1.245947944473074},"netDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"cash@FY2021","weight":-1}],"value":2961203000},"freeCashFlow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q1"},{"ref":"capex@2022Q1","weight":-1}],"value":-1345665000},"capexOutflow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q1","weight":-1}],"value":-25217000},"grossMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":6.261554235019225},"operatingMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":1.437881905060363},"netMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":0.855360030593452},"currentRatio@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q1"},{"ref":"currentLiabilities@2022Q1"}],"value":1.2460642728790092},"netDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"cash@2022Q1","weight":-1}],"value":3425013000},"freeCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q2"},{"ref":"capex@2022Q2","weight":-1}],"value":1014682000},"capexOutflow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q2","weight":-1}],"value":-21284000},"grossMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":6.259345658365592},"operatingMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":1.6551438064869388},"netMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":0.9752392812711058},"currentRatio@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q2"},{"ref":"currentLiabilities@2022Q2"}],"value":1.2643799590005476},"netDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"cash@2022Q2","weight":-1}],"value":3381113000},"freeCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q3"},{"ref":"capex@2022Q3","weight":-1}],"value":-99332000},"capexOutflow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q3","weight":-1}],"value":-32021000},"grossMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":5.965257420755355},"operatingMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":1.5728878812535878},"netMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":0.9692249033526449},"currentRatio@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q3"},{"ref":"currentLiabilities@2022Q3"}],"value":1.2480441923917984},"netDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"cash@2022Q3","weight":-1}],"value":3531437000},"freeCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q4"},{"ref":"capex@2022Q4","weight":-1}],"value":315420000},"capexOutflow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q4","weight":-1}],"value":13231000},"grossMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":6.522167679296542},"operatingMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":2.056640105583736},"netMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":1.3615927220880755},"currentRatio@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q4"},{"ref":"currentLiabilities@2022Q4"}],"value":1.2478673781117837},"netDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"cash@2022Q4","weight":-1}],"value":3581189000},"freeCashFlow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2022"},{"ref":"capex@FY2022","weight":-1}],"value":-114895000},"capexOutflow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2022","weight":-1}],"value":-65291000},"grossMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":6.255952274973249},"operatingMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":1.6856092048272313},"netMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":1.0447019519660412},"currentRatio@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2022"},{"ref":"currentLiabilities@FY2022"}],"value":1.2478673781117837},"netDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"cash@FY2022","weight":-1}],"value":3581189000},"freeCashFlow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q1"},{"ref":"capex@2023Q1","weight":-1}],"value":-140073000},"capexOutflow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q1","weight":-1}],"value":-37278000},"grossMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":6.634990969808277},"operatingMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":1.9712706551131869},"netMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":1.104237377053429},"currentRatio@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q1"},{"ref":"currentLiabilities@2023Q1"}],"value":1.2643734734604402},"netDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"cash@2023Q1","weight":-1}],"value":3276667000},"freeCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q2"},{"ref":"capex@2023Q2","weight":-1}],"value":677214000},"capexOutflow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q2","weight":-1}],"value":-30331000},"grossMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":6.851098738711165},"netDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"cash@2026Q1","weight":-1}],"value":3159670000},"operatingMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":1.7983271943840065},"netMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":0.9464217496588708},"currentRatio@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q2"},{"ref":"currentLiabilities@2023Q2"}],"value":1.2989114816319116},"netDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"cash@2023Q2","weight":-1}],"value":2953295000},"freeCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q3"},{"ref":"capex@2023Q3","weight":-1}],"value":552147000},"capexOutflow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q3","weight":-1}],"value":-39808000},"grossMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":6.957236482776725},"operatingMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":1.720790953693659},"netMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":0.9975348507211179},"currentRatio@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q3"},{"ref":"currentLiabilities@2023Q3"}],"value":1.2341277909598634},"netDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"cash@2023Q3","weight":-1}],"value":2828460000},"freeCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q4"},{"ref":"capex@2023Q4","weight":-1}],"value":168078000},"capexOutflow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q4","weight":-1}],"value":-42590000},"grossMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":7.06987829646986},"operatingMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":1.9903374024262412},"netMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":1.301714560654157},"currentRatio@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q4"},{"ref":"currentLiabilities@2023Q4"}],"value":1.1998758331111943},"netDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"cash@2023Q4","weight":-1}],"value":3049111000},"freeCashFlow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2023"},{"ref":"capex@FY2023","weight":-1}],"value":1257366000},"capexOutflow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2023","weight":-1}],"value":-150007000},"grossMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":6.874816090287663},"operatingMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":1.8730331129914863},"netMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":1.0892302472455417},"currentRatio@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2023"},{"ref":"currentLiabilities@FY2023"}],"value":1.1998758331111943},"netDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"cash@FY2023","weight":-1}],"value":3049111000},"ebit@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2023"},{"ref":"interestExpense@FY2023"}],"value":1077826000},"freeCashFlow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q1"},{"ref":"capex@2024Q1","weight":-1}],"value":343621000},"capexOutflow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q1","weight":-1}],"value":-41088000},"grossMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":7.196764165915279},"operatingMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":2.165055616524438},"netMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":1.2316628543325836},"currentRatio@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q1"},{"ref":"currentLiabilities@2024Q1"}],"value":1.2180130334242067},"netDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"cash@2024Q1","weight":-1}],"value":2978228000},"freeCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q2"},{"ref":"capex@2024Q2","weight":-1}],"value":-152530000},"capexOutflow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q2","weight":-1}],"value":-37822000},"grossMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":6.979878272784708},"operatingMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":1.892384148217783},"netMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":1.029580923533479},"currentRatio@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q2"},{"ref":"currentLiabilities@2024Q2"}],"value":1.2639348184752264},"netDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"cash@2024Q2","weight":-1}],"value":3422078000},"freeCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q3"},{"ref":"capex@2024Q3","weight":-1}],"value":338640000},"capexOutflow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q3","weight":-1}],"value":-47142000},"grossMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":6.544547826338031},"operatingMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":2.0625464088093795},"netMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":1.215931235151224},"currentRatio@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q3"},{"ref":"currentLiabilities@2024Q3"}],"value":1.254364526602659},"netDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"cash@2024Q3","weight":-1}],"value":3196279000},"freeCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q4"},{"ref":"capex@2024Q4","weight":-1}],"value":512881000},"capexOutflow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q4","weight":-1}],"value":-49060000},"grossMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":6.5697299445873005},"operatingMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":2.0499902711106643},"netMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":1.2294564387796623},"currentRatio@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q4"},{"ref":"currentLiabilities@2024Q4"}],"value":1.2382791361943555},"netDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"cash@2024Q4","weight":-1}],"value":2848113000},"freeCashFlow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2024"},{"ref":"capex@FY2024","weight":-1}],"value":1042612000},"capexOutflow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2024","weight":-1}],"value":-175112000},"grossMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":6.8111891863668435},"operatingMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":2.043047444592386},"netMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":1.178891842933629},"currentRatio@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2024"},{"ref":"currentLiabilities@FY2024"}],"value":1.2382791361943555},"netDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"cash@FY2024","weight":-1}],"value":2848113000},"ebit@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2024"},{"ref":"interestExpense@FY2024"}],"value":1185493000},"freeCashFlow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q1"},{"ref":"capex@2025Q1","weight":-1}],"value":-789522000},"capexOutflow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q1","weight":-1}],"value":-41525000},"grossMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":6.86778229150918},"operatingMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":2.095135829534686},"netMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":1.1529065374081655},"currentRatio@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q1"},{"ref":"currentLiabilities@2025Q1"}],"value":1.2685302148100113},"netDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"cash@2025Q1","weight":-1}],"value":3195146000},"ebit@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q1"},{"ref":"interestExpense@2025Q1"}],"value":127003000},"freeCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q2"},{"ref":"capex@2025Q2","weight":-1}],"value":542939000},"capexOutflow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q2","weight":-1}],"value":-30243000},"grossMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":7.000876135689634},"operatingMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":2.1954508519323994},"netMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":1.237234729764494},"currentRatio@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q2"},{"ref":"currentLiabilities@2025Q2"}],"value":1.2552432187960545},"netDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"cash@2025Q2","weight":-1}],"value":2956181000},"ebit@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q2"},{"ref":"interestExpense@2025Q2"}],"value":148096000},"freeCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q3"},{"ref":"capex@2025Q3","weight":-1}],"value":213920000},"grossMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":7.219081761562449},"operatingMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":2.451337697378123},"netMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":1.4490837729452908},"currentRatio@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q3"},{"ref":"currentLiabilities@2025Q3"}],"value":1.1958175990403763},"netDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"cash@2025Q3","weight":-1}],"value":3365783000},"freeCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q4"},{"ref":"capex@2025Q4","weight":-1}],"value":1422085000},"capexOutflow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q4","weight":-1}],"value":-38293000},"grossMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":6.874620953626014},"operatingMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":2.2939224840814907},"netMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":1.4293400018643039},"currentRatio@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q4"},{"ref":"currentLiabilities@2025Q4"}],"value":1.2065088040364795},"netDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"cash@2025Q4","weight":-1}],"value":2176001000},"freeCashFlow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2025"},{"ref":"capex@FY2025","weight":-1}],"value":1389422000},"capexOutflow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2025","weight":-1}],"value":-142282000},"grossMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":6.989466930726371},"operatingMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":2.263577547391229},"netMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":1.3240846952184713},"currentRatio@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2025"},{"ref":"currentLiabilities@FY2025"}],"value":1.2065088040364795},"netDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"cash@FY2025","weight":-1}],"value":2176001000},"ebit@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2025"},{"ref":"interestExpense@FY2025"}],"value":1413862000},"freeCashFlow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q1"},{"ref":"capex@2026Q1","weight":-1}],"value":-929013000},"capexOutflow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q1","weight":-1}],"value":-33147000},"grossMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":7.296378726007356},"operatingMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":2.851549175063419},"netMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":1.9049660752122315},"currentRatio@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q1"},{"ref":"currentLiabilities@2026Q1"}],"value":1.2177244572838155},"freeCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q2"},{"ref":"capex@2026Q2","weight":-1}],"value":-332433000},"capexOutflow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q2","weight":-1}],"value":-66822000},"grossMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":6.8427780127452555},"operatingMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":2.6532156399144147},"netMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":1.7067238394563464},"currentRatio@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q2"},{"ref":"currentLiabilities@2026Q2"}],"value":1.199241236127309},"netDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"cash@2026Q2","weight":-1}],"value":3626022000},"ebit@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q2"},{"ref":"interestExpense@2026Q2"}],"value":332092000},"freeCashFlow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2016"},{"ref":"capex@FY2016","weight":-1}],"value":201471000},"totalCosts@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2016"},{"ref":"operatingIncome@FY2016","weight":-1}],"value":13682241000},"capexOutflow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2016","weight":-1}],"value":-123233000},"grossMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":9.123736820445295},"operatingMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":2.699476604656988},"netMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":1.6708058840391906},"currentRatio@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2016"},{"ref":"currentLiabilities@FY2016"}],"value":1.6131550086976465},"netDebt@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2016"},{"ref":"cash@FY2016","weight":-1}],"value":220378000},"ebit@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2016"},{"ref":"interestExpense@FY2016"}],"value":387194000},"freeCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q3"},{"ref":"capex@2017Q3","weight":-1}],"value":38634000},"totalCosts@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q3"},{"ref":"operatingIncome@2017Q3","weight":-1}],"value":4154470000},"capexOutflow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q3","weight":-1}],"value":-26830000},"grossMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":8.767162237302434},"operatingMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":2.8577267538463196},"netMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":1.7575056948300625},"currentRatio@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q3"},{"ref":"currentLiabilities@2017Q3"}],"value":1.6059688565719152},"netDebt@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"cash@2017Q3","weight":-1}],"value":320820000},"freeCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q4"},{"ref":"capex@2017Q4","weight":-1}],"value":231517000},"ebitda@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2026Q1"},{"ref":"depreciationAndAmortization@2026Q1"}],"value":440549000},"totalCosts@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q4"},{"ref":"