{"schemaVersion":2,"ticker":"STLD","company":{"ticker":"STLD","name":"STEEL DYNAMICS INC","exchange":"Nasdaq","cik":1022671,"sic":"3312","sicDescription":"Steel Works, Blast Furnaces & Rolling Mills (Coke Ovens)","fiscalYearEnd":"1231"},"updatedAt":"2026-09-11T02:29:51.151Z","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":[3958806000,6300887000,7997500000,7290234000,7372924000,8755952000,7594411000,7607180000,9364213000,11801609000,10451132000,9587691000,18408850000,22260774000,18795316000,17540390000,18176581000],"costOfRevenue":[3559730000,5625221000,7065982000,6570336000,6653780000,7789741000,6862693000,6442245000,7956783000,9499025000,8934007000,8166754000,13046426000,16142943000,14749433000,14737804000,15784398000],"grossProfit":[399076000,675666000,931518000,719898000,719144000,966211000,731718000,1334864000,1582014000,2322814000,1530984000,1434728000,5362424000,6117831000,4045883000,2802586000,2392183000],"operatingExpenses":[279545000,310913000,346698000,328733000,332619000,412381000,400182000,502824000,544326000,628185000,null,null,673208000,573458000,622669000,694645000,793211000],"operatingIncome":[119531000,364753000,584820000,391165000,386525000,320320000,-72784000,727966000,1066881000,1722409000,986880000,847142000,4301105000,5091822000,3151181000,1943037000,1475986000],"pretaxIncome":[-18237000,213459000,424319000,204066000,262830000,164803000,-242117000,564133000,935235000,1619774000,875337000,705478000,4209070000,5021069000,3218943000,1982881000,1492971000],"interestExpense":[141360000,170229000,176977000,158585000,127728000,137263000,153950000,146037000,134399000,126620000,127104000,94877000,57209000,91538000,76484000,56347000,70043000],"netIncome":[-8184000,140709000,265692000,142281000,163516000,91650000,-145170000,360006000,805796000,1255805000,677900000,570828000,3214066000,3862674000,2450882000,1537134000,1185595000],"dilutedEps":[-0.04,0.64,1.22,0.73,0.83,0.67,-0.54,1.56,3.36,5.35,3.04,2.59,15.56,20.92,14.64,9.84,7.99],"cash":[9008000,186513000,390761000,375917000,395156000,361363000,727032000,841483000,1028649000,828220000,1381460000,1368618000,1243868000,1628417000,1400887000,589464000,769878000],"currentAssets":[1456803000,2000003000,2455258000,2296225000,2473634000,2938262000,2537941000,2929675000,3508342000,4032657000,4253025000,4258447000,6901023000,7638018000,6787826000,5431338000,6484171000],"totalAssets":[5129872000,5589934000,5979226000,5815416000,5888534000,7233159000,6202082000,6423732000,6855732000,7703563000,8275765000,9265562000,12531234000,14159984000,14908420000,14935233000,16419780000],"currentLiabilities":[595561000,561317000,1100417000,609677000,975178000,850582000,535290000,712815000,868519000,1019137000,1006698000,1258787000,2227369000,2032296000,2332296000,2150583000,2122254000],"totalLiabilities":[3126607000,3458804000,3608632000,3338760000,3276165000,4311292000,3530631000,3535033000,3549424000,3816334000,4210910000,4917336000,6211063000,6064179000,6068893000,5989987000,7489369000],"totalDebt":[2054572000,2386821000,2380100000,2202237000,2107589000,2981849000,2594656000,2356826000,2381940000,2376723000,2734344000,3102676000,3105876000,3070575000,3071056000,3231007000,4211163000],"equity":[2003265000,2092870000,2315941000,2377842000,2495855000,2795527000,2545111000,2777459000,3195068000,3775989000,3921241000,4189612000,6108757000,7914302000,8668315000,8774034000,8789185000],"temporaryEquity":[null,54294000,70694000,98814000,116514000,126340000,126340000,111240000,111240000,111240000,143614000,158614000,211414000,181503000,171212000,171212000,141226000],"operatingCashFlow":[445556000,169307000,486355000,445694000,312175000,628224000,1053625000,852760000,739420000,1415469000,1396290000,987032000,2204136000,4460403000,3519928000,1844503000,1449534000],"capex":[330052000,133394000,167007000,223525000,186843000,111785000,114501000,198160000,164935000,239390000,451945000,1198055000,1006239000,908902000,1657905000,1868006000,948025000],"depreciationAndAmortization":[221426000,224698000,222607000,225216000,230928000,263325000,294595000,296109000,298999000,317198000,321082000,325789000,347653000,384202000,437804000,478907000,551390000],"dilutedShares":[200704000,234717000,235992000,236624000,238996000,242078000,242017000,245298000,241781000,235193000,220748000,212345000,206615000,184622000,167431000,156136000,148404000],"sharesOutstanding":[215999801,217574826,218873720,219522655,222867408,241449423,243089514,243785485,237396839,225272174,214502639,210914264,194997922,172936163,160018100,151117153,144940102],"totalCosts":[3839275000,5936134000,7412680000,6899069000,6986399000,8435632000,7667195000,7016354000,8297332000,10283195000,9464252000,8740549000,14107745000,17168952000,15644135000,15597353000,16700595000],"freeCashFlow":[115504000,35913000,319348000,222169000,125332000,516439000,939124000,654600000,574485000,1176079000,944345000,-211023000,1197897000,3551501000,1862023000,-23503000,501509000],"capexOutflow":[-330052000,-133394000,-167007000,-223525000,-186843000,-111785000,-114501000,-198160000,-164935000,-239390000,-451945000,-1198055000,-1006239000,-908902000,-1657905000,-1868006000,-948025000],"grossMargin":[10.080716256366188,10.723347363633088,11.647614879649892,9.874827063164227,9.753850711061176,11.034905170791252,9.63495391545177,17.547422303665748,16.894254754777577,19.682180624692787,14.648977737531208,14.964270333701826,29.129597992270025,27.482561927092025,21.526017439664223,15.977900149312529,13.160797401887628],"operatingMargin":[3.019369981757126,5.788915116236809,7.312535167239763,5.365602805067711,5.242492666410233,3.658311511986361,-0.958389004756261,9.569459379165473,11.393173136920316,14.594696367249584,9.442804855971582,8.835724889339884,23.364332915961615,22.873517335920127,16.76577823964226,11.077501697510716,8.12026200086804],"netMargin":[-0.2067289985919997,2.2331617754770083,3.3221881838074396,1.9516657490006493,2.2177903908951184,1.0467165649149286,-1.91153731342694,4.73245013263785,8.605058428295042,10.640964295631214,6.486378700412549,5.953758835156452,17.459352431031814,17.351930350669747,13.039855249041835,8.763396937012233,6.522651317098633],"currentRatio":[2.446102078544431,3.5630543881621257,2.2312068970217656,3.7662975641200176,2.536597421188747,3.454413566240527,4.741244932653328,4.110007505453729,4.039453368320094,3.956933169927105,4.2247277733739415,3.382976627499331,3.098284568026223,3.7583196542235973,2.9103621495727814,2.5255188941789273,3.055322784171923],"netDebt":[2045564000,2200308000,1989339000,1826320000,1712433000,2620486000,1867624000,1515343000,1353291000,1548503000,1352884000,1734058000,1862008000,1442158000,1670169000,2641543000,3441285000],"ebit":[123123000,383688000,601296000,362651000,390558000,302066000,-88167000,710170000,1069634000,1746394000,1002441000,800355000,4266279000,5112607000,3295427000,2039228000,1563014000],"fcfMargin":[2.917647391663042,0.569967371260586,3.9930978430759616,3.0474879132823447,1.6998954553173204,5.8981479112722415,12.365988619788947,8.605028407373034,6.134898896468929,9.965412343350808,9.035815450422021,-2.200978316885682,6.507179970503317,15.954076888791018,9.906845939701146,-0.13399359991425502,2.7590942433013117],"ebitda":[344549000,608386000,823903000,587867000,621486000,565391000,206428000,1006279000,1368633000,2063592000,1323523000,1126144000,4613932000,5496809000,3733231000,2518135000,2114404000],"debtToCapital":[50.632196414000866,53.280929421248025,50.68311797107393,48.0829479142172,45.78287473465518,51.6125140548235,50.481977101296614,45.9036847389656,42.70999790568706,38.62886805038169,41.083450966368844,42.547359621561846,33.70591102217527,27.952748128176587,26.16031131480554,26.91375231454853,32.392694410949616],"returnOnAssets":[-0.15763548316171244,2.6252154190103814,4.59310788337269,2.412637874044842,2.7942019574588066,1.3969234000521122,-2.1610330622279124,5.702697663691228,12.135971753076781,17.2509039757763,8.484712248224707,6.508378756065604,29.49117842824239,28.943407528273905,16.86285906856118,10.301245628341812,7.562395206150928],"returnOnEquity":[-0.4502172694410628,6.870330201519237,12.052773412151257,6.062529946527141,6.710142218525279,3.4641233613449187,-5.436429130751795,13.527525236868657,26.983419246158284,36.029112945138735,17.61412871903269,14.075658873363874,62.418932551358374,55.090319451697376,29.559652737562477,17.62530952683036,13.500885002914329],"revenueGrowth":[-51.00803524921227,59.1612976235764,26.926573988709833,-8.843588621444198,1.1342571445580374,18.758202308880435,-13.265730556768695,0.16813680481606585,23.097034643586724,26.02883979678805,-11.443159996234408,-8.261698349996916,92.00504062969905,20.924305429182155,-15.567553940397582,-6.676801815941802,3.6270060129791837]}},"quarterly":{"keys":["2009Q2","2009Q3","2009Q4","2010Q1","2010Q2","2010Q3","2010Q4","2011Q1","2011Q2","2011Q3","2011Q4","2012Q1","2012Q2","2012Q3","2012Q4","2013Q1","2013Q2","2013Q3","2013Q4","2014Q1","2014Q2","2014Q3","2014Q4","2015Q1","2015Q2","2015Q3","2015Q4","2016Q1","2016Q2","2016Q3","2016Q4","2017Q1","2017Q2","2017Q3","2017Q4","2018Q1","2018Q2","2018Q3","2018Q4","2019Q1","2019Q2","2019Q3","2019Q4","2020Q1","2020Q2","2020Q3","2020Q4","2021Q1","2021Q2","2021Q3","2021Q4","2022Q1","2022Q2","2022Q3","2022Q4","2023Q1","2023Q2","2023Q3","2023Q4","2024Q1","2024Q2","2024Q3","2024Q4","2025Q1","2025Q2","2025Q3","2025Q4","2026Q1","2026Q2"],"labels":["Q2 '09","Q3 '09","Q4 '09","Q1 '10","Q2 '10","Q3 '10","Q4 '10","Q1 '11","Q2 '11","Q3 '11","Q4 '11","Q1 '12","Q2 '12","Q3 '12","Q4 '12","Q1 '13","Q2 '13","Q3 '13","Q4 '13","Q1 '14","Q2 '14","Q3 '14","Q4 '14","Q1 '15","Q2 '15","Q3 '15","Q4 '15","Q1 '16","Q2 '16","Q3 '16","Q4 '16","Q1 '17","Q2 '17","Q3 '17","Q4 '17","Q1 '18","Q2 '18","Q3 '18","Q4 '18","Q1 '19","Q2 '19","Q3 '19","Q4 '19","Q1 '20","Q2 '20","Q3 '20","Q4 '20","Q1 '21","Q2 '21","Q3 '21","Q4 '21","Q1 '22","Q2 '22","Q3 '22","Q4 '22","Q1 '23","Q2 '23","Q3 '23","Q4 '23","Q1 '24","Q2 '24","Q3 '24","Q4 '24","Q1 '25","Q2 '25","Q3 '25","Q4 '25","Q1 '26","Q2 '26"],"series":{"revenue":[792158000,1172196000,1179802000,1555790000,1632799000,1584164000,1528134000,2015969000,2079731000,2043455000,1858345000,1982040000,1909803000,1693390000,1705001000,1795696000,1801340000,1911738000,1864150000,1830082000,2069761000,2339016000,2517093000,2047435000,2005007000,1950923000,1591046000,1741301000,2023902000,2101310000,1910596000,2368216000,2390720000,2443382000,2336479000,2597312000,3083822000,3220891000,2899584000,2814486000,2766364000,2523279000,2347003000,2571544000,2092964000,2327224000,2595959000,3537625000,4453556000,5081476000,5336193000,5410801000,5964503000,5438747000,5446723000,4893206000,5081630000,4587057000,4233423000,4694003000,4632634000,4341615000,3872138000,4369195000,4565123000,4828215000,4414048000,5204858000,6091557000],"costOfRevenue":[723321000,955503000,1025629000,1345308000,1440815000,1444632000,1394466000,1720215000,1803345000,1844212000,1698210000,1780776000,1727667000,1536989000,1524904000,1619432000,1653648000,1714546000,1666154000,1666778000,1846990000,2050504000,2225469000,1860393000,1833264000,1722197000,1446839000,1505265000,1643519000,1692807000,1600654000,1896062000,1998202000,2046864000,2015655000,2140459000,2438443000,2537466000,2382657000,2383865000,2349349000,2167006000,2033787000,2159871000,1809874000,2038017000,2158992000,2744331000,3265616000,3487659000,3548820000,3787389000,4329536000,4187278000,3838740000,3837084000,3774772000,3635038000,3502539000,3713205000,3857797000,3736398000,3430404000,3882651000,3946655000,4070335000,3884757000,4441635000,5132583000],"grossProfit":[68837000,216693000,154173000,210482000,191984000,139532000,133668000,295754000,276386000,199243000,160135000,201264000,182136000,156401000,180097000,176264000,147692000,197192000,197996000,163304000,222771000,288512000,291624000,187042000,171743000,228726000,144207000,236036000,380383000,408503000,309942000,472154000,392518000,396518000,320824000,463416000,652082000,686081000,521235000,433570000,421166000,359839000,316409000,415229000,284431000,292815000,442253000,800266000,1199692000,1600629000,1761837000,1782513000,1883342000,1464429000,987547000,1056122000,1306858000,952019000,730884000,980798000,774837000,605217000,441734000,486544000,618468000,757880000,529291000,763223000,958974000],"operatingExpenses":[62553000,68245000,75771000,78185000,75349000,70532000,86847000,90428000,88167000,90458000,77645000,81448000,78437000,83680000,85168000,80032000,78494000,83919000,90174000,82372000,90866000,106633000,118641000,93594000,100677000,103738000,102722000,111321000,131493000,131856000,128485000,145012000,134589000,132775000,131950000,146945000,157024000,161100000,163116000,148741000,143147000,138498000,null,null,null,null,null,null,null,null,null,null,null,null,null,151187000,152133000,154056000,165293000,167171000,167661000,175336000,184477000,188705000,204907000,207734000,191865000,183021000,201181000],"operatingIncome":[6284000,148448000,78402000,132297000,116635000,69000000,46821000,205326000,188219000,108785000,82490000,119816000,103699000,72721000,94929000,96232000,69198000,113273000,107822000,80932000,131905000,188643000,-81160000,99771000,77559000,131029000,-381143000,131965000,256122000,283855000,56024000,334566000,265353000,271015000,195947000,323397000,501887000,531572000,365553000,291842000,285032000,228045000,181961000,273686000,158850000,155856000,258750000,594199000,955735000,1322045000,1429126000,1494867000,1618063000,1219844000,759048000,835360000,1063735000,733550000,518536000,750975000,559123000,395437000,237502000,275144000,382855000,507757000,310230000,538004000,700479000],"pretaxIncome":[-31545000,116095000,46319000,97863000,76708000,30929000,7959000,166547000,149152000,67606000,41014000,68456000,64485000,7221000,63904000,62649000,38979000,84155000,77047000,50994000,103609000,134667000,-124467000,40492000,41608000,93706000,-417923000,96714000,221294000,243305000,2820000,304252000,235319000,234312000,161352000,295964000,475410000,507115000,341285000,267063000,256960000,201251000,150063000,248256000,103045000,133360000,220817000,566859000,930798000,1302565000,1408848000,1457730000,1596417000,1208472000,758450000,847789000,1074316000,754599000,542239000,765781000,565112000,408025000,243963000,280654000,387866000,513846000,310605000,513213000,683464000],"interestExpense":[37043000,34520000,33546000,37515000,43448000,44286000,44980000,43346000,44812000,44702000,44117000,41112000,41106000,41490000,34877000,34629000,31465000,30970000,30664000,30569000,30050000,31904000,44740000,43087000,37163000,37084000,36616000,37043000,36646000,36199000,36149000,33973000,33869000,34177000,32380000,31896000,31512000,31560000,31652000,31122000,32321000,31339000,32322000,28019000,27702000,18950000,20206000,17269000,14898000,12704000,12338000,16669000,25667000,25347000,23855000,22507000,20767000,18415000,14795000,11978000,12719000,17071000,14579000,12131000,17381000,13573000,26958000,33241000,39120000],"netIncome":[-15991000,69018000,26651000,64969000,49207000,18741000,7792000,105903000,98710000,39857000,25779000,41777000,39305000,6105000,55094000,41252000,23273000,51090000,47901000,33698000,66341000,87657000,-96046000,26954000,25325000,58867000,-256316000,61318000,140443000,154413000,3832000,198666000,152947000,151012000,303171000,225475000,362572000,397906000,269852000,204827000,196746000,152608000,123719000,190836000,78765000,104277000,196950000,438755000,712203000,1000159000,1095697000,1107354000,1209554000,914325000,634864000,637310000,812107000,577195000,424270000,584041000,427998000,317802000,207293000,217151000,298726000,403685000,266033000,403436000,534087000],"dilutedEps":[-0.08,0.3,0.1260532377902099,0.29,0.22,0.09,0.04,0.46,0.43,0.19,0.14,0.2,0.2,0.06,0.27,0.21,0.13,0.25,0.24,0.17,0.31,0.38,-0.19,0.13,0.13,0.25,-1.04,0.26,0.58,0.64,0.08,0.82,0.63,0.64,1.28,0.96,1.53,1.69,1.17,0.91,0.87,0.69,0.56,0.88,0.36,0.47,0.89,2.03,3.32,4.85,5.489733593569222,5.71,6.44,5.03,3.6094472838909604,3.7,4.81,3.47,2.617627223091808,3.67,2.72,2.05,1.348561256544501,1.44,2.01,2.74,1.8165093984833878,2.78,3.69],"cash":[18217000,8094000,9008000,225506000,191593000,270118000,186513000,160810000,277691000,456694000,390761000,357809000,420938000,287120000,375917000,477861000,243753000,370056000,395156000,342919000,357490000,159591000,361363000,160982000,419401000,473790000,727032000,976951000,1052666000,1051489000,841483000,966826000,908843000,1101964000,1028649000,985824000,720445000,884315000,828220000,791444000,972561000,1146007000,1381460000,1235478000,1496458000,1267618000,1368618000,1245165000,1113744000,1095701000,1243868000,1189528000,1007085000,1420497000,1628417000,1604943000,1475356000,1765467000,1400887000,1039421000,829980000,1015210000,589464000,1186917000,458048000,770356000,769878000,556527000,567708000],"currentAssets":[1301531000,1468776000,1456803000,null,1910116000,2010022000,2000003000,2277120000,2373859000,2496227000,2455258000,2526857000,2458344000,2262224000,2296225000,2448941000,2242089000,2385315000,2473634000,2528354000,2630186000,2930136000,2938262000,2452225000,2591392000,2651795000,2537941000,2774233000,3050457000,3136644000,2929675000,3244965000,3251657000,3572145000,3508342000,3652242000,3817664000,4131477000,4032657000,4028890000,4023601000,4020320000,4253025000,4142968000,4016120000,3854895000,4258447000,4896906000,5265109000,5987572000,6901023000,7149635000,7756010000,7813444000,7638018000,7562560000,7396055000,7228599000,6787826000,6597436000,6239011000,6443576000,5431338000,6216705000,5690599000,6079405000,6484171000,6795170000,7281035000],"totalAssets":[4881812000,5108964000,5129872000,null,5545805000,5610459000,5589934000,5827605000,5900453000,6003481000,5979226000,6043627000,5971380000,5775516000,5815416000,5956574000,5735910000,5874305000,5888534000,5913857000,5985202000,7578283000,7233159000,6735838000,6826763000,6842541000,6202082000,6391642000,6629676000,6787562000,6423732000,6704035000,6670130000,6960737000,6855732000,6972813000,7504521000,7798368000,7703563000,7857233000,7857914000,7943247000,8275765000,8344923000,8468341000,8617556000,9265562000,10127896000,10687331000,11535985000,12531234000,13056637000,13711214000,14047698000,14159984000,14219760000,14551397000,14928956000,14908420000,15026750000,15061257000,15659821000,14935233000,15930428000,15548638000,15965030000,16419780000,16720219000,17113399000],"currentLiabilities":[488389000,638887000,595561000,null,554298000,595452000,561317000,689644000,670846000,717467000,1100417000,1121868000,1019449000,605399000,609677000,814687000,869849000,954202000,975178000,951431000,713223000,1041540000,850582000,618334000,698588000,677858000,535290000,673046000,779224000,794113000,712815000,881447000,795892000,1066529000,868519000,860740000,1058586000,1049665000,1019137000,1003090000,925736000,1005275000,1006698000,1031720000,1115426000,1175628000,1258787000,1661189000,1852245000,2054289000,2227369000,2090646000,2201872000,2131396000,2032296000,1820546000,1759035000,1918377000,2332296000,2298664000,2655952000,2692296000,2150583000,2266458000,1819081000,1956726000,2122254000,2170719000,2287306000],"totalLiabilities":[null,null,3126607000,null,3448206000,3506783000,3458804000,3599911000,3588965000,3656451000,3608632000,3637142000,3539820000,3342688000,3338760000,3450570000,3220439000,3316517000,3276165000,3279527000,3025992000,4540294000,4311292000,3812745000,3902063000,3886756000,3530631000,3684136000,3805070000,3835860000,3535033000,3709328000,3630649000,3899716000,3549424000,3549436000,3804762000,3812291000,3816334000,3867775000,3809633000,3898892000,4210910000,4238984000,4328419000,4418757000,4917336000,5392699000,5656979000,5913051000,6211063000,6078463000,6162324000,6112493000,6064179000,5913337000,5886428000,6070665000,6068893000,5978991000,5941043000,6580521000,5989987000,7096534000,6704588000,6994705000,7489369000,7586817000,7750328000],"totalDebt":[2029892000,2051063000,2054572000,null,2401679000,2409438000,2386821000,2378280000,2379345000,2380260000,2380100000,2371652000,2368009000,2204039000,2202237000,2300796000,2098484000,2108960000,2107589000,2098750000,1803889000,3061852000,2981849000,2654171000,2654649000,2647403000,2594656000,2598298000,2591233000,2586992000,2356826000,2356709000,2374308000,2534144000,2381940000,2363349000,2370393000,2366755000,2376723000,2435385000,2428048000,2437393000,2734344000,2716118000,2710648000,2718844000,3102676000,3097426000,3109991000,3074231000,3105876000,3078499000,3048246000,3035071000,3070575000,3060810000,3067698000,3095071000,3071056000,3037942000,3028444000,3683884000,3231007000,4196079000,3781019000,3782455000,4211163000,4200793000,4182142000],"equity":[1924483000,1988083000,2003265000,null,2097599000,2103676000,2092870000,2173400000,2275899000,2301568000,2315941000,2346224000,2371349000,2363025000,2377842000,2439133000,2448999000,2492437000,2495855000,2512496000,2835030000,2911649000,2795527000,2796753000,2798728000,2829445000,2545111000,2581166000,2698266000,2825362000,2777459000,2883467000,2928241000,2949781000,3195068000,3312137000,3588519000,3874837000,3775989000,3849528000,3908351000,3900741000,3921241000,3954925000,3987508000,4043478000,4189612000,4571583000,4853938000,5436120000,6108757000,6750260000,7380587000,7762802000,7914302000,8120218000,8493757000,8687079000,8668315000,8876547000,8949002000,8908088000,8774034000,8662682000,8702824000,8829099000,8789185000,8992176000,9219812000],"temporaryEquity":[null,null,null,null,null,null,54294000,null,54294000,64364000,70694000,73924000,77424000,93774000,98814000,99414000,104734000,110054000,116514000,121834000,124180000,126340000,126340000,126340000,125972000,126340000,126340000,126340000,126340000,126340000,111240000,111240000,111240000,111240000,111240000,111240000,111240000,111240000,111240000,139930000,139930000,143614000,143614000,151014000,152414000,155414000,158614000,163614000,176414000,186814000,211414000,227914000,168303000,172403000,181503000,186205000,171212000,171212000,171212000,171212000,171212000,171212000,171212000,171212000,141226000,141226000,141226000,141226000,143259000],"operatingCashFlow":[71666000,136682000,22513000,72742000,19351000,89420000,-12206000,3937000,165997000,222463000,93958000,21421000,100602000,117366000,206308000,29710000,32715000,183266000,66484000,-27247000,76014000,249224000,330233000,234707000,309212000,164378000,345328000,291028000,157972000,196362000,207407000,240430000,81010000,225854000,192126000,177935000,326033000,420440000,491061000,181553000,361473000,444202000,409062000,211281000,486010000,151790000,137951000,262191000,587230000,630816000,723899000,818968000,1001852000,1496155000,1143428000,733783000,807806000,1113699000,864640000,355217000,382561000,759853000,346872000,152603000,301611000,722608000,272712000,148316000,427936000],"capex":[73166000,123629000,86886000,30684000,40960000,24224000,37526000,18693000,34976000,38126000,75212000,45555000,54789000,58342000,64839000,45346000,49236000,52162000,40099000,24841000,33534000,24531000,28879000,33351000,22821000,30286000,28043000,27708000,35686000,59774000,74992000,41677000,43274000,42795000,37189000,50606000,55203000,70668000,62913000,54436000,85120000,154131000,158258000,217535000,309716000,327647000,343157000,309863000,277206000,214629000,204541000,159330000,164142000,241229000,344201000,226319000,358280000,558361000,514945000,374310000,419166000,621355000,453175000,305506000,288331000,165692000,188496000,137979000,123842000],"depreciationAndAmortization":[57765000,51915000,54783000,56272000,55398000,57278000,55750000,54746000,56257000,55962000,55642000,55572000,55502000,58953000,55189000,57061000,56826000,58202000,58839000,57568000,58441000,65957000,81359000,72822000,74273000,74211000,73289000,73985000,74795000,74190000,73139000,75057000,73801000,75210000,74931000,76135000,79120000,81383000,80560000,80174000,80911000,79470000,80527000,80259000,78721000,81752000,85057000,86919000,87047000,87407000,86280000,87546000,95701000,98714000,102241000,107694000,110970000,107418000,111722000,115252000,117053000,121052000,125550000,133756000,132865000,138487000,146282000,159280000,173922000],"dilutedShares":[189848000,234080000,215749000,234659000,234600000,234543000,235065000,236224000,236266000,235759000,235719000,236526000,236208000,220044000,236888000,238087000,221736000,239001000,240493000,241394000,242048000,242244000,242627000,242867000,243491000,243822000,237889000,244608000,245392000,245682000,245511000,244546000,243021000,240880000,238676000,237723000,236945000,235649000,230456000,224962000,222519000,219109000,216401000,214024000,211378000,211926000,212051000,212254000,211246000,204167000,198794000,193241000,187740000,181613000,175895000,172479000,168865000,166105000,162274000,159354000,157579000,154810000,152800000,150809000,148960000,147600000,146247000,145321000,144591000],"sharesOutstanding":[214808597,215558699,215999801,null,216805895,216994434,217574826,218303530,218648678,218690315,218873720,219074339,219154966,219228888,219522655,220333057,220665831,221349383,222867408,223173055,239620885,240365196,241449423,241688172,242055377,242090224,243089514,243500764,243745023,243770777,243785485,242110745,239872874,236951784,237396839,236095748,235096384,233422108,225272174,222931285,219797547,215740572,214502639,210338959,210364813,210366497,210914264,211218956,205307447,199778688,194997922,189247115,182610729,176563632,172936163,170170375,166383336,163489456,160018100,157878760,155617909,153042184,151117153,149380035,147788364,146156096,144940102,144443460,143610058],"totalCosts":[785874000,1023748000,1101400000,1423493000,1516164000,1515164000,1481313000,1810643000,1891512000,1934670000,1775855000,1862224000,1806104000,1620669000,1610072000,1699464000,1732142000,1798465000,1756328000,1749150000,1937856000,2150373000,2598253000,1947664000,1927448000,1819894000,1972189000,1609336000,1767780000,1817455000,1854572000,2033650000,2125367000,2172367000,2140532000,2314066000,2581935000,2743870000,2534031000,2556283000,2515367000,2323352000,2165042000,2297858000,1934114000,2171368000,2337209000,2943426000,3497821000,3759431000,3907067000,3915934000,4346440000,4218903000,4687675000,4057846000,4017895000,3853507000,3714887000,3943028000,4073511000,3946178000,3634636000,4094051000,4182268000,4320458000,4103818000,4666854000,5391078000],"freeCashFlow":[-1500000,13053000,-64373000,42058000,-21609000,65196000,-49732000,-14756000,131021000,184337000,18746000,-24134000,45813000,59024000,141469000,-15636000,-16521000,131104000,26385000,-52088000,42480000,224693000,301354000,201356000,286391000,134092000,317285000,263320000,122286000,136588000,132415000,198753000,37736000,183059000,154937000,127329000,270830000,349772000,428148000,127117000,276353000,290071000,250804000,-6254000,176294000,-175857000,-205206000,-47672000,310024000,416187000,519358000,659638000,837710000,1254926000,799227000,507464000,449526000,555338000,349695000,-19093000,-36605000,138498000,-106303000,-152903000,13280000,556916000,84216000,10337000,304094000],"capexOutflow":[-73166000,-123629000,-86886000,-30684000,-40960000,-24224000,-37526000,-18693000,-34976000,-38126000,-75212000,-45555000,-54789000,-58342000,-64839000,-45346000,-49236000,-52162000,-40099000,-24841000,-33534000,-24531000,-28879000,-33351000,-22821000,-30286000,-28043000,-27708000,-35686000,-59774000,-74992000,-41677000,-43274000,-42795000,-37189000,-50606000,-55203000,-70668000,-62913000,-54436000,-85120000,-154131000,-158258000,-217535000,-309716000,-327647000,-343157000,-309863000,-277206000,-214629000,-204541000,-159330000,-164142000,-241229000,-344201000,-226319000,-358280000,-558361000,-514945000,-374310000,-419166000,-621355000,-453175000,-305506000,-288331000,-165692000,-188496000,-137979000,-123842000],"grossMargin":[8.68980683146544,18.486072295076934,13.067701190538752,13.528946708746039,11.757968984547395,8.807926452059256,8.74713866715877,14.670562890600003,13.289507152607715,9.750300349163549,8.617075946608407,10.154386389780226,9.5368998792022,9.235970449807782,10.56286770506293,9.815915388796322,8.199007405598055,10.31480255139564,10.62124829010541,8.923316004419474,10.763126757147322,12.334759574111507,11.58574593787357,9.135430428804822,8.565705755640755,11.723989106694626,9.063660007315942,13.55515215347605,18.794536494355953,19.44039670491265,16.222267815906662,19.937117222415523,16.418401151117653,16.228244294179134,13.731088531076033,17.842138333785083,21.1452541683664,21.300969203863154,17.97619934445769,15.404944277569687,15.224532997103779,14.260769419473629,13.481405861006568,16.147069620430372,13.589865855313327,12.5821579701825,17.036208969402058,22.621561075580367,26.93784472453024,31.499292725184574,33.016740586406826,32.94360668596018,31.57584127294428,26.925852590679433,18.13103034613657,21.58343629922795,25.71729937047758,20.754461956762256,17.26461069446639,20.894703305472962,16.725625205876398,13.939904851075003,11.408012834253324,11.135781305251882,13.54767440001069,15.696898336134577,11.991056735223541,14.66366613652092,15.742674656085464],"operatingMargin":[0.7932760888610606,12.664093718115401,6.645352355734267,8.503525540079316,7.143255232272925,4.355609646475997,3.0639328749965644,10.184978042817127,9.05016081406682,5.323581874814958,4.438895899308255,6.0450848620613105,5.429827055460694,4.294403533740013,5.5676800189560005,5.359036273400397,3.841473569675908,5.925132000305481,5.783976611324196,4.422315502802607,6.372958037184004,8.065058127007255,-3.224354443796872,4.872975210446241,3.8682657965782665,6.716256869184484,-23.955498458246964,7.5785289275088,12.654861747258513,13.508478044648339,2.9322787234977983,14.127343113972712,11.099292263418551,11.091798171550744,8.386422475870745,12.451218798511691,16.274836874501837,16.50388044798784,12.60708432657926,10.369282348535398,10.303488622610763,9.03764506422001,7.752908709532965,10.64286669798378,7.589714873261079,6.6970777200647635,9.967414739601049,16.796551358609236,21.46004226734771,26.01694861886586,26.781752459103338,27.6274621816622,27.128211688383757,22.428768979325568,13.935865657203422,17.071833885595662,20.932948679852725,15.991735005691012,12.24862245043786,15.998605028586473,12.069224549144181,9.108062322430708,6.133614039582267,6.297361413258049,8.386521020353669,10.516453803320688,7.028242556492363,10.33657402372937,11.499178288900524],"netMargin":[-2.0186629435036947,5.887923180082512,2.2589383642339986,4.175949196228283,3.013659366523375,1.1830214548493716,0.5099029273610822,5.253205778461871,4.746286899603843,1.950471138341681,1.3872020534400233,2.107777845048536,2.058065674836619,0.36051943143634957,3.2313177528928136,2.297270807530896,1.2919826351493888,2.6724373318938057,2.569589357079634,1.8413382569742776,3.2052493017309733,3.7476015555259132,-3.8157509476209257,1.316476469338465,1.2630878595436326,3.0173922804744215,-16.109905056170597,3.521390041124424,6.939219389081091,7.348415988121696,0.20056568735619668,8.388846287669706,6.397528777941373,6.180449884627127,12.975549962143893,8.681090296429538,11.757228530051346,12.353910765685644,9.306576391647905,7.277598822662467,7.112079249151594,6.04800341143409,5.271360965452536,7.421066876553542,3.763323210528227,4.480746159372