operatingIncome@2017Q4","weight":-1}],"value":5153645000},"capexOutflow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q4","weight":-1}],"value":-25416000},"grossMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":8.666239824453767},"operatingMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":2.9788340355019516},"netMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":1.6969519437291187},"currentRatio@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q4"},{"ref":"currentLiabilities@2017Q4"}],"value":1.420312792687927},"netDebt@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"cash@2017Q4","weight":-1}],"value":585401000},"freeCashFlow@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2009"},{"ref":"capex@FY2009","weight":-1}],"value":237029000},"totalCosts@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2009"},{"ref":"operatingIncome@FY2009","weight":-1}],"value":7569548000},"capexOutflow@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2009","weight":-1}],"value":-25011000},"grossMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":5.480233241877361},"operatingMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":1.9386602000182143},"netMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":1.161610462849957},"totalCosts@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q3"},{"ref":"operatingIncome@2010Q3","weight":-1}],"value":2124912000},"grossMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":5.735655235073259},"operatingMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":2.3956095038000687},"netMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":1.4199845112642429},"freeCashFlow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q4"},{"ref":"capex@2010Q4","weight":-1}],"value":-38405000},"totalCosts@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q4"},{"ref":"operatingIncome@2010Q4","weight":-1}],"value":2403616000},"capexOutflow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q4","weight":-1}],"value":-5507000},"grossMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":5.709325527453939},"operatingMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":2.617630078295131},"netMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":1.5205663989304055},"currentRatio@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2010Q4"},{"ref":"currentLiabilities@2010Q4"}],"value":1.681262975567881},"netDebt@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"cash@2010Q4","weight":-1}],"value":52295000},"freeCashFlow@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2010"},{"ref":"capex@FY2010","weight":-1}],"value":-78554000},"totalCosts@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2010"},{"ref":"operatingIncome@FY2010","weight":-1}],"value":8414991000},"capexOutflow@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2010","weight":-1}],"value":-12653000},"grossMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":5.707080949801031},"operatingMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":2.3118962180906952},"netMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":1.4853251183141767},"currentRatio@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2010"},{"ref":"currentLiabilities@FY2010"}],"value":1.681262975567881},"netDebt@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2010"},{"ref":"cash@FY2010","weight":-1}],"value":52295000},"freeCashFlow@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q1"},{"ref":"capex@2011Q1","weight":-1}],"value":50794000},"totalCosts@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q1"},{"ref":"operatingIncome@2011Q1","weight":-1}],"value":2450081000},"capexOutflow@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q1","weight":-1}],"value":-8629000},"grossMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":5.749691915100518},"operatingMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":2.0333603365782547},"netMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":1.188396015248703},"freeCashFlow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q2"},{"ref":"capex@2011Q2","weight":-1}],"value":95509000},"totalCosts@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q2"},{"ref":"operatingIncome@2011Q2","weight":-1}],"value":2441642000},"capexOutflow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q2","weight":-1}],"value":-7322000},"grossMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":5.814083008187349},"operatingMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":2.1700439377803207},"netMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":1.258152689997043},"freeCashFlow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q3"},{"ref":"capex@2011Q3","weight":-1}],"value":-51610000},"totalCosts@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q3"},{"ref":"operatingIncome@2011Q3","weight":-1}],"value":2505615000},"capexOutflow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q3","weight":-1}],"value":-5384000},"grossMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":5.977645790478175},"operatingMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":2.5861026626539143},"netMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":1.5176509146299977},"currentRatio@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q3"},{"ref":"currentLiabilities@2011Q3"}],"value":1.834264156168912},"freeCashFlow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q4"},{"ref":"capex@2011Q4","weight":-1}],"value":84307000},"totalCosts@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q4"},{"ref":"operatingIncome@2011Q4","weight":-1}],"value":2756274000},"capexOutflow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q4","weight":-1}],"value":-18818000},"grossMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":6.61185911436618},"operatingMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":2.9812694321765343},"netMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":1.766051114214119},"currentRatio@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q4"},{"ref":"currentLiabilities@2011Q4"}],"value":1.776942735778315},"netDebt@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"cash@2011Q4","weight":-1}],"value":315451000},"freeCashFlow@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2011"},{"ref":"capex@FY2011","weight":-1}],"value":179000000},"totalCosts@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2011"},{"ref":"operatingIncome@FY2011","weight":-1}],"value":10153612000},"capexOutflow@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2011","weight":-1}],"value":-40153000},"grossMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":6.05675015177947},"operatingMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":2.4614019043520363},"netMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":1.4441240211184803},"currentRatio@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2011"},{"ref":"currentLiabilities@FY2011"}],"value":1.776942735778315},"netDebt@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2011"},{"ref":"cash@FY2011","weight":-1}],"value":315451000},"freeCashFlow@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q1"},{"ref":"capex@2012Q1","weight":-1}],"value":69573000},"totalCosts@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q1"},{"ref":"operatingIncome@2012Q1","weight":-1}],"value":2396706000},"capexOutflow@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q1","weight":-1}],"value":-4605000},"grossMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":6.879034938923735},"operatingMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":2.6004046013035347},"netMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":1.553342268481981},"currentRatio@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q1"},{"ref":"currentLiabilities@2012Q1"}],"value":1.9432207359952374},"netDebt@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q1"},{"ref":"cash@2012Q1","weight":-1}],"value":152034000},"freeCashFlow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q2"},{"ref":"capex@2012Q2","weight":-1}],"value":45501000},"totalCosts@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q2"},{"ref":"operatingIncome@2012Q2","weight":-1}],"value":2423478000},"grossMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":6.300791969063948},"operatingMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":2.389279196584178},"netMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":1.3844858162098503},"currentRatio@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q2"},{"ref":"currentLiabilities@2012Q2"}],"value":1.8749337818964864},"netDebt@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q2"},{"ref":"cash@2012Q2","weight":-1}],"value":193490000},"freeCashFlow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q3"},{"ref":"capex@2012Q3","weight":-1}],"value":92025000},"totalCosts@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q3"},{"ref":"operatingIncome@2012Q3","weight":-1}],"value":2519897000},"capexOutflow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q3","weight":-1}],"value":-4245000},"grossMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":5.895695217753715},"operatingMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":2.213897990956744},"netMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":1.363589796922561},"currentRatio@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q3"},{"ref":"currentLiabilities@2012Q3"}],"value":1.8291679222466979},"netDebt@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"cash@2012Q3","weight":-1}],"value":127591000},"freeCashFlow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q4"},{"ref":"capex@2012Q4","weight":-1}],"value":21213000},"totalCosts@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q4"},{"ref":"operatingIncome@2012Q4","weight":-1}],"value":2690414000},"capexOutflow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q4","weight":-1}],"value":-2941000},"grossMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":6.477241411235754},"operatingMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":2.699827056569355},"netMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":1.5782625080197},"currentRatio@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q4"},{"ref":"currentLiabilities@2012Q4"}],"value":1.7263992207168362},"netDebt@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"cash@2012Q4","weight":-1}],"value":111587000},"freeCashFlow@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2012"},{"ref":"capex@FY2012","weight":-1}],"value":228312000},"totalCosts@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2012"},{"ref":"operatingIncome@FY2012","weight":-1}],"value":10030495000},"capexOutflow@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2012","weight":-1}],"value":-14481000},"grossMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":6.385071732487275},"operatingMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":2.4793332987863406},"netMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":1.471740770775811},"currentRatio@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2012"},{"ref":"currentLiabilities@FY2012"}],"value":1.7263992207168362},"netDebt@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2012"},{"ref":"cash@FY2012","weight":-1}],"value":111587000},"freeCashFlow@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q1"},{"ref":"capex@2013Q1","weight":-1}],"value":37864000},"totalCosts@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q1"},{"ref":"operatingIncome@2013Q1","weight":-1}],"value":2404899000},"capexOutflow@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q1","weight":-1}],"value":-3041000},"grossMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":6.342836731700043},"operatingMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":2.273208446387594},"netMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":1.3560009411424314},"currentRatio@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q1"},{"ref":"currentLiabilities@2013Q1"}],"value":1.8338659657634182},"netDebt@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"cash@2013Q1","weight":-1}],"value":65651000},"freeCashFlow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q2"},{"ref":"capex@2013Q2","weight":-1}],"value":45481000},"totalCosts@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q2"},{"ref":"operatingIncome@2013Q2","weight":-1}],"value":2539397000},"capexOutflow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q2","weight":-1}],"value":-5086000},"grossMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":5.973309006348401},"operatingMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":2.0052783074222384},"netMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":1.1873683365613668},"currentRatio@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q2"},{"ref":"currentLiabilities@2013Q2"}],"value":1.7852731584639454},"netDebt@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"cash@2013Q2","weight":-1}],"value":-149211000},"freeCashFlow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q3"},{"ref":"capex@2013Q3","weight":-1}],"value":19399000},"totalCosts@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q3"},{"ref":"operatingIncome@2013Q3","weight":-1}],"value":2670414000},"capexOutflow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q3","weight":-1}],"value":-7216000},"grossMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":6.008969561211348},"operatingMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":2.3226415763778876},"netMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":1.7049189202436217},"currentRatio@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q3"},{"ref":"currentLiabilities@2013Q3"}],"value":1.755713513191199},"freeCashFlow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q4"},{"ref":"capex@2013Q4","weight":-1}],"value":-96002000},"totalCosts@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q4"},{"ref":"operatingIncome@2013Q4","weight":-1}],"value":2989626000},"capexOutflow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q4","weight":-1}],"value":-13622000},"grossMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":5.878064798527387},"operatingMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":2.26949468969298},"netMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":1.3562376044073798},"currentRatio@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q4"},{"ref":"currentLiabilities@2013Q4"}],"value":1.6384089890453555},"netDebt@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"cash@2013Q4","weight":-1}],"value":-86217000},"freeCashFlow@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2013"},{"ref":"capex@FY2013","weight":-1}],"value":6742000},"totalCosts@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2013"},{"ref":"operatingIncome@FY2013","weight":-1}],"value":10604336000},"capexOutflow@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2013","weight":-1}],"value":-28965000},"grossMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":6.039281655860621},"operatingMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":2.220602657553173},"netMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":1.4037316540349227},"currentRatio@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2013"},{"ref":"currentLiabilities@FY2013"}],"value":1.6384089890453555},"netDebt@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2013"},{"ref":"cash@FY2013","weight":-1}],"value":-86217000},"ebit@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2013"},{"ref":"interestExpense@FY2013"}],"value":258488000},"freeCashFlow@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q1"},{"ref":"capex@2014Q1","weight":-1}],"value":-39311000},"totalCosts@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q1"},{"ref":"operatingIncome@2014Q1","weight":-1}],"value":2965034000},"capexOutflow@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q1","weight":-1}],"value":-4293000},"grossMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":6.826795252303944},"operatingMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":2.0465915908376124},"netMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":1.2691510757902915},"currentRatio@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q1"},{"ref":"currentLiabilities@2014Q1"}],"value":1.5371506016391345},"netDebt@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"cash@2014Q1","weight":-1}],"value":133423000},"freeCashFlow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q2"},{"ref":"capex@2014Q2","weight":-1}],"value":-180700000},"totalCosts@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q2"},{"ref":"operatingIncome@2014Q2","weight":-1}],"value":3385452000},"capexOutflow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q2","weight":-1}],"value":-15976000},"grossMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":8.079084184755619},"operatingMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":1.9714003188037763},"netMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":1.1452323488831009},"currentRatio@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q2"},{"ref":"currentLiabilities@2014Q2"}],"value":1.4063434230744034},"netDebt@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"cash@2014Q2","weight":-1}],"value":74337000},"freeCashFlow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q3"},{"ref":"capex@2014Q3","weight":-1}],"value":-66819000},"totalCosts@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q3"},{"ref":"operatingIncome@2014Q3","weight":-1}],"value":3456400000},"capexOutflow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q3","weight":-1}],"value":-19952000},"grossMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":8.478214257629409},"operatingMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":2.229066401297578},"netMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":1.272515686515226},"currentRatio@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q3"},{"ref":"currentLiabilities@2014Q3"}],"value":1.4341173468049127},"netDebt@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"cash@2014Q3","weight":-1}],"value":146937000},"freeCashFlow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q4"},{"ref":"capex@2014Q4","weight":-1}],"value":-5319000},"totalCosts@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q4"},{"ref":"operatingIncome@2014Q4","weight":-1}],"value":3724197000},"capexOutflow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q4","weight":-1}],"value":-17156000},"grossMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":8.201693101934193},"operatingMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":2.6065746499160927},"netMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":1.492728961164726},"currentRatio@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q4"},{"ref":"currentLiabilities@2014Q4"}],"value":1.4329086400593152},"netDebt@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"cash@2014Q4","weight":-1}],"value":84103000},"freeCashFlow@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2014"},{"ref":"capex@FY2014","weight":-1}],"value":-292149000},"totalCosts@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2014"},{"ref":"operatingIncome@FY2014","weight":-1}],"value":13531083000},"capexOutflow@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2014","weight":-1}],"value":-57377000},"ebitda@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2026Q2"},{"ref":"depreciationAndAmortization@2026Q2"}],"value":437371000},"grossMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":7.941015593670044},"operatingMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":2.2291628581482543},"netMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":1.3008622365257931},"currentRatio@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2014"},{"ref":"currentLiabilities@FY2014"}],"value":1.4329086400593152},"netDebt@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2014"},{"ref":"cash@FY2014","weight":-1}],"value":84103000},"ebit@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2014"},{"ref":"interestExpense@FY2014"}],"value":312304000},"freeCashFlow@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q1"},{"ref":"capex@2015Q1","weight":-1}],"value":185775000},"totalCosts@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q1"},{"ref":"operatingIncome@2015Q1","weight":-1}],"value":3123511000},"capexOutflow@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q1","weight":-1}],"value":-22400000},"grossMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":8.999899452233254},"operatingMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":2.465200168120862},"netMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":1.4464826704987233},"currentRatio@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q1"},{"ref":"currentLiabilities@2015Q1"}],"value":1.57486126984597},"netDebt@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"cash@2015Q1","weight":-1}],"value":90547000},"freeCashFlow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q2"},{"ref":"capex@2015Q2","weight":-1}],"value":104467000},"totalCosts@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q2"},{"ref":"operatingIncome@2015Q2","weight":-1}],"value":3164424000},"capexOutflow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q2","weight":-1}],"value":-22931000},"grossMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":9.22184471315714},"operatingMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":2.746370765124309},"netMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":1.5942663697816544},"currentRatio@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q2"},{"ref":"currentLiabilities@2015Q2"}],"value":1.9932348386234031},"netDebt@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"cash@2015Q2","weight":-1}],"value":439102000},"freeCashFlow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q3"},{"ref":"capex@2015Q3","weight":-1}],"value":195685000},"totalCosts@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q3"},{"ref":"operatingIncome@2015Q3","weight":-1}],"value":3251258000},"capexOutflow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q3","weight":-1}],"value":-26164000},"grossMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":8.725424503913985},"operatingMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":2.4389526657918577},"netMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":1.4454753240549167},"currentRatio@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q3"},{"ref":"currentLiabilities@2015Q3"}],"value":1.9645015253498064},"netDebt@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"cash@2015Q3","weight":-1}],"value":429435000},"freeCashFlow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q4"},{"ref":"capex@2015Q4","weight":-1}],"value":55311000},"totalCosts@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q4"},{"ref":"operatingIncome@2015Q4","weight":-1}],"value":3444652000},"capexOutflow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q4","weight":-1}],"value":-28611000},"grossMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":8.810415320864195},"operatingMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":2.9570795947844517},"netMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":1.7510903289002728},"currentRatio@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q4"},{"ref":"currentLiabilities@2015Q4"}],"value":1.9027540498509767},"netDebt@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"cash@2015Q4","weight":-1}],"value":302726000},"freeCashFlow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2015"},{"ref":"capex@FY2015","weight":-1}],"value":541238000},"totalCosts@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2015"},{"ref":"operatingIncome@FY2015","weight":-1}],"value":12983845000},"capexOutflow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2015","weight":-1}],"value":-100106000},"grossMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":8.935039195489534},"operatingMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":2.6581305084861393},"netMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":1.5633437811155269},"currentRatio@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2015"},{"ref":"currentLiabilities@FY2015"}],"value":1.9027540498509767},"netDebt@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2015"},{"ref":"cash@FY2015","weight":-1}],"value":302726000},"ebit@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2015"},{"ref":"interestExpense@FY2015"}],"value":355130000},"freeCashFlow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q1"},{"ref":"capex@2016Q1","weight":-1}],"value":107484000},"totalCosts@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q1"},{"ref":"operatingIncome@2016Q1","weight":-1}],"value":3049996000},"capexOutflow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q1","weight":-1}],"value":-35859000},"grossMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":9.092334261788533},"operatingMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":2.419550412685859},"netMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":1.4896874926014725},"currentRatio@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q1"},{"ref":"currentLiabilities@2016Q1"}],"value":2.078212218546966},"netDebt@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"cash@2016Q1","weight":-1}],"value":257116000},"freeCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q2"},{"ref":"capex@2016Q2","weight":-1}],"value":108929000},"totalCosts@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q2"},{"ref":"operatingIncome@2016Q2","weight":-1}],"value":3304193000},"capexOutflow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q2","weight":-1}],"value":-31676000},"grossMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":8.700402041841112},"operatingMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":2.2283184578542556},"netMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":1.312679778866631},"currentRatio@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q2"},{"ref":"currentLiabilities@2016Q2"}],"value":1.9744289466169993},"netDebt@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"cash@2016Q2","weight":-1}],"value":35532000},"freeCashFlow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q3"},{"ref":"capex@2016Q3","weight":-1}],"value":-37952000},"totalCosts@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q3"},{"ref":"operatingIncome@2016Q3","weight":-1}],"value":3571792000},"capexOutflow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q3","weight":-1}],"value":-27626000},"grossMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":8.882112281439877},"operatingMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":2.6710345537948244},"netMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":1.5996451046292808},"currentRatio@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q3"},{"ref":"currentLiabilities@2016Q3"}],"value":1.7087670364081375},"netDebt@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"cash@2016Q3","weight":-1}],"value":397262000},"freeCashFlow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q4"},{"ref":"capex@2016Q4","weight":-1}],"value":23010000},"totalCosts@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q4"},{"ref":"operatingIncome@2016Q4","weight":-1}],"value":3756260000},"capexOutflow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q4","weight":-1}],"value":-28072000},"grossMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":9.745190385556416},"operatingMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":3.3610829395750135},"netMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":2.1950128920152863},"currentRatio@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q4"},{"ref":"currentLiabilities@2016Q4"}],"value":1.6131550086976465},"freeCashFlow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q1"},{"ref":"capex@2017Q1","weight":-1}],"value":-207276000},"totalCosts@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q1"},{"ref":"operatingIncome@2017Q1","weight":-1}],"value":3419110000},"capexOutflow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q1","weight":-1}],"value":-21646000},"grossMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":9.707347816689573},"operatingMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":2.890167171797644},"netMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":1.7549360683399469},"currentRatio@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q1"},{"ref":"currentLiabilities@2017Q1"}],"value":1.6826414864600545},"netDebt@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"cash@2017Q1","weight":-1}],"value":380252000},"freeCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q2"},{"ref":"capex@2017Q2","weight":-1}],"value":16343000},"totalCosts@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q2"},{"ref":"operatingIncome@2017Q2","weight":-1}],"value":3811138000},"capexOutflow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q2","weight":-1}],"value":-23654000},"grossMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":9.456800197547524},"operatingMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":3.178899404207234},"netMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":1.8583084281862923},"currentRatio@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q2"},{"ref":"currentLiabilities@2017Q2"}],"value":1.6229323179912676},"netDebt@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"cash@2017Q2","weight":-1}],"value":273466000},"fcfMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":0.4723474771643267},"fcfMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":-0.6238997629830749},"fcfMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":0.8296998480730831},"fcfMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":-2.6657166296025023},"fcfMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":2.9445368498660165},"fcfMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":-0.14200062655994175},"fcfMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":-3.564180877512381},"fcfMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":1.3858035687919161},"fcfMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":3.4952436940844107},"fcfMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":16.02216508181228},"fcfMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":2.163065804508345},"fcfMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":0.15292730451964998},"fcfMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":25.400095908500425},"fcfMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":5.237299158500524},"fcfMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":6.340453259336701},"fcfMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":9.049003486483308},"fcfMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":0.4195979197467349},"fcfMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":4.686498230696666},"fcfMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":-1.1623440771997424},"fcfMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":3.429702845989739},"fcfMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":2.435933077981585},"fcfMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":-8.69855850464419},"fcfMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":6.645028736804584},"fcfMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":-0.6468575812129198},"fcfMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":1.9412902188256653},"fcfMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":-0.184292554465311},"fcfMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":-0.9260797635972037},"fcfMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":4.815872765735817},"fcfMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":3.9550334995986924},"fcfMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":1.166616437521352},"fcfMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":2.184618038378873},"fcfMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":2.4587819626592804},"fcfMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":-1.0935690140772365},"fcfMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":2.30607178404316},"fcfMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":3.2369526379490554},"fcfMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":1.7836929841555278},"fcfMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":-5.4330988093828205},"fcfMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":3.632594388650313},"fcfMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":1.3668202593022623},"fcfMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":8.182712148011927},"fcfMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":2.222787624628276},"fcfMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":-5.413450739278225},"fcfMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":-1.6982690971300722},"fcfMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":1.43275021606352},"fcfMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":0.9033630245475118},"fcfMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":4.358478180123523},"fcfMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":3.0706432288228944},"fcfMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":-1.555976460816984},"fcfMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":-0.9119191338985512},"fcfMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":2.0310012179449757},"fcfMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":3.8267859389486825},"fcfMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":-2.0065058844157746},"fcfMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":2.967541731330591},"fcfMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":1.719526909155184},"fcfMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":2.827373090680922},"fcfMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":1.8326493606610927},"fcfMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":3.5710848647314575},"fcfMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":0.7671787942855613},"fcfMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":2.219744734022348},"fcfMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":1.53866222048659},"fcfMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":1.7551008909989771},"fcfMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":0.7095690316407288},"fcfMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":-3.1382935426705867},"fcfMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":0.062165957103092216},"fcfMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":-1.2986854241713865},"fcfMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":-5.232319927262935},"fcfMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":-1.8901041581216576},"fcfMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":-0.1390999534764397},"fcfMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":-2.1109657150247947},"fcfMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":5.801012847006893},"fcfMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":3.210630081581912},"fcfMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":5.871952809526196},"fcfMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":1.558224450694258},"fcfMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":4.057743970283686},"fcfMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":3.43880354054329},"fcfMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":3.223229241967522},"fcfMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":-1.0341668542329394},"fcfMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":0.591988169498485},"fcfMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":-5.8870693570252115},"fcfMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":0.4151902258687671},"ebitda@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2017"},{"ref":"depreciationAndAmortization@FY2017"}],"value":670356000},"ebitda@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2023"},{"ref":"depreciationAndAmortization@FY2023"}],"value":1496141000},"ebitda@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2024"},{"ref":"depreciationAndAmortization@FY2024"}],"value":1593025000},"ebitda@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q1"},{"ref":"depreciationAndAmortization@2025Q1"}],"value":226713000},"ebitda@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q2"},{"ref":"depreciationAndAmortization@2025Q2"}],"value":251691000},"ebitda@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2025"},{"ref":"depreciationAndAmortization@FY2025"}],"value":1828081000},"#1005":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"equity@2020Q1"}],"value":6537828000},"debtToCapital@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"#1005"}],"scale":100,"value":41.02493978122398},"#1006":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"equity@2020Q2"}],"value":6479858000},"debtToCapital@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"#1006"}],"scale":100,"value":40.82615699294645},"#1007":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"equity