711,7.586791624983292,12.402529945938307,15.991782746192031,19.682450532089497,20.533309046355708,20.465620524576675,20.27920851075102,16.811317018423544,11.655889238354879,13.024385239452416,15.981230431967697,12.583122468284131,10.021913709071832,12.442280075236424,9.238761361247187,7.3199028472123855,5.353450729287024,4.970045969566477,6.543657202664638,8.360957413868272,6.026962099188772,7.7511432588554765,8.7676598938498],"currentRatio":[2.6649474087254217,2.298960536057237,2.446102078544431,null,3.4460091863943223,3.3756238957968066,3.5630543881621257,3.3018774904153445,3.5386049853468604,3.4792220408743537,2.2312068970217656,2.2523656972121495,2.4114438289703557,3.736748821851374,3.7662975641200176,3.0059900305270615,2.577561162914483,2.4998008807359446,2.536597421188747,2.657422345918937,3.6877470300312805,2.813272653954721,3.454413566240527,3.9658582578347623,3.7094711045709343,3.9120213968117215,4.741244932653328,4.121906972183179,3.9147369690871945,3.9498711140605933,4.110007505453729,3.681406823098836,4.085550552084956,3.349318208881334,4.039453368320094,4.243141947626461,3.606380586933891,3.935995770079025,3.956933169927105,4.016479079643901,4.346380609590639,3.9992240929099,4.2247277733739415,4.015593378048307,3.600525718425068,3.2790091763721176,3.382976627499331,2.9478319444686907,2.8425553854916603,2.9146687734783177,3.098284568026223,3.419820954862755,3.5224617961443716,3.665880953140571,3.7583196542235973,4.15400654528916,4.204609345464985,3.768080518062925,2.9103621495727814,2.870117598744314,2.349067678933957,2.3933386224991606,2.5255188941789273,2.742916480252447,3.128282357959871,3.106927081257161,3.055322784171923,3.13037753850222,3.183236086470284],"netDebt":[2011675000,2042969000,2045564000,null,2210086000,2139320000,2200308000,2217470000,2101654000,1923566000,1989339000,2013843000,1947071000,1916919000,1826320000,1822935000,1854731000,1738904000,1712433000,1755831000,1446399000,2902261000,2620486000,2493189000,2235248000,2173613000,1867624000,1621347000,1538567000,1535503000,1515343000,1389883000,1465465000,1432180000,1353291000,1377525000,1649948000,1482440000,1548503000,1643941000,1455487000,1291386000,1352884000,1480640000,1214190000,1451226000,1734058000,1852261000,1996247000,1978530000,1862008000,1888971000,2041161000,1614574000,1442158000,1455867000,1592342000,1329604000,1670169000,1998521000,2198464000,2668674000,2641543000,3009162000,3322971000,3012099000,3441285000,3644266000,3614434000],"ebit":[5498000,150615000,79865000,135378000,120156000,75215000,52939000,209893000,193964000,112308000,85131000,109568000,105591000,48711000,98781000,97278000,70444000,115125000,107711000,81563000,133659000,166571000,-79727000,83579000,78771000,130790000,-381307000,133757000,257940000,279504000,38969000,338225000,269188000,268489000,193732000,327860000,506922000,538675000,372937000,298185000,289281000,232590000,182385000,276275000,130747000,152310000,241023000,584128000,945696000,1315269000,1421186000,1474399000,1622084000,1233819000,782305000,870296000,1095083000,773014000,557034000,777759000,577831000,425096000,258542000,292785000,405247000,527419000,337563000,546454000,722584000],"fcfMargin":[-0.18935616379560644,1.1135509761166222,-5.4562545240642075,2.7033211423135515,-1.3234329516370356,4.11548299292245,-3.254426640595655,-0.7319556997156206,6.299901285310456,9.02084949264848,1.0087470302877022,-1.2176343565215635,2.3988338064187773,3.485552648828681,8.29729718633596,-0.8707487236146876,-0.9171505656899864,6.8578434911059984,1.4153903924040447,-2.846211262664733,2.0524108822226337,9.606304531478195,11.97230297013261,9.834549082144244,14.283790530407126,6.873259477693379,19.94191242742196,15.122026576680309,6.042090970807875,6.500135629678629,6.930559888118681,8.392519939059612,1.5784366216035337,7.492033582960012,6.6312173146003035,4.902337493531774,8.782283802372511,10.859479566368437,14.765842272546683,4.51652628579428,9.989755505783043,11.495795748310037,10.686138875834414,-0.2432001941246193,8.423174024971285,-7.556513683255243,-7.904824382819606,-1.3475707572170594,6.961268703031914,8.190277785430848,9.732743924367053,12.191133992915281,14.044925453134988,23.073807257443672,14.673538566216788,10.370787577714898,8.846098594348664,12.106629588426742,8.260336847983298,-0.4067530421263046,-0.7901552335021501,3.1900110903431096,-2.745330874054592,-3.499569142599495,0.2909012528249513,11.534614759284747,1.9079085682801817,0.19860292057919735,4.992057038947514],"ebitda":[63263000,202530000,134648000,191650000,175554000,132493000,108689000,264639000,250221000,168270000,140773000,165140000,161093000,107664000,153970000,154339000,127270000,173327000,166550000,139131000,192100000,232528000,1632000,156401000,153044000,205001000,-308018000,207742000,332735000,353694000,112108000,413282000,342989000,343699000,268663000,403995000,586042000,620058000,453497000,378359000,370192000,312060000,262912000,356534000,209468000,234062000,326080000,671047000,1032743000,1402676000,1507466000,1561945000,1717785000,1332533000,884546000,977990000,1206053000,880432000,668756000,893011000,694884000,546148000,384092000,426541000,538112000,665906000,483845000,705734000,896506000],"debtToCapital":[51.332814920183345,50.77962024645804,50.632196414000866,null,53.37920884195198,53.38748367535143,53.280929421248025,52.250597581552306,51.11106958088556,50.84039823761146,50.68311797107393,50.269485675333556,49.96476315990478,48.2594288146608,48.0829479142172,48.54072708684033,46.14605486155748,45.83303722760718,45.78287473465518,45.51372882730611,38.88597753054106,51.257244286056036,51.6125140548235,48.692129994841245,48.678992851585356,48.338076937683866,50.481977101296614,50.16538390845076,48.988250115937255,47.79790826690198,45.9036847389656,44.973852023290824,44.776729078788335,46.21040586805983,42.70999790568706,41.64135018569335,39.77895629269236,37.91909179581106,38.62886805038169,38.749701069847745,38.31905156225168,38.45600298131911,41.083450966368844,40.71504261027849,40.46857075290573,40.205775471798,42.547359621561846,40.388869018148235,39.05096341265725,36.12343368681268,33.70591102217527,31.32133975408289,29.2290230364222,28.10804498256277,27.952748128176587,27.375032063241413,26.533840247615892,26.26915291351748,26.16031131480554,25.49787909494062,25.2845556556882,29.255814736563902,26.91375231454853,32.63206307357295,30.287300152685354,29.991981955594056,32.392694410949616,31.841149630534265,31.205464516592134],"returnOnAssets":[null,null,null,null,4.024793008795777,2.977175170715812,2.6252154190103814,3.116940835900855,4.038804646898575,4.344124388450432,4.6718862907938,3.472647152376434,2.471699189164807,1.9180920073245626,2.412637874044842,2.3625604271128458,2.147789966764298,2.9306716386457783,2.7942019574588066,2.6277394645569316,3.396094158984233,3.502627152485455,1.3969234000521122,1.3424197184200883,0.6851408039282031,0.20941937853204504,-2.1610330622279124,-1.6881534003479723,0.06408827773826345,1.4652567188964016,5.702697663691228,7.595697419843204,7.667149430600717,7.367558706717101,12.135971753076781,12.175393043777339,14.70554724768885,17.46886413505426,17.2509039757763,16.657493847288134,13.921373792631181,10.46948486543471,8.484712248224707,8.195316722046128,6.687730897257209,6.009334209216787,6.508378756065604,8.864342794675787,15.161932194286893,23.301781061700275,29.79166295817055,33.77607821559313,36.17235372027308,33.82570054514825,28.969056413986056,24.90103806598797,21.219596448466845,18.369795215141128,16.86285906856118,16.39589133882983,13.598943208535108,11.468984196393338,10.301245628341812,7.560404892203029,6.8015391754855745,7.126389306940925,7.562395206150928,8.403386309618918,9.841645822641128],"returnOnEquity":[null,null,null,null,10.434645539300293,7.799481836540226,6.870330201519237,8.357550381890126,10.570303221814667,11.452804884360548,12.259495814177564,9.121245484137619,6.314188526198731,4.843552267046665,6.062529946527141,5.924573652498653,5.216386866674356,7.03162747437834,6.710142218525279,6.299421867025982,7.533266755348995,8.719217273744349,3.4641233613449187,3.1984184580531068,1.5581073947443251,0.5260321464863665,-5.436429130751795,-4.1207760845784405,0.15688574519091708,3.5317916243648986,13.527525236868657,18.202649656436215,18.12342897645022,17.539202059585364,26.983419246158284,26.877282666871544,31.98614035195404,37.77864196941133,36.029112945138735,34.49357097825715,28.52739876775241,21.19541466885163,17.61412871903269,17.013594674732488,13.828210458165477,12.527272976739438,14.075658873363874,19.204743606644126,32.84949090906623,49.539379201523104,63.054916754293814,69.16564732437996,72.13625375729748,65.56489992137237,55.13913904234447,45.67510203774216,37.779274532541315,32.358604904193534,29.559652737562477,28.2125804528097,23.086989850630854,19.938554717894977,17.62530952683036,13.344303788952184,11.794496501381783,12.706129782586157,13.500885002914329,15.541104890223417,17.935319335838766],"revenueGrowth":[-67.04749995736165,-54.281510938425704,-2.5306625557444673,null,106.12036992620158,35.14497575490789,29.524615147287435,29.5784778151293,27.37213827299012,28.992642175936332,21.608772529110666,-1.6830119907597751,-8.17067207249399,-17.1310354277437,-8.25164326322615,-9.401626606930236,-5.6792768678235355,12.894135432475684,9.33424672478198,1.9149121009346848,14.901184673631862,22.350238369483687,35.02631226027948,11.876680935608341,-3.1285737821903137,-16.59214815118837,-36.79033710713112,-14.952074180621121,0.9423907248204078,7.708505153714418,20.084271604969306,36.00267845708467,18.124296532144335,16.278987869471905,22.290583671273257,9.673779756576263,28.991349886226736,31.821016934724078,24.100580403247783,8.361490648793835,-10.294303627122448,-21.658975730628573,-19.0572509711738,-8.631842546027945,-24.342422038459144,-7.769850262297595,10.607400160971237,37.56813027504098,112.7870331262267,118.34924356228709,105.55767637316306,52.95010070315536,33.92675426108933,7.030850878760431,2.0713268804183116,-9.565958903312099,-14.802121819705683,-15.659673082789105,-22.275779399833628,-4.071011929601987,-8.835668870027924,-5.350751037102874,-8.534110576712983,-6.919637673857471,-1.4572918991657913,11.207810918287308,13.995110711446745,19.126246368038057,33.43686468031639]}},"filings":[{"accn":"0001144204-19-010579","filed":"2019-02-27","form":"10-K"},{"accn":"0001558370-20-001641","filed":"2020-02-27","form":"10-K"},{"accn":"0001558370-19-007856","filed":"2019-08-09","form":"10-Q"},{"accn":"0001558370-19-009545","filed":"2019-10-31","form":"10-Q"},{"accn":"0001558370-21-002129","filed":"2021-03-01","form":"10-K"},{"accn":"0001558370-20-006218","filed":"2020-05-11","form":"10-Q"},{"accn":"0001558370-20-010152","filed":"2020-08-10","form":"10-Q"},{"accn":"0001558370-20-013295","filed":"2020-11-09","form":"10-Q"},{"accn":"0001558370-22-002377","filed":"2022-02-28","form":"10-K"},{"accn":"0001558370-21-005215","filed":"2021-04-29","form":"10-Q"},{"accn":"0001558370-21-009240","filed":"2021-07-26","form":"10-Q"},{"accn":"0001558370-21-014118","filed":"2021-11-02","form":"10-Q"},{"accn":"0001558370-23-002303","filed":"2023-02-28","form":"10-K"},{"accn":"0001558370-22-006460","filed":"2022-04-29","form":"10-Q"},{"accn":"0001558370-22-011581","filed":"2022-08-02","form":"10-Q"},{"accn":"0001558370-22-015423","filed":"2022-10-26","form":"10-Q"},{"accn":"0001558370-24-002152","filed":"2024-02-29","form":"10-K"},{"accn":"0001558370-23-008282","filed":"2023-05-05","form":"10-Q"},{"accn":"0001558370-25-001886","filed":"2025-02-28","form":"10-K"},{"accn":"0001558370-24-007736","filed":"2024-05-10","form":"10-Q"},{"accn":"0001558370-24-011535","filed":"2024-08-08","form":"10-Q"},{"accn":"0001558370-24-015022","filed":"2024-11-08","form":"10-Q"},{"accn":"0001104659-26-021395","filed":"2026-02-27","form":"10-K"},{"accn":"0001558370-25-007346","filed":"2025-05-12","form":"10-Q"},{"accn":"0001558370-25-011019","filed":"2025-08-11","form":"10-Q"},{"accn":"0001104659-25-102052","filed":"2025-10-24","form":"10-Q"},{"accn":"0001104659-26-049415","filed":"2026-04-27","form":"10-Q"},{"accn":"0001104659-26-087414","filed":"2026-07-28","form":"10-Q"},{"accn":"0001144204-19-025136","filed":"2019-05-10","form":"10-Q"},{"accn":"0001104659-10-041754","filed":"2010-08-04","form":"10-Q"},{"accn":"0001104659-10-056477","filed":"2010-11-05","form":"10-Q"},{"accn":"0001047469-12-001586","filed":"2012-02-27","form":"10-K"},{"accn":"0001047469-13-001827","filed":"2013-02-27","form":"10-K"},{"accn":"0001047469-14-001662","filed":"2014-03-03","form":"10-K"},{"accn":"0001047469-15-001486","filed":"2015-03-02","form":"10-K"},{"accn":"0001047469-16-010496","filed":"2016-02-26","form":"10-K"},{"accn":"0001144204-17-011732","filed":"2017-02-28","form":"10-K"},{"accn":"0001144204-18-011155","filed":"2018-02-27","form":"10-K"},{"accn":"0001558370-23-013968","filed":"2023-08-08","form":"10-Q"},{"accn":"0001558370-23-018528","filed":"2023-11-09","form":"10-Q"},{"accn":"0001104659-11-026813","filed":"2011-05-06","form":"10-Q"},{"accn":"0001104659-11-044089","filed":"2011-08-05","form":"10-Q"},{"accn":"0001104659-11-062020","filed":"2011-11-08","form":"10-Q"},{"accn":"0001104659-12-035125","filed":"2012-05-09","form":"10-Q"},{"accn":"0001104659-12-055077","filed":"2012-08-07","form":"10-Q"},{"accn":"0001104659-12-075312","filed":"2012-11-07","form":"10-Q"},{"accn":"0001104659-13-039480","filed":"2013-05-09","form":"10-Q"},{"accn":"0001104659-13-060793","filed":"2013-08-07","form":"10-Q"},{"accn":"0001104659-13-082749","filed":"2013-11-08","form":"10-Q"},{"accn":"0001104659-14-036418","filed":"2014-05-08","form":"10-Q"},{"accn":"0001104659-14-058835","filed":"2014-08-08","form":"10-Q"},{"accn":"0001104659-14-078874","filed":"2014-11-10","form":"10-Q"},{"accn":"0001104659-15-036708","filed":"2015-05-11","form":"10-Q"},{"accn":"0001104659-15-058205","filed":"2015-08-10","form":"10-Q"},{"accn":"0001104659-15-076646","filed":"2015-11-06","form":"10-Q"},{"accn":"0001104659-16-118631","filed":"2016-05-06","form":"10-Q"},{"accn":"0001104659-16-137648","filed":"2016-08-05","form":"10-Q"},{"accn":"0001144204-16-132751","filed":"2016-11-09","form":"10-Q"},{"accn":"0001144204-17-025170","filed":"2017-05-08","form":"10-Q"},{"accn":"0001144204-17-040780","filed":"2017-08-07","form":"10-Q"},{"accn":"0001144204-17-057598","filed":"2017-11-09","form":"10-Q"},{"accn":"0001144204-18-026578","filed":"2018-05-09","form":"10-Q"},{"accn":"0001144204-18-043346","filed":"2018-08-09","form":"10-Q"},{"accn":"0001144204-18-057915","filed":"2018-11-07","form":"10-Q"},{"accn":"0001047469-11-001181","filed":"2011-02-23","form":"10-K"},{"accn":"0001104659-09-048161","filed":"2009-08-07","form":"10-Q"},{"accn":"0001104659-09-063309","filed":"2009-11-06","form":"10-Q"},{"accn":"0001047469-10-001104","filed":"2010-02-22","form":"10-K"}],"provenance":{"#0":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":7607180000},"revenue@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#0"}],"rule":"component-sum","value":7607180000},"#1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":9364213000},"revenue@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#1"}],"rule":"component-sum","value":9364213000},"#2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":2,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":3083822000},"revenue@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#2"}],"rule":"component-sum","value":3083822000},"#3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":3,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":3220891000},"revenue@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#3"}],"rule":"component-sum","value":3220891000},"#4":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":11801609000},"#5":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":3,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":8902025000},"#6":{"kind":"computed","op":"sum","terms":[{"ref":"#4"},{"ref":"#5","weight":-1}],"rule":"quarter-from-ytd","value":2899584000},"revenue@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#6"}],"rule":"component-sum","value":2899584000},"revenue@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#4"}],"rule":"component-sum","value":11801609000},"#7":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":2814486000},"revenue@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#7"}],"rule":"component-sum","value":2814486000},"#8":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":6,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":2766364000},"revenue@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#8"}],"rule":"component-sum","value":2766364000},"#9":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":7,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":2523279000},"revenue@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#9"}],"rule":"component-sum","value":2523279000},"#10":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":10451132000},"#11":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":7,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":8104129000},"#12":{"kind":"computed","op":"sum","terms":[{"ref":"#10"},{"ref":"#11","weight":-1}],"rule":"quarter-from-ytd","value":2347003000},"revenue@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#12"}],"rule":"component-sum","value":2347003000},"revenue@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#10"}],"rule":"component-sum","value":10451132000},"#13":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":9,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":2571544000},"revenue@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#13"}],"rule":"component-sum","value":2571544000},"#14":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":10,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":2092964000},"revenue@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#14"}],"rule":"component-sum","value":2092964000},"#15":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":11,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":2327224000},"revenue@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#15"}],"rule":"component-sum","value":2327224000},"#16":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":9587691000},"#17":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":11,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":6991732000},"#18":{"kind":"computed","op":"sum","terms":[{"ref":"#16"},{"ref":"#17","weight":-1}],"rule":"quarter-from-ytd","value":2595959000},"revenue@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#18"}],"rule":"component-sum","value":2595959000},"revenue@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#16"}],"rule":"component-sum","value":9587691000},"#19":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":3537625000},"revenue@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#19"}],"rule":"component-sum","value":3537625000},"#20":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":14,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":4453556000},"revenue@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#20"}],"rule":"component-sum","value":4453556000},"#21":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":15,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":5081476000},"revenue@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#21"}],"rule":"component-sum","value":5081476000},"#22":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":18408850000},"#23":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":15,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":13072657000},"#24":{"kind":"computed","op":"sum","terms":[{"ref":"#22"},{"ref":"#23","weight":-1}],"rule":"quarter-from-ytd","value":5336193000},"revenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#24"}],"rule":"component-sum","value":5336193000},"revenue@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#22"}],"rule":"component-sum","value":18408850000},"#25":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":17,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":5410801000},"revenue@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#25"}],"rule":"component-sum","value":5410801000},"#26":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":14,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":5964503000},"revenue@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#26"}],"rule":"component-sum","value":5964503000},"#27":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":15,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":5438747000},"revenue@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#27"}],"rule":"component-sum","value":5438747000},"#28":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":22260774