@2020Q3"}],"value":6703391000},"debtToCapital@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"#1007"}],"scale":100,"value":38.932668555362504},"#1008":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"equity@2020Q4"}],"value":5835560000},"debtToCapital@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"#1008"}],"scale":100,"value":25.64792410668385},"#1009":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"equity@FY2020"}],"value":5835560000},"debtToCapital@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2020"},{"ref":"#1009"}],"scale":100,"value":25.64792410668385},"#1010":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"equity@2021Q1"}],"value":3626268000},"debtToCapital@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"#1010"}],"scale":100,"value":41.281284229406104},"#1011":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"equity@2021Q2"}],"value":3752993000},"debtToCapital@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"#1011"}],"scale":100,"value":39.89682368179211},"#1012":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"equity@2021Q3"}],"value":6354739000},"debtToCapital@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"#1012"}],"scale":100,"value":63.203996261687536},"#1013":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"equity@2021Q4"}],"value":11861151000},"debtToCapital@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"#1013"}],"scale":100,"value":33.345633994542354},"#1014":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"equity@FY2021"}],"value":11861151000},"debtToCapital@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2021"},{"ref":"#1014"}],"scale":100,"value":33.345633994542354},"#1015":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"equity@2022Q1"}],"value":11957077000},"debtToCapital@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"#1015"}],"scale":100,"value":32.91122069382007},"#1016":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"equity@2022Q2"}],"value":11884292000},"debtToCapital@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"#1016"}],"scale":100,"value":32.838531735840895},"#1017":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"equity@2022Q3"}],"value":11653901000},"debtToCapital@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"#1017"}],"scale":100,"value":33.31285378175085},"#1018":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"equity@2022Q4"}],"value":12129299000},"debtToCapital@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"#1018"}],"scale":100,"value":33.83371949195085},"#1019":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"equity@FY2022"}],"value":12129299000},"debtToCapital@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2022"},{"ref":"#1019"}],"scale":100,"value":33.83371949195085},"#1020":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"equity@2023Q1"}],"value":11964538000},"debtToCapital@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"#1020"}],"scale":100,"value":31.89385164725959},"#1021":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"equity@2023Q2"}],"value":12074144000},"debtToCapital@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"#1021"}],"scale":100,"value":31.516718700721146},"#1022":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"equity@2023Q3"}],"value":12447080000},"debtToCapital@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"#1022"}],"scale":100,"value":32.77340548948026},"#1023":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"equity@2023Q4"}],"value":12266069000},"debtToCapital@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"#1023"}],"scale":100,"value":33.28602668059343},"#1024":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"equity@FY2023"}],"value":12266069000},"debtToCapital@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2023"},{"ref":"#1024"}],"scale":100,"value":33.28602668059343},"#1025":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"equity@2024Q1"}],"value":12111349000},"debtToCapital@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"#1025"}],"scale":100,"value":33.10262135126318},"#1026":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"equity@2024Q2"}],"value":12552186000},"debtToCapital@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"#1026"}],"scale":100,"value":36.61295331347066},"#1027":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"equity@2024Q3"}],"value":12214285000},"debtToCapital@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"#1027"}],"scale":100,"value":33.1595504771667},"#1028":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"equity@2024Q4"}],"value":11942925000},"debtToCapital@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"#1028"}],"scale":100,"value":32.71804017859946},"#1029":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"equity@FY2024"}],"value":11942925000},"debtToCapital@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2024"},{"ref":"#1029"}],"scale":100,"value":32.71804017859946},"#1030":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"equity@2025Q1"}],"value":11787404000},"debtToCapital@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"#1030"}],"scale":100,"value":31.703409843253016},"#1031":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"equity@2025Q2"}],"value":12065647000},"debtToCapital@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"#1031"}],"scale":100,"value":30.858519232329606},"#1032":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"equity@2025Q3"}],"value":12693934000},"debtToCapital@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"#1032"}],"scale":100,"value":33.402828469093976},"#1033":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"equity@2025Q4"}],"value":13061819000},"debtToCapital@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"#1033"}],"scale":100,"value":35.30434773288468},"#1034":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"equity@FY2025"}],"value":13061819000},"debtToCapital@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2025"},{"ref":"#1034"}],"scale":100,"value":35.30434773288468},"#1035":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"equity@2026Q1"}],"value":13504963000},"debtToCapital@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"#1035"}],"scale":100,"value":34.96660449939774},"#1036":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"equity@2026Q2"}],"value":13670562000},"debtToCapital@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"#1036"}],"scale":100,"value":34.52822934419228},"#1037":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2016"},{"ref":"equity@FY2016"}],"value":2576893000},"debtToCapital@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2016"},{"ref":"#1037"}],"scale":100,"value":23.32634688363079},"#1038":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"equity@2017Q3"}],"value":2780956000},"debtToCapital@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"#1038"}],"scale":100,"value":20.283852027863798},"#1039":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"equity@2017Q4"}],"value":3423387000},"debtToCapital@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"#1039"}],"scale":100,"value":33.186110714330574},"#1040":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"equity@2010Q4"}],"value":1133160000},"debtToCapital@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"#1040"}],"scale":100,"value":12.38421758621907},"#1041":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2010"},{"ref":"equity@FY2010"}],"value":1133160000},"debtToCapital@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2010"},{"ref":"#1041"}],"scale":100,"value":12.38421758621907},"#1042":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"equity@2011Q4"}],"value":1551480000},"debtToCapital@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"#1042"}],"scale":100,"value":24.687524170469487},"#1043":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2011"},{"ref":"equity@FY2011"}],"value":1551480000},"debtToCapital@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2011"},{"ref":"#1043"}],"scale":100,"value":24.687524170469487},"#1044":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q1"},{"ref":"equity@2012Q1"}],"value":1444453000},"debtToCapital@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q1"},{"ref":"#1044"}],"scale":100,"value":15.285371002033296},"#1045":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q2"},{"ref":"equity@2012Q2"}],"value":1536494000},"debtToCapital@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q2"},{"ref":"#1045"}],"scale":100,"value":18.919956732665405},"#1046":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"equity@2012Q3"}],"value":1594961000},"debtToCapital@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"#1046"}],"scale":100,"value":18.8457899597545},"#1047":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"equity@2012Q4"}],"value":1594641000},"debtToCapital@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"#1047"}],"scale":100,"value":17.26319591682391},"#1048":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2012"},{"ref":"equity@FY2012"}],"value":1594641000},"debtToCapital@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2012"},{"ref":"#1048"}],"scale":100,"value":17.26319591682391},"#1049":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"equity@2013Q1"}],"value":1643618000},"debtToCapital@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"#1049"}],"scale":100,"value":18.114002158652436},"#1050":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"equity@2013Q2"}],"value":1423211000},"debtToCapital@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"#1050"}],"scale":100,"value":4.719960708566755},"#1051":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"equity@2013Q3"}],"value":1434875000},"debtToCapital@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"#1051"}],"scale":100,"value":4.755257426605105},"#1052":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"equity@2013Q4"}],"value":1477046000},"debtToCapital@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"#1052"}],"scale":100,"value":4.428094995010311},"#1053":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2013"},{"ref":"equity@FY2013"}],"value":1477046000},"debtToCapital@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2013"},{"ref":"#1053"}],"scale":100,"value":4.428094995010311},"#1054":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"equity@2014Q1"}],"value":1807767000},"debtToCapital@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"#1054"}],"scale":100,"value":15.589730313696402},"#1055":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"equity@2014Q2"}],"value":1860358000},"debtToCapital@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"#1055"}],"scale":100,"value":14.99345824835865},"#1056":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"equity@2014Q3"}],"value":1899710000},"debtToCapital@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"#1056"}],"scale":100,"value":14.454890483284291},"#1057":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"equity@2014Q4"}],"value":1918231000},"debtToCapital@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"#1057"}],"scale":100,"value":13.775504618578264},"#1058":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2014"},{"ref":"equity@FY2014"}],"value":1918231000},"debtToCapital@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2014"},{"ref":"#1058"}],"scale":100,"value":13.775504618578264},"#1059":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"equity@2015Q1"}],"value":1945132000},"debtToCapital@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"#1059"}],"scale":100,"value":13.383050610447004},"#1060":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"equity@2015Q2"}],"value":2382995000},"debtToCapital@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"#1060"}],"scale":100,"value":27.46992754915558},"#1061":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"equity@2015Q3"}],"value":2487296000},"debtToCapital@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"#1061"}],"scale":100,"value":29.651115106525317},"#1062":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"equity@2015Q4"}],"value":2438695000},"debtToCapital@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"#1062"}],"scale":100,"value":26.194255534209894},"#1063":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2015"},{"ref":"equity@FY2015"}],"value":2438695000},"debtToCapital@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2015"},{"ref":"#1063"}],"scale":100,"value":26.194255534209894},"#1064":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"equity@2016Q1"}],"value":2526145000},"debtToCapital@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"#1064"}],"scale":100,"value":27.897963101880535},"#1065":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"equity@2016Q2"}],"value":2499539000},"debtToCapital@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"#1065"}],"scale":100,"value":24.986127441900287},"#1066":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"equity@2016Q3"}],"value":2547327000},"debtToCapital@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"#1066"}],"scale":100,"value":24.36059445842642},"#1067":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"equity@2016Q4"}],"value":2576893000},"debtToCapital@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"#1067"}],"scale":100,"value":23.32634688363079},"#1068":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"equity@2017Q1"}],"value":2628618000},"debtToCapital@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"#1068"}],"scale":100,"value":22.460433581448502},"#1069":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"equity@2017Q2"}],"value":2695242000},"debtToCapital@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"#1069"}],"scale":100,"value":21.48348831014061},"#1070":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2016","weight":0.5},{"ref":"totalAssets@FY2017","weight":0.5}],"rule":"average-balance","value":6485812000},"returnOnAssets@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#1070"}],"scale":100,"value":4.6291813577081795},"#1071":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"}],"rule":"trailing-year","value":262549000},"#1072":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q1","weight":0.5},{"ref":"totalAssets@2018Q1","weight":0.5}],"rule":"average-balance","value":6282775500},"returnOnAssets@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1071"},{"ref":"#1072"}],"scale":100,"value":4.178869673124561},"#1073":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"}],"rule":"trailing-year","value":283143000},"#1074":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q2","weight":0.5},{"ref":"totalAssets@2018Q2","weight":0.5}],"rule":"average-balance","value":6422365000},"returnOnAssets@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1073"},{"ref":"#1074"}],"scale":100,"value":4.408703024508885},"#1075":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"}],"rule":"trailing-year","value":274920000},"#1076":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q3","weight":0.5},{"ref":"totalAssets@2018Q3","weight":0.5}],"rule":"average-balance","value":6498831000},"returnOnAssets@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1075"},{"ref":"#1076"}],"scale":100,"value":4.230299264590816},"#1077":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"}],"rule":"trailing-year","value":299982000},"#1078":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q4","weight":0.5},{"ref":"totalAssets@2018Q4","weight":0.5}],"rule":"average-balance","value":9649920500},"returnOnAssets@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1077"},{"ref":"#1078"}],"scale":100,"value":3.10864737175814},"#1079":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2017","weight":0.5},{"ref":"totalAssets@FY2018","weight":0.5}],"rule":"average-balance","value":9649920500},"returnOnAssets@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#1079"}],"scale":100,"value":3.1086370089784676},"#1080":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"}],"rule":"trailing-year","value":362990000},"#1081":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q1","weight":0.5},{"ref":"totalAssets@2019Q1","weight":0.5}],"rule":"average-balance","value":9109559000},"returnOnAssets@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1080"},{"ref":"#1081"}],"scale":100,"value":3.9847153962118256},"#1082":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"}],"rule":"trailing-year","value":383721000},"#1083":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q2","weight":0.5},{"ref":"totalAssets@2019Q2","weight":0.5}],"rule":"average-balance","value":9295883000},"returnOnAssets@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1082"},{"ref":"#1083"}],"scale":100,"value":4.127859612690908},"#1084":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"}],"rule":"trailing-year","value":439913000},"#1085":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q3","weight":0.5},{"ref":"totalAssets@2019Q3","weight":0.5}],"rule":"average-balance","value":9342314500},"returnOnAssets@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1084"},{"ref":"#1085"}],"scale":100,"value":4.708822422965957},"#1086":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"}],"rule":"trailing-year","value":500712000},"#1087":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q4","weight":0.5},{"ref":"totalAssets@2019Q4","weight":0.5}],"rule":"average-balance","value":11620729000},"returnOnAssets@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1086"},{"ref":"#1087"}],"scale":100,"value":4.308783037621822},"#1088":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2018","weight":0.5},{"ref":"totalAssets@FY2019","weight":0.5}],"rule":"average-balance","value":11620729000},"returnOnAssets@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#1088"}],"scale":100,"value":4.308783037621822},"#1089":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"}],"rule":"trailing-year","value":536190000},"#1090":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q1","weight":0.5},{"ref":"totalAssets@2020Q1","weight":0.5}],"rule":"average-balance","value":11244194500},"returnOnAssets@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1089"},{"ref":"#1090"}],"scale":100,"value":4.768594139847012},"#1091":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"}],"rule":"trailing-year","value":478677000},"#1092":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q2","weight":0.5},{"ref":"totalAssets@2020Q2","weight":0.5}],"rule":"average-balance","value":11957558500},"returnOnAssets@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1091"},{"ref":"#1092"}],"scale":100,"value":4.0031332483131905},"#1093":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"}],"rule":"trailing-year","value":490009000},"#1094":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q3","weight":0.5},{"ref":"totalAssets@2020Q3","weight":0.5}],"rule":"average-balance","value":12344717000},"returnOnAssets@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1093"},{"ref":"#1094"}],"scale":100,"value":3.969382206169651},"#1095":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"}],"rule":"trailing-year","value":529160000},"#1096":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q4","weight":0.5},{"ref":"totalAssets@2020Q4","weight":0.5}],"rule":"average-balance","value":12583275000},"returnOnAssets@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1095"},{"ref":"#1096"}],"scale":100,"value":4.205264527716354},"#1097":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2019","weight":0.5},{"ref":"totalAssets@FY2020","weight":0.5}],"rule":"average-balance","value":12583275000},"returnOnAssets@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#1097"}],"scale":100,"value":4.205264527716354},"#1098":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"}],"rule":"trailing-year","value":494398000},"#1099":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q1","weight":0.5},{"ref":"totalAssets@2021Q1","weight":0.5}],"rule":"average-balance","value":19696717000},"returnOnAssets@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1098"},{"ref":"#1099"}],"scale":100,"value":2.510052817431453},"#1100":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"}],"rule":"trailing-year","value":530540000},"#1101":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q2","weight":0.5},{"ref":"totalAssets@2021Q2","weight":0.5}],"rule":"average-balance","value":10399528500},"returnOnAssets@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1100"},{"ref":"#1101"}],"scale":100,"value":5.101577441708054},"#1102":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"}],"rule":"trailing-year","value":490781000},"#1103":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q3","weight":0.5},{"ref":"totalAssets@2021Q3","weight":0.5}],"rule":"average-balance","value":11885043500},"returnOnAssets@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1102"},{"ref":"#1103"}],"scale":100,"value":4.129400115363482},"#1104":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"}],"rule":"trailing-year","value":395070000},"#1105":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q4","weight":0.5},{"ref":"totalAssets@2021Q4","weight":0.5}],"rule":"average-balance","value":20567485000},"returnOnAssets@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1104"},{"ref":"#1105"}],"scale":100,"value":1.9208473957802812},"#1106":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2020","weight":0.5},{"ref":"totalAssets@FY2021","weight":0.5}],"rule":"average-balance","value":20567485000},"returnOnAssets@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#1106"}],"scale":100,"value":1.9208425337371098},"#1107":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"}],"rule":"trailing-year","value":439572000},"#1108":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q1","weight":0.5},{"ref":"totalAssets@2022Q1","weight":0.5}],"rule":"average-balance","value":28194522000},"returnOnAssets@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1107"},{"ref":"#1108"}],"scale":100,"value":1.5590688148570138},"#1109":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"}],"rule":"trailing-year","value":495387000},"#1110":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q2","weight":0.5},{"ref":"totalAssets@2022Q2","weight":0.5}],"rule":"average-balance","value":18108863500},"returnOnAssets@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1109"},{"ref":"#1110"}],"scale":100,"value":2.7356051361257427},"#1111":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"}],"rule":"trailing-year","value":549517000},"#1112":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q3","weight":0.5},{"ref":"totalAssets@2022Q3","weight":0.5}],"rule":"average-balance","value":19799524000},"returnOnAssets@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1111"},{"ref":"#1112"}],"scale":100,"value":2.7754051056985007},"#1113":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"}],"rule":"trailing-year","value":651307000},"#1114":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q4","weight":0.5},{"ref":"totalAssets@2022Q4","weight":0.5}],"rule":"average-balance","value":28700189000},"returnOnAssets@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1113"},{"ref":"#1114"}],"scale":100,"value":2.2693474248549372},"#1115":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2021","weight":0.5},{"ref":"totalAssets@FY2022","weight":0.5}],"rule":"average-balance","value":28700189000},"returnOnAssets@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#1115"}],"scale":100,"value":2.2693474248549372},"#1116":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"}],"rule":"trailing-year","value":686003000},"#1117":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q1","weight":0.5},{"ref":"totalAssets@2023Q1","weight":0.5}],"rule":"average-balance","value":28978915000},"returnOnAssets@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1116"},{"ref":"#1117"}],"scale":100,"value":2.3672487392989003},"#1118":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"}],"rule":"trailing-year","value":670173000},"#1119":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q2","weight":0.5},{"ref":"totalAssets@2023Q2","weight":0.5}],"rule":"average-balance","value":28018388500},"returnOnAssets@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1118"},{"ref":"#1119"}],"scale":100,"value":2.3919041596557205},"#1120":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q3"},{"ref":"revenue@2018Q3","weight":-1}],"value":1381391000},"revenueGrowth@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1120"},{"ref":"revenue@2018Q3"}],"scale":100,"rule":"year-on-year","value":28.646085203062132},"#1121":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"}],"rule":"trailing-year","value":660600000},"#1122":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q3","weight":0.5},{"ref":"totalAssets@2023Q3","weight":0.5}],"rule":"average-balance","value":28798331000},"returnOnAssets@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1121"},{"ref":"#1122"}],"scale":100,"value":2.2938829337019566},"#1123":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"}],"rule":"trailing-year","value":626911000},"#1124":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q4","weight":0.5},{"ref":"totalAssets@2023Q4","weight":0.5}],"rule":"average-balance","value":29573406000},"returnOnAssets@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1123"},{"ref":"#1124"}],"scale":100,"value":2.1198471356326016},"#1125":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2022","weight":0.5},{"ref":"totalAssets@FY2023","weight":0.5}],"rule":"average-balance","value":29573406000},"returnOnAssets@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#1125"}],"scale":100,"value":2.1198471356326016},"#1126":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"}],"rule":"trailing-year","value":632019000},"#1127":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q1","weight":0.5},{"ref":"totalAssets@2024Q1","weight":0.5}],"rule":"average-balance","value":28517597500},"returnOnAssets@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1126"},{"ref":"#1127"}],"scale":100,"value":2.2162420940263288},"#1128":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"}],"rule":"trailing-year","value":642537000},"#1129":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q2","weight":0.5},{"ref":"totalAssets@2024Q2","weight":0.5}],"rule":"average-balance","value":27847371000},"returnOnAssets@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1128"},{"ref":"#1129"}],"scale":100,"value":2.3073524606685494},"#1130":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"}],"rule":"trailing-year","value":681831000},"#1131":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q3","weight":0.5},{"ref":"totalAssets@2024Q3","weight":0.5}],"rule":"average-balance","value":28856070500},"returnOnAssets@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1130"},{"ref":"#1131"}],"scale":100,"value":2.36286849936827},"#1132":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"}],"rule":"trailing-year","value":689091000},"#1133":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q4","weight":0.5},{"ref":"totalAssets@2024Q4","weight":0.5}],"rule":"average-balance","value":29843646500},"returnOnAssets@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1132"},{"ref":"#1133"}],"scale":100,"value":2.3090040287134483},"#1134":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2023","weight":0.5},{"ref":"totalAssets@FY2024","weight":0.5}],"rule":"average-balance","value":29843646500},"returnOnAssets@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#1134"}],"scale":100,"value":2.3090040287134483},"#1135":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"}],"rule":"trailing-year","value":684500000},"#1136":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q1","weight":0.5},{"ref":"totalAssets@2025Q1","weight":0.5}],"rule":"average-balance","value":28298047500},"returnOnAssets@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1135"},{"ref":"#1136"}],"scale":100,"value":2.4188948018410104},"#1137":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"}],"rule":"trailing-year","value":725816000},"#1138":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q2","weight":0.5},{"ref":"totalAssets@2025Q2","weight":0.5}],"rule":"average-balance","value":29112488000},"returnOnAssets@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1137"},{"ref":"#1138"}],"scale":100,"value":2.4931431487408426},"#1139":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"}],"rule":"trailing-year","value":774055000},"#1140":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q3","weight":0.5},{"ref":"totalAssets@2025Q3","weight":0.5}],"rule":"average-balance","value":30445374500},"returnOnAssets@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1139"},{"ref":"#1140"}],"scale":100,"value":2.5424387537095328},"#1141":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"}],"rule":"trailing-year","value":827660000},"#1142":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q4","weight":0.5},{"ref":"totalAssets@2025Q4","weight":0.5}],"rule":"average-balance","value":32262688500},"returnOnAssets@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1141"},{"ref":"#1142"}],"scale":100,"value":2.5653782696999974},"#1143":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2024","weight":0.5},{"ref":"totalAssets@FY2025","weight":0.5}],"rule":"average-balance","value":32262688500},"returnOnAssets@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#1143"}],"scale":100,"value":2.5653782696999974},"#1144":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"}],"rule":"trailing-year","value":987038000},"#1145":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q1","weight":0.5},{"ref":"totalAssets@2026Q1","weight":0.5}],"rule":"average-balance","value":31939885500},"returnOnAssets@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1144"},{"ref":"#1145"}],"scale":100,"value":3.090299118323389},"#1146":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q2"},{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"}],"rule":"trailing-year","value":1136205000},"#1147":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q2","weight":0.5},{"ref":"totalAssets@2026Q2","weight":0.5}],"rule":"average-balance","value":34507597500},"returnOnAssets@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1146"},{"ref":"#1147"}],"scale":100,"value":3.2926227332980806},"#1148":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2015","weight":0.5},{"ref":"totalAssets@FY2016","weight":0.5}],"rule":"average-balance","value":4829714000},"returnOnAssets@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#1148"}],"scale":100,"value":4.864594466670283},"#1149":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"}],"rule":"trailing-year","value":295418000},"#1150":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q3","weight":0.5},{"ref":"totalAssets@2017Q3","weight":0.5}],"rule":"average-balance","value":5280648000},"returnOnAssets@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1149"},{"ref":"#1150"}],"scale":100,"value":5.594351299310237},"#1151":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"}],"rule":"trailing-year","value":300240000},"#1152":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q4","weight":0.5},{"ref":"totalAssets@2017Q4","weight":0.5}],"rule":"average-balance","value":6485812000},"returnOnAssets@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1151"},{"ref":"#1152"}],"scale":100,"value":4.6291813577081795},"returnOnAssets@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2009"},{"ref":"totalAssets@FY2009"}],"scale":100,"value":4.270040144577624},"#1153":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2009","weight":0.5},{"ref":"totalAssets@FY2010","weight":0.5}],"rule":"average-balance","value":2299885500},"returnOnAssets@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"#1153"}],"scale":100,"value":5.56323347401425},"#1154":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"},{"ref":"netIncome@2010Q4"}],"rule":"trailing-year","value":137689000},"returnOnAssets@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1154"},{"ref":"totalAssets@2011Q3"}],"scale":100,"value":5.184192859851073},"#1155":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"}],"rule":"trailing-year","value":150331000},"#1156":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q4","weight":0.5},{"ref":"totalAssets@2011Q4","weight":0.5}],"rule":"average-balance","value":2666578000},"returnOnAssets@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1155"},{"ref":"#1156"}],"scale":100,"value":5.637599950198345},"#1157":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2010","weight":0.5},{"ref":"totalAssets@FY2011","weight":0.5}],"rule":"average-balance","value":2666578000},"returnOnAssets@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"#1157"}],"scale":100,"value":5.637599950198345},"#1158":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"}],"rule":"trailing-year","value":158833000},"returnOnAssets@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1158"},{"ref":"totalAssets@2012Q1"}],"scale":100,"value":5.884525727225171},"#1159":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"}],"rule":"trailing-year","value":161806000},"returnOnAssets@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1159"},{"ref":"totalAssets@2012Q2"}],"scale":100,"value":6.3193151022515535},"#1160":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q4"},{"ref":"revenue@2018Q4","weight":-1}],"value":-1205295000},"revenueGrowth@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1160"},{"ref":"revenue@2018Q4"}],"scale":100,"rule":"year-on-year","value":-38.889704494452715},"#1161":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"}],"rule":"trailing-year","value":157909000},"#1162":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q3","weight":0.5},{"ref":"totalAssets@2012Q3","weight":0.5}],"rule":"average-balance","value":2693880000},"returnOnAssets@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1161"},{"ref":"#1162"}],"scale":100,"value":5.861768155968343},"#1163":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"}],"rule":"trailing-year","value":151376000},"#1164":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q4","weight":0.5},{"ref":"totalAssets@2012Q4","weight":0.5}],"rule":"average-balance","value":2898278500},"returnOnAssets@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1163"},{"ref":"#1164"}],"scale":100,"value":5.222962527583184},"#1165":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2011","weight":0.5},{"ref":"totalAssets@FY2012","weight":0.5}],"rule":"average-balance","value":2898278500},"returnOnAssets@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"#1165"}],"scale":100,"value":5.222962527583184},"#1166":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"}],"rule":"trailing-year","value":146522000},"#1167":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q1","weight":0.5},{"ref":"totalAssets@2013Q1","weight":0.5}],"rule":"average-balance","value":2756552000},"returnOnAssets@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1166"},{"ref":"#1167"}],"scale":100,"value":5.315408524852787},"#1168":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"}],"rule":"trailing-year","value":142917000},"#1169":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q2","weight":0.5},{"ref":"totalAssets@2013Q2","weight":0.5}],"rule":"average-balance","value":2718216500},"returnOnAssets@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1168"},{"ref":"#1169"}],"scale":100,"value":5.25774896885513},"#1170":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"}],"rule":"trailing-year","value":154389000},"#1171":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q3","weight":0.5},{"ref":"totalAssets@2013Q3","weight":0.5}],"rule":"average-balance","value":2840985500},"returnOnAssets@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1170"},{"ref":"#1171"}],"scale":100,"value":5.434346637812829},"#1172":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"}],"rule":"trailing-year","value":152237000},"#1173":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q4","weight":0.5},{"ref":"totalAssets@2013Q4","weight":0.5}],"rule":"average-balance","value":3144575500},"returnOnAssets@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1172"},{"ref":"#1173"}],"scale":100,"value":4.841257587868379},"#1174":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2012","weight":0.5},{"ref":"totalAssets@FY2013","weight":0.5}],"rule":"average-balance","value":3144575500},"returnOnAssets@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"#1174"}],"scale":100,"value":4.841257587868379},"#1175":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"}],"rule":"trailing-year","value":157285000},"#1176":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q1","weight":0.5},{"ref":"totalAssets@2014Q1","weight":0.5}],"rule":"average-balance","value":3371256500},"returnOnAssets@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