000},"#29":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":16814051000},"#30":{"kind":"computed","op":"sum","terms":[{"ref":"#28"},{"ref":"#29","weight":-1}],"rule":"quarter-from-ytd","value":5446723000},"revenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#30"}],"rule":"component-sum","value":5446723000},"revenue@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#28"}],"rule":"component-sum","value":22260774000},"#31":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":4893206000},"revenue@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#31"}],"rule":"component-sum","value":4893206000},"#32":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":20,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":5081630000},"revenue@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#32"}],"rule":"component-sum","value":5081630000},"#33":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":21,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":4587057000},"revenue@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#33"}],"rule":"component-sum","value":4587057000},"#34":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":18795316000},"#35":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":14561893000},"#36":{"kind":"computed","op":"sum","terms":[{"ref":"#34"},{"ref":"#35","weight":-1}],"rule":"quarter-from-ytd","value":4233423000},"revenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#36"}],"rule":"component-sum","value":4233423000},"revenue@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#34"}],"rule":"component-sum","value":18795316000},"#37":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":4694003000},"revenue@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#37"}],"rule":"component-sum","value":4694003000},"#38":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":24,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":4632634000},"revenue@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#38"}],"rule":"component-sum","value":4632634000},"#39":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":25,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":4341615000},"revenue@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#39"}],"rule":"component-sum","value":4341615000},"#40":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":17540390000},"#41":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":25,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":13668252000},"#42":{"kind":"computed","op":"sum","terms":[{"ref":"#40"},{"ref":"#41","weight":-1}],"rule":"quarter-from-ytd","value":3872138000},"revenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#42"}],"rule":"component-sum","value":3872138000},"revenue@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#40"}],"rule":"component-sum","value":17540390000},"#43":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":4369195000},"revenue@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#43"}],"rule":"component-sum","value":4369195000},"#44":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":27,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":4565123000},"revenue@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#44"}],"rule":"component-sum","value":4565123000},"#45":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":25,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":4828215000},"revenue@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#45"}],"rule":"component-sum","value":4828215000},"#46":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":18176581000},"#47":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":13762533000},"#48":{"kind":"computed","op":"sum","terms":[{"ref":"#46"},{"ref":"#47","weight":-1}],"rule":"quarter-from-ytd","value":4414048000},"revenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#48"}],"rule":"component-sum","value":4414048000},"revenue@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#46"}],"rule":"component-sum","value":18176581000},"#49":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":26,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":5204858000},"revenue@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#49"}],"rule":"component-sum","value":5204858000},"#50":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":27,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":6091557000},"revenue@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#50"}],"rule":"component-sum","value":6091557000},"revenue@2018Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":28,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":2597312000},"revenue@2017Q1":{"kind":"filed","concept":"Revenues","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":2368216000},"revenue@2017Q2":{"kind":"filed","concept":"Revenues","filing":0,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":2390720000},"revenue@2017Q3":{"kind":"filed","concept":"Revenues","filing":0,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":2443382000},"revenue@2017Q4":{"kind":"filed","concept":"Revenues","filing":0,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":2336479000},"revenue@2009Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":29,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":792158000},"revenue@2009Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":30,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":1172196000},"#51":{"kind":"filed","concept":"SalesRevenueNet","filing":31,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":3958806000},"#52":{"kind":"filed","concept":"SalesRevenueNet","filing":30,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":2779004000},"revenue@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#51"},{"ref":"#52","weight":-1}],"rule":"quarter-from-ytd","value":1179802000},"revenue@FY2009":{"kind":"filed","concept":"SalesRevenueNet","filing":31,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":3958806000},"revenue@2010Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":31,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":1555790000},"revenue@2010Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":31,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":1632799000},"revenue@2010Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":31,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":1584164000},"revenue@2010Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":31,"unit":"USD","start":"2010-10-01","end":"2010-12-31","value":1528134000},"revenue@FY2010":{"kind":"filed","concept":"SalesRevenueNet","filing":32,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":6300887000},"revenue@2011Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":32,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":2015969000},"revenue@2011Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":32,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":2079731000},"revenue@2011Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":32,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":2043455000},"revenue@2011Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":32,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":1858345000},"revenue@FY2011":{"kind":"filed","concept":"SalesRevenueNet","filing":33,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":7997500000},"revenue@2012Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":33,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":1982040000},"revenue@2012Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":33,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":1909803000},"revenue@2012Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":33,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":1693390000},"revenue@2012Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":33,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":1705001000},"revenue@FY2012":{"kind":"filed","concept":"SalesRevenueNet","filing":34,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":7290234000},"revenue@2013Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":34,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":1795696000},"revenue@2013Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":34,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":1801340000},"revenue@2013Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":34,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":1911738000},"revenue@2013Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":34,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":1864150000},"revenue@FY2013":{"kind":"filed","concept":"SalesRevenueNet","filing":35,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":7372924000},"revenue@2014Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":35,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":1830082000},"revenue@2014Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":35,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":2069761000},"revenue@2014Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":35,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":2339016000},"revenue@2014Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":35,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":2517093000},"revenue@FY2014":{"kind":"filed","concept":"SalesRevenueNet","filing":36,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":8755952000},"revenue@2015Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":36,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":2047435000},"revenue@2015Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":36,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":2005007000},"revenue@2015Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":36,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":1950923000},"revenue@2015Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":36,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":1591046000},"revenue@FY2015":{"kind":"filed","concept":"SalesRevenueNet","filing":37,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":7594411000},"revenue@2016Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":37,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":1741301000},"revenue@2016Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":37,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