1175"},{"ref":"#1176"}],"scale":100,"value":4.665471167797526},"#1177":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"}],"rule":"trailing-year","value":166067000},"#1178":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q2","weight":0.5},{"ref":"totalAssets@2014Q2","weight":0.5}],"rule":"average-balance","value":3675450000},"returnOnAssets@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1177"},{"ref":"#1178"}],"scale":100,"value":4.518276673604593},"#1179":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"}],"rule":"trailing-year","value":164442000},"#1180":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q3","weight":0.5},{"ref":"totalAssets@2014Q3","weight":0.5}],"rule":"average-balance","value":3713609500},"returnOnAssets@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1179"},{"ref":"#1180"}],"scale":100,"value":4.428090783373966},"#1181":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"}],"rule":"trailing-year","value":180034000},"#1182":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q4","weight":0.5},{"ref":"totalAssets@2014Q4","weight":0.5}],"rule":"average-balance","value":4019465500},"returnOnAssets@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1181"},{"ref":"#1182"}],"scale":100,"value":4.479053247253894},"#1183":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2013","weight":0.5},{"ref":"totalAssets@FY2014","weight":0.5}],"rule":"average-balance","value":4019465500},"returnOnAssets@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"#1183"}],"scale":100,"value":4.479053247253894},"#1184":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"}],"rule":"trailing-year","value":187940000},"#1185":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q1","weight":0.5},{"ref":"totalAssets@2015Q1","weight":0.5}],"rule":"average-balance","value":4018453500},"returnOnAssets@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1184"},{"ref":"#1185"}],"scale":100,"value":4.6769235975979315},"#1186":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"}],"rule":"trailing-year","value":200263000},"#1187":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q2","weight":0.5},{"ref":"totalAssets@2015Q2","weight":0.5}],"rule":"average-balance","value":4294943000},"returnOnAssets@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1186"},{"ref":"#1187"}],"scale":100,"value":4.662762695570115},"#1188":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2019"},{"ref":"revenue@FY2018","weight":-1}],"value":1746807000},"revenueGrowth@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"#1188"},{"ref":"revenue@FY2018"}],"scale":100,"rule":"year-on-year","value":10.083649273518924},"#1189":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"}],"rule":"trailing-year","value":203448000},"#1190":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q3","weight":0.5},{"ref":"totalAssets@2015Q3","weight":0.5}],"rule":"average-balance","value":4345794500},"returnOnAssets@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1189"},{"ref":"#1190"}],"scale":100,"value":4.681491497124403},"#1191":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"}],"rule":"trailing-year","value":208525000},"#1192":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q4","weight":0.5},{"ref":"totalAssets@2015Q4","weight":0.5}],"rule":"average-balance","value":4578594500},"returnOnAssets@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1191"},{"ref":"#1192"}],"scale":100,"value":4.554345225374293},"#1193":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2014","weight":0.5},{"ref":"totalAssets@FY2015","weight":0.5}],"rule":"average-balance","value":4578594500},"returnOnAssets@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#1193"}],"scale":100,"value":4.554345225374293},"#1194":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"}],"rule":"trailing-year","value":208764000},"#1195":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q1","weight":0.5},{"ref":"totalAssets@2016Q1","weight":0.5}],"rule":"average-balance","value":4146017000},"returnOnAssets@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1194"},{"ref":"#1195"}],"scale":100,"value":5.035290496879294},"#1196":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"}],"rule":"trailing-year","value":201252000},"#1197":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q2","weight":0.5},{"ref":"totalAssets@2016Q2","weight":0.5}],"rule":"average-balance","value":4278870500},"returnOnAssets@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1196"},{"ref":"#1197"}],"scale":100,"value":4.703390766324898},"#1198":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"}],"rule":"trailing-year","value":211785000},"#1199":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q3","weight":0.5},{"ref":"totalAssets@2016Q3","weight":0.5}],"rule":"average-balance","value":4518228000},"returnOnAssets@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1198"},{"ref":"#1199"}],"scale":100,"value":4.687346455291765},"#1200":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"}],"rule":"trailing-year","value":234946000},"#1201":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q4","weight":0.5},{"ref":"totalAssets@2016Q4","weight":0.5}],"rule":"average-balance","value":4829714000},"returnOnAssets@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1200"},{"ref":"#1201"}],"scale":100,"value":4.864594466670283},"#1202":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q1"},{"ref":"revenue@2019Q1","weight":-1}],"value":-1168429000},"revenueGrowth@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1202"},{"ref":"revenue@2019Q1"}],"scale":100,"rule":"year-on-year","value":-22.258109559224547},"#1203":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"}],"rule":"trailing-year","value":250173000},"#1204":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q1","weight":0.5},{"ref":"totalAssets@2017Q1","weight":0.5}],"rule":"average-balance","value":4645734000},"returnOnAssets@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1203"},{"ref":"#1204"}],"scale":100,"value":5.3850048237802675},"#1205":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"}],"rule":"trailing-year","value":278959000},"#1206":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q2","weight":0.5},{"ref":"totalAssets@2017Q2","weight":0.5}],"rule":"average-balance","value":4985871500},"returnOnAssets@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1205"},{"ref":"#1206"}],"scale":100,"value":5.5949897625721},"#1207":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2016","weight":0.5},{"ref":"equity@FY2017","weight":0.5}],"rule":"average-balance","value":2131548000},"returnOnEquity@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#1207"}],"scale":100,"value":14.085537834475225},"#1208":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q1","weight":0.5},{"ref":"equity@2018Q1","weight":0.5}],"rule":"average-balance","value":2178462000},"returnOnEquity@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1071"},{"ref":"#1208"}],"scale":100,"value":12.052034875981311},"#1209":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q2","weight":0.5},{"ref":"equity@2018Q2","weight":0.5}],"rule":"average-balance","value":2215500500},"returnOnEquity@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1073"},{"ref":"#1209"}],"scale":100,"value":12.780091902484337},"#1210":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q3","weight":0.5},{"ref":"equity@2018Q3","weight":0.5}],"rule":"average-balance","value":2272598500},"returnOnEquity@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1075"},{"ref":"#1210"}],"scale":100,"value":12.097165425393003},"#1211":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q4","weight":0.5},{"ref":"equity@2018Q4","weight":0.5}],"rule":"average-balance","value":2861176000},"returnOnEquity@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1077"},{"ref":"#1211"}],"scale":100,"value":10.484569981014799},"#1212":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2017","weight":0.5},{"ref":"equity@FY2018","weight":0.5}],"rule":"average-balance","value":2861176000},"returnOnEquity@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#1212"}],"scale":100,"value":10.484535030351157},"#1213":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q1","weight":0.5},{"ref":"equity@2019Q1","weight":0.5}],"rule":"average-balance","value":2914573500},"returnOnEquity@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1080"},{"ref":"#1213"}],"scale":100,"value":12.454309352637702},"#1214":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q2","weight":0.5},{"ref":"equity@2019Q2","weight":0.5}],"rule":"average-balance","value":2925922000},"returnOnEquity@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1082"},{"ref":"#1214"}],"scale":100,"value":13.114532786588295},"#1215":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q3","weight":0.5},{"ref":"equity@2019Q3","weight":0.5}],"rule":"average-balance","value":2965068000},"returnOnEquity@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1084"},{"ref":"#1215"}],"scale":100,"value":14.83652314213367},"#1216":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q4","weight":0.5},{"ref":"equity@2019Q4","weight":0.5}],"rule":"average-balance","value":3611752000},"returnOnEquity@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1086"},{"ref":"#1216"}],"scale":100,"value":13.863410333821369},"#1217":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2018","weight":0.5},{"ref":"equity@FY2019","weight":0.5}],"rule":"average-balance","value":3611752000},"returnOnEquity@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#1217"}],"scale":100,"value":13.863410333821369},"#1218":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q1","weight":0.5},{"ref":"equity@2020Q1","weight":0.5}],"rule":"average-balance","value":3683065000},"returnOnEquity@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1089"},{"ref":"#1218"}],"scale":100,"value":14.558255148904514},"#1219":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q2","weight":0.5},{"ref":"equity@2020Q2","weight":0.5}],"rule":"average-balance","value":3685717000},"returnOnEquity@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1091"},{"ref":"#1219"}],"scale":100,"value":12.987350900788098},"#1220":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q2"},{"ref":"revenue@2019Q2","weight":-1}],"value":-1251961000},"revenueGrowth@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1220"},{"ref":"revenue@2019Q2"}],"scale":100,"rule":"year-on-year","value":-21.87638096772452},"#1221":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q3","weight":0.5},{"ref":"equity@2020Q3","weight":0.5}],"rule":"average-balance","value":3847696000},"returnOnEquity@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1093"},{"ref":"#1221"}],"scale":100,"value":12.73512772318811},"#1222":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q4","weight":0.5},{"ref":"equity@2020Q4","weight":0.5}],"rule":"average-balance","value":4063655000},"returnOnEquity@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1095"},{"ref":"#1222"}],"scale":100,"value":13.021774732353016},"#1223":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2019","weight":0.5},{"ref":"equity@FY2020","weight":0.5}],"rule":"average-balance","value":4063655000},"returnOnEquity@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#1223"}],"scale":100,"value":13.021774732353016},"#1224":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q1","weight":0.5},{"ref":"equity@2021Q1","weight":0.5}],"rule":"average-balance","value":2992493000},"returnOnEquity@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1098"},{"ref":"#1224"}],"scale":100,"value":16.521275070651793},"#1225":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q2","weight":0.5},{"ref":"equity@2021Q2","weight":0.5}],"rule":"average-balance","value":3045024500},"returnOnEquity@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1100"},{"ref":"#1225"}],"scale":100,"value":17.423176726492677},"#1226":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q3","weight":0.5},{"ref":"equity@2021Q3","weight":0.5}],"rule":"average-balance","value":3215936000},"returnOnEquity@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1102"},{"ref":"#1226"}],"scale":100,"value":15.260906933471313},"#1227":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q4","weight":0.5},{"ref":"equity@2021Q4","weight":0.5}],"rule":"average-balance","value":6122417500},"returnOnEquity@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1104"},{"ref":"#1227"}],"scale":100,"value":6.452843178368675},"#1228":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2020","weight":0.5},{"ref":"equity@FY2021","weight":0.5}],"rule":"average-balance","value":6122417500},"returnOnEquity@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#1228"}],"scale":100,"value":6.45282684495136},"#1229":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q1","weight":0.5},{"ref":"equity@2022Q1","weight":0.5}],"rule":"average-balance","value":5075577500},"returnOnEquity@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1107"},{"ref":"#1229"}],"scale":100,"value":8.660531732595945},"#1230":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q2","weight":0.5},{"ref":"equity@2022Q2","weight":0.5}],"rule":"average-balance","value":5118666500},"returnOnEquity@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1109"},{"ref":"#1230"}],"scale":100,"value":9.678047983786401},"#1231":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q3","weight":0.5},{"ref":"equity@2022Q3","weight":0.5}],"rule":"average-balance","value":5054972000},"returnOnEquity@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1111"},{"ref":"#1231"}],"scale":100,"value":10.870821836401863},"#1232":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q4","weight":0.5},{"ref":"equity@2022Q4","weight":0.5}],"rule":"average-balance","value":7965740500},"returnOnEquity@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1113"},{"ref":"#1232"}],"scale":100,"value":8.176352217348782},"#1233":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2021","weight":0.5},{"ref":"equity@FY2022","weight":0.5}],"rule":"average-balance","value":7965740500},"returnOnEquity@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#1233"}],"scale":100,"value":8.176352217348782},"#1234":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q1","weight":0.5},{"ref":"equity@2023Q1","weight":0.5}],"rule":"average-balance","value":8085221500},"returnOnEquity@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1116"},{"ref":"#1234"}],"scale":100,"value":8.48465314153731},"#1235":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q2","weight":0.5},{"ref":"equity@2023Q2","weight":0.5}],"rule":"average-balance","value":8125217500},"returnOnEquity@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1118"},{"ref":"#1235"}],"scale":100,"value":8.248062282640433},"#1236":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q3"},{"ref":"revenue@2019Q3","weight":-1}],"value":-897298000},"revenueGrowth@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1236"},{"ref":"revenue@2019Q3"}],"scale":100,"rule":"year-on-year","value":-14.464012286942275},"#1237":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q3","weight":0.5},{"ref":"equity@2023Q3","weight":0.5}],"rule":"average-balance","value":8069701000},"returnOnEquity@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1121"},{"ref":"#1237"}],"scale":100,"value":8.18617691039606},"#1238":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q4","weight":0.5},{"ref":"equity@2023Q4","weight":0.5}],"rule":"average-balance","value":8104344000},"returnOnEquity@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1123"},{"ref":"#1238"}],"scale":100,"value":7.735493458816654},"#1239":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2022","weight":0.5},{"ref":"equity@FY2023","weight":0.5}],"rule":"average-balance","value":8104344000},"returnOnEquity@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#1239"}],"scale":100,"value":7.735493458816654},"#1240":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q1","weight":0.5},{"ref":"equity@2024Q1","weight":0.5}],"rule":"average-balance","value":8125380500},"returnOnEquity@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1126"},{"ref":"#1240"}],"scale":100,"value":7.778331119385733},"#1241":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q2","weight":0.5},{"ref":"equity@2024Q2","weight":0.5}],"rule":"average-balance","value":8112615000},"returnOnEquity@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1128"},{"ref":"#1241"}],"scale":100,"value":7.920220545409834},"#1242":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q3","weight":0.5},{"ref":"equity@2024Q3","weight":0.5}],"rule":"average-balance","value":8265915500},"returnOnEquity@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1130"},{"ref":"#1242"}],"scale":100,"value":8.248705179722682},"#1243":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q4","weight":0.5},{"ref":"equity@2024Q4","weight":0.5}],"rule":"average-balance","value":8109308000},"returnOnEquity@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1132"},{"ref":"#1243"}],"scale":100,"value":8.49753147864158},"#1244":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2023","weight":0.5},{"ref":"equity@FY2024","weight":0.5}],"rule":"average-balance","value":8109308000},"returnOnEquity@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#1244"}],"scale":100,"value":8.49753147864158},"#1245":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q1","weight":0.5},{"ref":"equity@2025Q1","weight":0.5}],"rule":"average-balance","value":8076285000},"returnOnEquity@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1135"},{"ref":"#1245"}],"scale":100,"value":8.47543146384755},"#1246":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q2","weight":0.5},{"ref":"equity@2025Q2","weight":0.5}],"rule":"average-balance","value":8149413500},"returnOnEquity@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1137"},{"ref":"#1246"}],"scale":100,"value":8.90635872139756},"#1247":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q3","weight":0.5},{"ref":"equity@2025Q3","weight":0.5}],"rule":"average-balance","value":8308942000},"returnOnEquity@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1139"},{"ref":"#1247"}],"scale":100,"value":9.315927346706717},"#1248":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q4","weight":0.5},{"ref":"equity@2025Q4","weight":0.5}],"rule":"average-balance","value":8242931500},"returnOnEquity@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1141"},{"ref":"#1248"}],"scale":100,"value":10.04084529878721},"#1249":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2024","weight":0.5},{"ref":"equity@FY2025","weight":0.5}],"rule":"average-balance","value":8242931500},"returnOnEquity@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#1249"}],"scale":100,"value":10.04084529878721},"#1250":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q1","weight":0.5},{"ref":"equity@2026Q1","weight":0.5}],"rule":"average-balance","value":8416565500},"returnOnEquity@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1144"},{"ref":"#1250"}],"scale":100,"value":11.727325118541524},"#1251":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q2","weight":0.5},{"ref":"equity@2026Q2","weight":0.5}],"rule":"average-balance","value":8646363000},"returnOnEquity@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1146"},{"ref":"#1251"}],"scale":100,"value":13.140843149888571},"#1252":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2015","weight":0.5},{"ref":"equity@FY2016","weight":0.5}],"rule":"average-balance","value":1887847500},"returnOnEquity@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#1252"}],"scale":100,"value":12.445178967051099},"#1253":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q3","weight":0.5},{"ref":"equity@2017Q3","weight":0.5}],"rule":"average-balance","value":2071827000},"returnOnEquity@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1149"},{"ref":"#1253"}],"scale":100,"value":14.258816011182402},"#1254":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q4","weight":0.5},{"ref":"equity@2017Q4","weight":0.5}],"rule":"average-balance","value":2131548000},"returnOnEquity@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1151"},{"ref":"#1254"}],"scale":100,"value":14.085537834475225},"#1255":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2008","weight":0.5},{"ref":"equity@FY2009","weight":0.5}],"rule":"average-balance","value":767811000},"returnOnEquity@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2009"},{"ref":"#1255"}],"scale":100,"value":11.678264572922242},"#1256":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2009","weight":0.5},{"ref":"equity@FY2010","weight":0.5}],"rule":"average-balance","value":915781000},"returnOnEquity@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"#1256"}],"scale":100,"value":13.971462609510352},"#1257":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"},{"ref":"netIncome@2010Q4"},{"ref":"netIncome@2010Q3"}],"rule":"trailing-year","value":129567000},"returnOnEquity@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1257"},{"ref":"equity@2011Q2"}],"scale":100,"value":11.960442944495318},"returnOnEquity@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1154"},{"ref":"equity@2011Q3"}],"scale":100,"value":12.20250149109288},"#1258":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2010Q4","weight":0.5},{"ref":"equity@2011Q4","weight":0.5}],"rule":"average-balance","value":1080642500},"returnOnEquity@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1155"},{"ref":"#1258"}],"scale":100,"value":13.911261124747545},"#1259":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2010","weight":0.5},{"ref":"equity@FY2011","weight":0.5}],"rule":"average-balance","value":1080642500},"returnOnEquity@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"#1259"}],"scale":100,"value":13.911261124747545},"#1260":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q1","weight":0.5},{"ref":"equity@2012Q1","weight":0.5}],"rule":"average-balance","value":1134513000},"returnOnEquity@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1158"},{"ref":"#1260"}],"scale":100,"value":14.000104009385526},"#1261":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q2","weight":0.5},{"ref":"equity@2012Q2","weight":0.5}],"rule":"average-balance","value":1164543000},"returnOnEquity@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1159"},{"ref":"#1261"}],"scale":100,"value":13.894377451068788},"#1262":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q3","weight":0.5},{"ref":"equity@2012Q3","weight":0.5}],"rule":"average-balance","value":1211372500},"returnOnEquity@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1161"},{"ref":"#1262"}],"scale":100,"value":13.035544392827145},"#1263":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q4","weight":0.5},{"ref":"equity@2012Q4","weight":0.5}],"rule":"average-balance","value":1243906500},"returnOnEquity@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1163"},{"ref":"#1263"}],"scale":100,"value":12.16940340773201},"#1264":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2011","weight":0.5},{"ref":"equity@FY2012","weight":0.5}],"rule":"average-balance","value":1243906500},"returnOnEquity@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"#1264"}],"scale":100,"value":12.16940340773201},"#1265":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q1","weight":0.5},{"ref":"equity@2013Q1","weight":0.5}],"rule":"average-balance","value":1284778000},"returnOnEquity@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1166"},{"ref":"#1265"}],"scale":100,"value":11.404460537151165},"#1266":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q2","weight":0.5},{"ref":"equity@2013Q2","weight":0.5}],"rule":"average-balance","value":1300913000},"returnOnEquity@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1168"},{"ref":"#1266"}],"scale":100,"value":10.985899902606862},"#1267":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q3","weight":0.5},{"ref":"equity@2013Q3","weight":0.5}],"rule":"average-balance","value":1330510500},"returnOnEquity@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1170"},{"ref":"#1267"}],"scale":100,"value":11.603741571374297},"#1268":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q4"},{"ref":"revenue@2019Q4","weight":-1}],"value":4224867000},"revenueGrowth@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1268"},{"ref":"revenue@2019Q4"}],"scale":100,"rule":"year-on-year","value":223.06937279893555},"#1269":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q4","weight":0.5},{"ref":"equity@2013Q4","weight":0.5}],"rule":"average-balance","value":1365498000},"returnOnEquity@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1172"},{"ref":"#1269"}],"scale":100,"value":11.1488262890169},"#1270":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2012","weight":0.5},{"ref":"equity@FY2013","weight":0.5}],"rule":"average-balance","value":1365498000},"returnOnEquity@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"#1270"}],"scale":100,"value":11.1488262890169},"#1271":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q1","weight":0.5},{"ref":"equity@2014Q1","weight":0.5}],"rule":"average-balance","value":1435917000},"returnOnEquity@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1175"},{"ref":"#1271"}],"scale":100,"value":10.953627542539019},"#1272":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q2","weight":0.5},{"ref":"equity@2014Q2","weight":0.5}],"rule":"average-balance","value":1468731000},"returnOnEquity@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1177"},{"ref":"#1272"}],"scale":100,"value":11.30683562885239},"#1273":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q3","weight":0.5},{"ref":"equity@2014Q3","weight":0.5}],"rule":"average-balance","value":1495876000},"returnOnEquity@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1179"},{"ref":"#1273"}],"scale":100,"value":10.993023485903912},"#1274":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q4","weight":0.5},{"ref":"equity@2014Q4","weight":0.5}],"rule":"average-balance","value":1532813000},"returnOnEquity@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1181"},{"ref":"#1274"}],"scale":100,"value":11.745333579503829},"#1275":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2013","weight":0.5},{"ref":"equity@FY2014","weight":0.5}],"rule":"average-balance","value":1532813000},"returnOnEquity@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"#1275"}],"scale":100,"value":11.745333579503829},"#1276":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q1","weight":0.5},{"ref":"equity@2015Q1","weight":0.5}],"rule":"average-balance","value":1605377500},"returnOnEquity@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1184"},{"ref":"#1276"}],"scale":100,"value":11.706903827915864},"#1277":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q2","weight":0.5},{"ref":"equity@2015Q2","weight":0.5}],"rule":"average-balance","value":1654907000},"returnOnEquity@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1186"},{"ref":"#1277"}],"scale":100,"value":12.10116338863755},"#1278":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q3","weight":0.5},{"ref":"equity@2015Q3","weight":0.5}],"rule":"average-balance","value":1687447000},"returnOnEquity@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1189"},{"ref":"#1278"}],"scale":100,"value":12.056556442957913},"#1279":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q4","weight":0.5},{"ref":"equity@2015Q4","weight":0.5}],"rule":"average-balance","value":1726941000},"returnOnEquity@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1191"},{"ref":"#1279"}],"scale":100,"value":12.074819000764936},"#1280":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2014","weight":0.5},{"ref":"equity@FY2015","weight":0.5}],"rule":"average-balance","value":1726941000},"returnOnEquity@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#1280"}],"scale":100,"value":12.074819000764936},"#1281":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q1","weight":0.5},{"ref":"equity@2016Q1","weight":0.5}],"rule":"average-balance","value":1753108000},"returnOnEquity@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1194"},{"ref":"#1281"}],"scale":100,"value":11.908222425543663},"#1282":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q2","weight":0.5},{"ref":"equity@2016Q2","weight":0.5}],"rule":"average-balance","value":1801694500},"returnOnEquity@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1196"},{"ref":"#1282"}],"scale":100,"value":11.170151210429959},"#1283":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q3","weight":0.5},{"ref":"equity@2016Q3","weight":0.5}],"rule":"average-balance","value":1838284000},"returnOnEquity@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1198"},{"ref":"#1283"}],"scale":100,"value":11.520798744916455},"#1284":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2020"},{"ref":"revenue@FY2019","weight":-1}],"value":907180000},"revenueGrowth@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"#1284"},{"ref":"revenue@FY2019"}],"scale":100,"rule":"year-on-year","value":4.7571128848131305},"#1285":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q4","weight":0.5},{"ref":"equity@2016Q4","weight":0.5}],"rule":"average-balance","value":1887847500},"returnOnEquity@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1200"},{"ref":"#1285"}],"scale":100,"value":12.445178967051099},"#1286":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q1","weight":0.5},{"ref":"equity@2017Q1","weight":0.5}],"rule":"average-balance","value":1929810500},"returnOnEquity@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1203"},{"ref":"#1286"}],"scale":100,"value":12.963604457536116},"#1287":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q2","weight":0.5},{"ref":"equity@2017Q2","weight":0.5}],"rule":"average-balance","value":1995605500},"returnOnEquity@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1205"},{"ref":"#1287"}],"scale":100,"value":13.978664620838135},"#1288":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2017"},{"ref":"revenue@FY2016","weight":-1}],"value":2709291000},"revenueGrowth@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"#1288"},{"ref":"revenue@FY2016"}],"scale":100,"rule":"year-on-year","value":19.266977707108968},"#1289":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q1"},{"ref":"revenue@2017Q1","weight":-1}],"value":972481000},"revenueGrowth@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1289"},{"ref":"revenue@2017Q1"}],"scale":100,"rule":"year-on-year","value":27.620482329788466},"#1290":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q2"},{"ref":"revenue@2017Q2","weight":-1}],"value":972013000},"revenueGrowth@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1290"},{"ref":"revenue@2017Q2"}],"scale":100,"rule":"year-on-year","value":24.693770850968487},"#1291":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q3"},{"ref":"revenue@2017Q3","weight":-1}],"value":545582000},"revenueGrowth@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1291"},{"ref":"revenue@2017Q3"}],"scale":100,"rule":"year-on-year","value":12.757120817380564},"#1292":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q4"},{"ref":"revenue@2017Q4","weight":-1}],"value":-2212612000},"revenueGrowth@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1292"},{"ref":"revenue@2017Q4"}],"scale":100,"rule":"year-on-year","value":-41.65405185398683},"#1293":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2018"},{"ref":"revenue@FY2017","weight":-1}],"value":552035000},"revenueGrowth@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"#1293"},{"ref":"revenue@FY2017"}],"scale":100,"rule":"year-on-year","value":3.291579433416758},"#1294":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q1"},{"ref":"revenue@2018Q1","weight":-1}],"value":756103000},"revenueGrowth@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1294"},{"ref":"revenue@2018Q1"}],"scale":100,"rule":"year-on-year","value":16.82715568562432},"#1295":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q2"},{"ref":"revenue@2018Q2","weight":-1}],"value":814608000},"revenueGrowth@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1295"},{"ref":"revenue@2018Q2"}],"scale":100,"rule":"year-on-year","value":16.59660479911398},"#1296":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q1"},{"ref":"revenue@2020Q1","weight":-1}],"value":857990000},"revenueGrowth@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1296"},{"ref":"revenue@2020Q1"}],"scale":100,"rule":"year-on-year","value":21.023890082489103},"#1297":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q2"},{"ref":"revenue@2020Q2","weight":-1}],"value":1385897000},"revenueGrowth@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1297"},{"ref":"revenue@2020Q2"}],"scale":100,"rule":"year-on-year","value":30.997971785723234},"#1298":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q3"},{"ref":"revenue@2020Q3","weight":-1}],"value":-99297000},"revenueGrowth@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1298"},{"ref":"revenue@2020Q3"}],"scale":100,"rule":"year-on-year","value":-1.8712824099227365},"#1299":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q4"},{"ref":"revenue@2020Q4","weight":-1}],"value":9492428000},"revenueGrowth@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1299"},{"ref":"revenue@2020Q4"}],"scale":100,"rule":"year-on-year","value":155.13451330702225},"#1300":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2021"},{"ref":"revenue@FY2020","weight":-1}],"value":11637019000},"revenueGrowth@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"#1300"},{"ref":"revenue@FY2020"}],"scale":100,"rule":"year-on-year","value":58.25164750727707},"#1301":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q1"},{"ref":"revenue@2021Q1","weight":-1}],"value":10530963000},"revenueGrowth@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1301"},{"ref":"revenue@2021Q1"}],"scale":100,"rule":"year-on-year","value":213.21994632936855},"#1302":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q2"},{"ref":"revenue@2021Q2","weight":-1}],"value":9412966000},"revenueGrowth@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1302"},{"ref":"revenue@2021Q2"}],"scale":100,"rule":"year-on-year","value":160.71789749565676},"#1303":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q3"},{"ref":"revenue@2021Q3","weight":-1}],"value":10149021000},"revenueGrowth@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1303"},{"ref":"revenue@2021Q3"}],"scale":100,"rule":"year-on-year","value":194.90870479026182},"#1304":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q4"},{"ref":"revenue@2021Q4","weight":-1}],"value":636692000},"revenueGrowth@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1304"},{"ref":"revenue@2021Q4"}],"scale":100,"rule":"year-on-year","value":4.078413888944943},"#1305":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2022"},{"ref":"revenue@FY2021","weight":-1}],"value":30729641000},"revenueGrowth@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"#1305"},{"ref":"revenue@FY2021"}],"scale":100,"rule":"year-on-year","value":97.20211529203884},"#1306":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q1"},{"ref":"revenue@2022Q1","weight":-1}],"value":-344606000},"revenueGrowth@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1306"},{"ref":"revenue@2022Q1"}],"scale":100,"rule":"year-on-year","value":-2.2275792653085436},"#1307":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"revenue@2022Q2","weight":-1}],"value":-1207667000},"revenueGrowth@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1307"},{"ref":"revenue@2022Q2"}],"scale":100,"rule":"year-on-year","value":-7.908863978557401},"#1308":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q3"},{"ref":"revenue@2022Q3","weight":-1}],"value":-1395470000},"revenueGrowth@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1308"},{"ref":"revenue@2022Q3"}],"scale":100,"rule":"year-on-year","value":-9.087407369782074},"#1309":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q4"},{"ref":"revenue@2022Q4","weight":-1}],"value":-1840651000},"revenueGrowth@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1309"},{"ref":"revenue@2022Q4"}],"scale":100,"rule":"year-on-year","value":-11.32850733172177},"#1310":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2023"},{"ref":"revenue@FY2022","weight":-1}],"value":-4788394000},"revenueGrowth@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"#1310"},{"ref":"revenue@FY2022"}],"scale":100,"rule":"year-on-year","value":-7.680624588070573},"#1311":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q1"},{"ref":"revenue@2023Q1","weight":-1}],"value":-1150118000},"revenueGrowth@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1311"},{"ref":"revenue@2023Q1"}],"scale":100,"rule":"year-on-year","value":-7.603899434929562},"#1312":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"revenue@2023Q2","weight":-1}],"value":-114216000},"revenueGrowth@