":2023902000},"revenue@2016Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":37,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":2101310000},"revenue@2016Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":37,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":1910596000},"costOfRevenue@2020Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":9,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":2159871000},"costOfRevenue@2020Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":10,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":1809874000},"costOfRevenue@2020Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":11,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":2038017000},"#53":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":8166754000},"#54":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":11,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":6007762000},"costOfRevenue@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#53"},{"ref":"#54","weight":-1}],"rule":"quarter-from-ytd","value":2158992000},"costOfRevenue@FY2020":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":8166754000},"costOfRevenue@FY2016":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":6442245000},"costOfRevenue@FY2017":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":7956783000},"costOfRevenue@2018Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":28,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":2140459000},"costOfRevenue@2018Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":2,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":2438443000},"costOfRevenue@2018Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":3,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":2537466000},"#55":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":9499025000},"#56":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":3,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":7116368000},"costOfRevenue@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#55"},{"ref":"#56","weight":-1}],"rule":"quarter-from-ytd","value":2382657000},"costOfRevenue@FY2018":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":9499025000},"costOfRevenue@2019Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":2383865000},"costOfRevenue@2019Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":6,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":2349349000},"costOfRevenue@2019Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":7,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":2167006000},"#57":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":8934007000},"#58":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":7,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":6900220000},"costOfRevenue@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#57"},{"ref":"#58","weight":-1}],"rule":"quarter-from-ytd","value":2033787000},"costOfRevenue@FY2019":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":8934007000},"costOfRevenue@2021Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":2744331000},"costOfRevenue@2021Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":14,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":3265616000},"costOfRevenue@2021Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":15,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":3487659000},"#59":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":13046426000},"#60":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":15,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":9497606000},"costOfRevenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#59"},{"ref":"#60","weight":-1}],"rule":"quarter-from-ytd","value":3548820000},"costOfRevenue@FY2021":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":13046426000},"costOfRevenue@2022Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":17,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":3787389000},"costOfRevenue@2022Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":38,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":4329536000},"costOfRevenue@2022Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":39,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":4187278000},"#61":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":16142943000},"#62":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":39,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":12304203000},"costOfRevenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#61"},{"ref":"#62","weight":-1}],"rule":"quarter-from-ytd","value":3838740000},"costOfRevenue@FY2022":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":16142943000},"costOfRevenue@2023Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":3837084000},"costOfRevenue@2023Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":20,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":3774772000},"costOfRevenue@2023Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":21,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":3635038000},"#63":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":14749433000},"#64":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":11246894000},"costOfRevenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#63"},{"ref":"#64","weight":-1}],"rule":"quarter-from-ytd","value":3502539000},"costOfRevenue@FY2023":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":14749433000},"costOfRevenue@2024Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":3713205000},"costOfRevenue@2024Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":24,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":3857797000},"costOfRevenue@2024Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":25,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":3736398000},"#65":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":14737804000},"#66":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":25,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":11307400000},"costOfRevenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#65"},{"ref":"#66","weight":-1}],"rule":"quarter-from-ytd","value":3430404000},"costOfRevenue@FY2024":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":14737804000},"costOfRevenue@2025Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":3882651000},"costOfRevenue@2025Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":27,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":3946655000},"costOfRevenue@2025Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":25,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":4070335000},"#67":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":15784398000},"#68":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":11899641000},"costOfRevenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#67"},{"ref":"#68","weight":-1}],"rule":"quarter-from-ytd","value":3884757000},"costOfRevenue@FY2025":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":15784398000},"costOfRevenue@2026Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":26,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":4441635000},"costOfRevenue@2026Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":27,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":5132583000},"costOfRevenue@2009Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":29,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":723321000},"costOfRevenue@2009Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":30,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":955503000},"#69":{"kind":"filed","concept":"CostOfGoodsSold","filing":31,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":3559730000},"#70":{"kind":"filed","concept":"CostOfGoodsSold","filing":30,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":2534101000},"costOfRevenue@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#69"},{"ref":"#70","weight":-1}],"rule":"quarter-from-ytd","value":1025629000},"costOfRevenue@FY2009":{"kind":"filed","concept":"CostOfGoodsSold","filing":31,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":3559730000},"costOfRevenue@2010Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":40,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":1345308000},"costOfRevenue@2010Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":41,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":1440815000},"costOfRevenue@2010Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":42,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":1444632000},"#71":{"kind":"filed","concept":"CostOfGoodsSold","filing":32,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":5625221000},"#72":{"kind":"filed","concept":"CostOfGoodsSold","filing":42,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":4230755000},"costOfRevenue@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#71"},{"ref":"#72","weight":-1}],"rule":"quarter-from-ytd","value":1394466000},"costOfRevenue@FY2010":{"kind":"filed","concept":"CostOfGoodsSold","filing":32,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":5625221000},"costOfRevenue@2011Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":43,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":1720215000},"costOfRevenue@2011Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":44,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":1803345000},"costOfRevenue@2011Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":45,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":1844212000},"#73":{"kind":"filed","concept":"CostOfGoodsSold","filing":33,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":7065982000},"#74":{"kind":"filed","concept":"CostOfGoodsSold","filing":45,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":5367772000},"costOfRevenue@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#73"},{"ref":"#74","weight":-1}],"rule":"quarter-from-ytd","value":1698210000},"costOfRevenue@FY2011":{"kind":"filed","concept":"CostOfGoodsSold","filing":33,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":7065982000},"costOfRevenue@2012Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":46,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":1780776000},"costOfRevenue@2012Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":47,