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1312"},{"ref":"revenue@2023Q2"}],"scale":100,"rule":"year-on-year","value":-0.8122243837417442},"#1313":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"revenue@2023Q3","weight":-1}],"value":724097000},"revenueGrowth@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1313"},{"ref":"revenue@2023Q3"}],"scale":100,"rule":"year-on-year","value":5.186712763012236},"#1314":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"revenue@2023Q4","weight":-1}],"value":1437257000},"revenueGrowth@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1314"},{"ref":"revenue@2023Q4"}],"scale":100,"rule":"year-on-year","value":9.975890010248968},"#1315":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"revenue@FY2023","weight":-1}],"value":897020000},"revenueGrowth@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"#1315"},{"ref":"revenue@FY2023"}],"scale":100,"rule":"year-on-year","value":1.5585327365195356},"#1316":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"revenue@2024Q1","weight":-1}],"value":556454000},"revenueGrowth@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1316"},{"ref":"revenue@2024Q1"}],"scale":100,"rule":"year-on-year","value":3.9817096692274623},"#1317":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"revenue@2024Q2","weight":-1}],"value":998407000},"revenueGrowth@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1317"},{"ref":"revenue@2024Q2"}],"scale":100,"rule":"year-on-year","value":7.158112886893142},"#1318":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"revenue@2024Q3","weight":-1}],"value":966212000},"revenueGrowth@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1318"},{"ref":"revenue@2024Q3"}],"scale":100,"rule":"year-on-year","value":6.579713650495833},"#1319":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"revenue@2024Q4","weight":-1}],"value":1534577000},"revenueGrowth@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1319"},{"ref":"revenue@2024Q4"}],"scale":100,"rule":"year-on-year","value":9.685196114275918},"#1320":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"revenue@FY2024","weight":-1}],"value":4055650000},"revenueGrowth@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"#1320"},{"ref":"revenue@FY2024"}],"scale":100,"rule":"year-on-year","value":6.9383763578305},"#1321":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"revenue@2025Q1","weight":-1}],"value":2629491000},"revenueGrowth@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1321"},{"ref":"revenue@2025Q1"}],"scale":100,"rule":"year-on-year","value":18.094852862089784},"#1322":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"revenue@2025Q2","weight":-1}],"value":4628498000},"revenueGrowth@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1322"},{"ref":"revenue@2025Q2"}],"scale":100,"rule":"year-on-year","value":30.967485965604236},"#1323":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2016"},{"ref":"revenue@FY2015","weight":-1}],"value":723440000},"revenueGrowth@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"#1323"},{"ref":"revenue@FY2015"}],"scale":100,"rule":"year-on-year","value":5.423740199065907},"#1324":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q3"},{"ref":"revenue@2016Q3","weight":-1}],"value":606872000},"revenueGrowth@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1324"},{"ref":"revenue@2016Q3"}],"scale":100,"rule":"year-on-year","value":16.53685990625138},"#1325":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q4"},{"ref":"revenue@2016Q4","weight":-1}],"value":1424975000},"revenueGrowth@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1325"},{"ref":"revenue@2016Q4"}],"scale":100,"rule":"year-on-year","value":36.66094488618443},"#1326":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2010"},{"ref":"revenue@FY2009","weight":-1}],"value":894944000},"revenueGrowth@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"#1326"},{"ref":"revenue@FY2009"}],"scale":100,"rule":"year-on-year","value":11.593744789775418},"#1327":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q3"},{"ref":"revenue@2010Q3","weight":-1}],"value":395067000},"revenueGrowth@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1327"},{"ref":"revenue@2010Q3"}],"scale":100,"rule":"year-on-year","value":18.146762661306546},"#1328":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q4"},{"ref":"revenue@2010Q4","weight":-1}],"value":372746000},"revenueGrowth@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1328"},{"ref":"revenue@2010Q4"}],"scale":100,"rule":"year-on-year","value":15.101783670451429},"#1329":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2011"},{"ref":"revenue@FY2010","weight":-1}],"value":1795699000},"revenueGrowth@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"#1329"},{"ref":"revenue@FY2010"}],"scale":100,"rule":"year-on-year","value":20.84594389620509},"#1330":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q1"},{"ref":"revenue@2011Q1","weight":-1}],"value":-40240000},"revenueGrowth@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1330"},{"ref":"revenue@2011Q1"}],"scale":100,"rule":"year-on-year","value":-1.6089988780191744},"#1331":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q2"},{"ref":"revenue@2011Q2","weight":-1}],"value":-13003000},"revenueGrowth@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1331"},{"ref":"revenue@2011Q2"}],"scale":100,"rule":"year-on-year","value":-0.5209948545597753},"#1332":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q3"},{"ref":"revenue@2011Q3","weight":-1}],"value":4815000},"revenueGrowth@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1332"},{"ref":"revenue@2011Q3"}],"scale":100,"rule":"year-on-year","value":0.18719871795120913},"#1333":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q4"},{"ref":"revenue@2011Q4","weight":-1}],"value":-75905000},"revenueGrowth@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1333"},{"ref":"revenue@2011Q4"}],"scale":100,"rule":"year-on-year","value":-2.6717977761828604},"#1334":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2012"},{"ref":"revenue@FY2011","weight":-1}],"value":-124333000},"revenueGrowth@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"#1334"},{"ref":"revenue@FY2011"}],"scale":100,"rule":"year-on-year","value":-1.1943795485809594},"#1335":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q1"},{"ref":"revenue@2012Q1","weight":-1}],"value":145000},"revenueGrowth@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1335"},{"ref":"revenue@2012Q1"}],"scale":100,"rule":"year-on-year","value":0.005892646546046265},"#1336":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q2"},{"ref":"revenue@2012Q2","weight":-1}],"value":108562000},"revenueGrowth@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1336"},{"ref":"revenue@2012Q2"}],"scale":100,"rule":"year-on-year","value":4.372564996199846},"#1337":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q3"},{"ref":"revenue@2012Q3","weight":-1}],"value":156965000},"revenueGrowth@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1337"},{"ref":"revenue@2012Q3"}],"scale":100,"rule":"year-on-year","value":6.09112019334499},"#1338":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q4"},{"ref":"revenue@2012Q4","weight":-1}],"value":293985000},"revenueGrowth@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1338"},{"ref":"revenue@2012Q4"}],"scale":100,"rule":"year-on-year","value":10.632115110453055},"#1339":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2013"},{"ref":"revenue@FY2012","weight":-1}],"value":559657000},"revenueGrowth@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"#1339"},{"ref":"revenue@FY2012"}],"scale":100,"rule":"year-on-year","value":5.4412193779071805},"#1340":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q1"},{"ref":"revenue@2013Q1","weight":-1}],"value":566145000},"revenueGrowth@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1340"},{"ref":"revenue@2013Q1"}],"scale":100,"rule":"year-on-year","value":23.00617797425999},"#1341":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q2"},{"ref":"revenue@2013Q2","weight":-1}],"value":862174000},"revenueGrowth@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1341"},{"ref":"revenue@2013Q2"}],"scale":100,"rule":"year-on-year","value":33.271088049870315},"#1342":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q3"},{"ref":"revenue@2013Q3","weight":-1}],"value":801289000},"revenueGrowth@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1342"},{"ref":"revenue@2013Q3"}],"scale":100,"rule":"year-on-year","value":29.309235517004375},"#1343":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q4"},{"ref":"revenue@2013Q4","weight":-1}],"value":764818000},"revenueGrowth@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1343"},{"ref":"revenue@2013Q4"}],"scale":100,"rule":"year-on-year","value":25.00180611568752},"#1344":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2014"},{"ref":"revenue@FY2013","weight":-1}],"value":2994426000},"revenueGrowth@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"#1344"},{"ref":"revenue@FY2013"}],"scale":100,"rule":"year-on-year","value":27.610702798039743},"#1345":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q1"},{"ref":"revenue@2014Q1","weight":-1}],"value":175474000},"revenueGrowth@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1345"},{"ref":"revenue@2014Q1"}],"scale":100,"rule":"year-on-year","value":5.796991328662449},"#1346":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q2"},{"ref":"revenue@2014Q2","weight":-1}],"value":-199750000},"revenueGrowth@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1346"},{"ref":"revenue@2014Q2"}],"scale":100,"rule":"year-on-year","value":-5.783928641232827},"#1347":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q3"},{"ref":"revenue@2014Q3","weight":-1}],"value":-202665000},"revenueGrowth@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1347"},{"ref":"revenue@2014Q3"}],"scale":100,"rule":"year-on-year","value":-5.732770008616194},"#1348":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q4"},{"ref":"revenue@2014Q4","weight":-1}],"value":-274252000},"revenueGrowth@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1348"},{"ref":"revenue@2014Q4"}],"scale":100,"rule":"year-on-year","value":-7.17210762188768},"#1349":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2015"},{"ref":"revenue@FY2014","weight":-1}],"value":-501193000},"revenueGrowth@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"#1349"},{"ref":"revenue@FY2014"}],"scale":100,"rule":"year-on-year","value":-3.621443987863804},"#1350":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q1"},{"ref":"revenue@2015Q1","weight":-1}],"value":-76836000},"revenueGrowth@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1350"},{"ref":"revenue@2015Q1"}],"scale":100,"rule":"year-on-year","value":-2.3992820514742164},"#1351":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q2"},{"ref":"revenue@2015Q2","weight":-1}],"value":125714000},"revenueGrowth@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1351"},{"ref":"revenue@2015Q2"}],"scale":100,"rule":"year-on-year","value":3.86362344162261},"#1352":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q3"},{"ref":"revenue@2015Q3","weight":-1}],"value":337277000},"revenueGrowth@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1352"},{"ref":"revenue@2015Q3"}],"scale":100,"rule":"year-on-year","value":10.120727841881427},"#1353":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q4"},{"ref":"revenue@2015Q4","weight":-1}],"value":337285000},"revenueGrowth@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1353"},{"ref":"revenue@2015Q4"}],"scale":100,"rule":"year-on-year","value":9.502011062038518},"#1354":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q1"},{"ref":"revenue@2016Q1","weight":-1}],"value":395247000},"revenueGrowth@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1354"},{"ref":"revenue@2016Q1"}],"scale":100,"rule":"year-on-year","value":12.645387062159141},"#1355":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q2"},{"ref":"revenue@2016Q2","weight":-1}],"value":556769000},"revenueGrowth@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1355"},{"ref":"revenue@2016Q2"}],"scale":100,"rule":"year-on-year","value":16.474897610562977},"equity@FY2008":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":32,"unit":"USD","end":"2008-11-30","value":696887000}},"quality":[{"metric":"revenue","periodKey":"FY2017","rule":"period-consistency","severity":"warning","message":"Quarters sum to 1.7046e+10 but the year reports 1.6771e+10 (1.61% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"totalAssets","periodKey":"2017Q4","rule":"accounting-identity","severity":"warning","message":"Assets 7.7563e+9 ≠ liabilities + mezzanine + equity 7.7021e+9 (0.70% apart)."},{"metric":"totalAssets","periodKey":"FY2017","rule":"accounting-identity","severity":"warning","message":"Assets 7.7563e+9 ≠ liabilities + mezzanine + equity 7.7021e+9 (0.70% apart)."},{"metric":"totalAssets","periodKey":"2021Q1","rule":"accounting-identity","severity":"warning","message":"Assets 2.7666e+10 ≠ liabilities + mezzanine + equity 7.7260e+9 (72.07% apart) — large enough that an equity or liability component is probably unmapped."},{"metric":"grossProfit","periodKey":"2015Q4","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 3.1274e+8 ≠ revenue − cost 5.3733e+8 (41.80% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"FY2015","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 1.1918e+9 ≠ revenue − cost 2.0616e+9 (42.19% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2016Q1","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 2.8419e+8 ≠ revenue − cost 4.9449e+8 (42.53% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2016Q2","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 2.9403e+8 ≠ revenue − cost 4.9864e+8 (41.03% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2016Q3","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 3.2596e+8 ≠ revenue − cost 5.7329e+8 (43.14% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2016Q4","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 3.7879e+8 ≠ revenue − cost 6.7994e+8 (44.29% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"FY2016","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 1.2830e+9 ≠ revenue − cost 1.3098e+10 (90.21% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2017Q1","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 3.4178e+8 ≠ revenue − cost 6.4032e+8 (46.62% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2017Q2","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 3.7225e+8 ≠ revenue − cost 6.7064e+8 (44.49% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2017Q3","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 3.7494e+8 ≠ revenue − cost 6.8668e+8 (45.40% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2017Q4","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 4.6034e+8 ≠ revenue − cost 7.8597e+8 (41.43% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"FY2017","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 1.5493e+9 ≠ revenue − cost 1.5538e+10 (90.03% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2018Q1","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 4.1352e+8 ≠ revenue − cost 6.6925e+8 (38.21% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2018Q2","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 4.2916e+8 ≠ revenue − cost 6.6914e+8 (35.86% apart) — check whether revenue includes a component outside the cost base."},{"metric":"dilutedShares","periodKey":"2013Q3","rule":"per-share-consistency","severity":"warning","message":"Earnings per share times the share count gives 7.136e+6 against net income 4.661e+7 — usually the two-class method, where diluted EPS uses income available to common shareholders rather than the whole."},{"metric":"operatingExpenses","periodKey":"2018Q4","rule":"impossible-sign","severity":"error","message":"Operating expenses reports -3.6152e+8, and cannot be negative — usually a standalone quarter differenced across a restatement. Withheld rather than charted."},{"metric":"operatingExpenses","periodKey":"2019Q4","rule":"impossible-sign","severity":"error","message":"Operating expenses reports -1.0353e+9, and cannot be negative — usually a standalone quarter differenced across a restatement. Withheld rather than charted."},{"metric":"interestExpense","periodKey":"2025Q1","rule":"impossible-sign","severity":"error","message":"Interest expense reports -8.7880e+7, and cannot be negative — usually a standalone quarter differenced across a restatement. Withheld rather than charted."},{"metric":"interestExpense","periodKey":"2025Q2","rule":"impossible-sign","severity":"error","message":"Interest expense reports -8.9982e+7, and cannot be negative — usually a standalone quarter differenced across a restatement. Withheld rather than charted."},{"metric":"interestExpense","periodKey":"2026Q1","rule":"impossible-sign","severity":"error","message":"Interest expense reports -8.6534e+7, and cannot be negative — usually a standalone quarter differenced across a restatement. Withheld rather than charted."},{"metric":"interestExpense","periodKey":"2026Q2","rule":"impossible-sign","severity":"error","message":"Interest expense reports -9.7841e+7, and cannot be negative — usually a standalone quarter differenced across a restatement. Withheld rather than charted."},{"metric":"capex","periodKey":"2020Q4","rule":"impossible-sign","severity":"error","message":"Capital expenditures reports -1.0069e+8, and cannot be negative — usually a standalone quarter differenced across a restatement. Withheld rather than charted."},{"metric":"capex","periodKey":"2022Q4","rule":"impossible-sign","severity":"error","message":"Capital expenditures reports -1.3231e+7, and cannot be negative — usually a standalone quarter differenced across a restatement. Withheld rather than charted."},{"metric":"dilutedShares","periodKey":"FY2013","rule":"identity-conflict","severity":"info","message":"Reported dilutedShares disagrees with netIncome / dilutedEps in 64 of 80 period(s), by up to 25.3% — this issuer means something different by it, so the missing periods are left empty rather than inferred."},{"metric":"operatingExpenses","periodKey":"2022Q1","rule":"identity-conflict","severity":"info","message":"Reported operatingExpenses disagrees with grossProfit - operatingIncome in 75 of 81 period(s), by up to 11.7% — this issuer means something different by it, so the missing periods are left empty rather than inferred."}]}