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":1727667000},"costOfRevenue@2012Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":48,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":1536989000},"#75":{"kind":"filed","concept":"CostOfGoodsSold","filing":34,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":6570336000},"#76":{"kind":"filed","concept":"CostOfGoodsSold","filing":48,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":5045432000},"costOfRevenue@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#75"},{"ref":"#76","weight":-1}],"rule":"quarter-from-ytd","value":1524904000},"costOfRevenue@FY2012":{"kind":"filed","concept":"CostOfGoodsSold","filing":34,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":6570336000},"costOfRevenue@2013Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":49,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":1619432000},"costOfRevenue@2013Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":50,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":1653648000},"costOfRevenue@2013Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":51,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":1714546000},"#77":{"kind":"filed","concept":"CostOfGoodsSold","filing":35,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":6653780000},"#78":{"kind":"filed","concept":"CostOfGoodsSold","filing":51,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":4987626000},"costOfRevenue@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#77"},{"ref":"#78","weight":-1}],"rule":"quarter-from-ytd","value":1666154000},"costOfRevenue@FY2013":{"kind":"filed","concept":"CostOfGoodsSold","filing":35,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":6653780000},"costOfRevenue@2014Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":52,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":1666778000},"costOfRevenue@2014Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":53,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":1846990000},"costOfRevenue@2014Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":54,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":2050504000},"#79":{"kind":"filed","concept":"CostOfGoodsSold","filing":36,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":7789741000},"#80":{"kind":"filed","concept":"CostOfGoodsSold","filing":54,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":5564272000},"costOfRevenue@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#79"},{"ref":"#80","weight":-1}],"rule":"quarter-from-ytd","value":2225469000},"costOfRevenue@FY2014":{"kind":"filed","concept":"CostOfGoodsSold","filing":36,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":7789741000},"costOfRevenue@2015Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":55,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":1860393000},"costOfRevenue@2015Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":56,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":1833264000},"costOfRevenue@2015Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":57,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":1722197000},"#81":{"kind":"filed","concept":"CostOfGoodsSold","filing":37,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":6862693000},"#82":{"kind":"filed","concept":"CostOfGoodsSold","filing":57,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":5415854000},"costOfRevenue@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#81"},{"ref":"#82","weight":-1}],"rule":"quarter-from-ytd","value":1446839000},"costOfRevenue@FY2015":{"kind":"filed","concept":"CostOfGoodsSold","filing":37,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":6862693000},"costOfRevenue@2016Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":58,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":1505265000},"costOfRevenue@2016Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":59,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":1643519000},"costOfRevenue@2016Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":60,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":1692807000},"#83":{"kind":"filed","concept":"CostOfGoodsSold","filing":37,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":6442245000},"#84":{"kind":"filed","concept":"CostOfGoodsSold","filing":60,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":4841591000},"costOfRevenue@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#83"},{"ref":"#84","weight":-1}],"rule":"quarter-from-ytd","value":1600654000},"costOfRevenue@2017Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":61,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":1896062000},"costOfRevenue@2017Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":62,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":1998202000},"costOfRevenue@2017Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":63,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":2046864000},"#85":{"kind":"filed","concept":"CostOfGoodsSold","filing":37,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":7956783000},"#86":{"kind":"filed","concept":"CostOfGoodsSold","filing":63,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":5941128000},"costOfRevenue@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#85"},{"ref":"#86","weight":-1}],"rule":"quarter-from-ytd","value":2015655000},"grossProfit@2009Q2":{"kind":"filed","concept":"GrossProfit","filing":29,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":68837000},"grossProfit@2009Q3":{"kind":"filed","concept":"GrossProfit","filing":30,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":216693000},"#87":{"kind":"filed","concept":"GrossProfit","filing":31,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":399076000},"#88":{"kind":"filed","concept":"GrossProfit","filing":30,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":244903000},"grossProfit@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#87"},{"ref":"#88","weight":-1}],"rule":"quarter-from-ytd","value":154173000},"grossProfit@FY2009":{"kind":"filed","concept":"GrossProfit","filing":31,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":399076000},"grossProfit@2010Q1":{"kind":"filed","concept":"GrossProfit","filing":31,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":210482000},"grossProfit@2010Q2":{"kind":"filed","concept":"GrossProfit","filing":31,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":191984000},"grossProfit@2010Q3":{"kind":"filed","concept":"GrossProfit","filing":31,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":139532000},"grossProfit@2010Q4":{"kind":"filed","concept":"GrossProfit","filing":31,"unit":"USD","start":"2010-10-01","end":"2010-12-31","value":133668000},"grossProfit@FY2010":{"kind":"filed","concept":"GrossProfit","filing":32,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":675666000},"grossProfit@2011Q1":{"kind":"filed","concept":"GrossProfit","filing":32,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":295754000},"grossProfit@2011Q2":{"kind":"filed","concept":"GrossProfit","filing":32,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":276386000},"grossProfit@2011Q3":{"kind":"filed","concept":"GrossProfit","filing":32,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":199243000},"grossProfit@2011Q4":{"kind":"filed","concept":"GrossProfit","filing":32,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":160135000},"grossProfit@FY2011":{"kind":"filed","concept":"GrossProfit","filing":33,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":931518000},"grossProfit@2012Q1":{"kind":"filed","concept":"GrossProfit","filing":33,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":201264000},"grossProfit@2012Q2":{"kind":"filed","concept":"GrossProfit","filing":33,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":182136000},"grossProfit@2012Q3":{"kind":"filed","concept":"GrossProfit","filing":33,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":156401000},"grossProfit@2012Q4":{"kind":"filed","concept":"GrossProfit","filing":33,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":180097000},"grossProfit@FY2012":{"kind":"filed","concept":"GrossProfit","filing":34,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":719898000},"grossProfit@2013Q1":{"kind":"filed","concept":"GrossProfit","filing":34,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":176264000},"grossProfit@2013Q2":{"kind":"filed","concept":"GrossProfit","filing":34,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":147692000},"grossProfit@2013Q3":{"kind":"filed","concept":"GrossProfit","filing":34,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":197192000},"grossProfit@2013Q4":{"kind":"filed","concept":"GrossProfit","filing":34,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":197996000},"grossProfit@FY2013":{"kind":"filed","concept":"GrossProfit","filing":35,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":719144000},"grossProfit@2014Q1":{"kind":"filed","concept":"GrossProfit","filing":35,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":163304000},"grossProfit@2014Q2":{"kind":"filed","concept":"GrossProfit","filing":35,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":222771000},"grossProfit@2014Q3":{"kind":"filed","concept":"GrossProfit","filing":35,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":288512000},"grossProfit@2014Q4":{"kind":"filed","concept":"GrossProfit","filing":35,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":291624000},"grossProfit@FY2014":{"kind":"filed","concept":"GrossProfit","filing":36,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":966211000},"grossProfit@2015Q1":{"kind":"filed","concept":"GrossProfit","filing":36,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":187042000},"grossProfit@2015Q2":{"kind":"filed","concept":"GrossProfit","filing":36,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":171743000},"grossProfit@2015Q3":{"kind":"filed","concept":"GrossProfit","filing":36,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":228726000},"grossProfit@2015Q4":{"kind":"filed","concept":"GrossProfit","filing":36,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":144207000},"grossProfit@FY2015":{"kind":"filed","concept":"GrossProfit","filing":37,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":731718000},"grossProfit@2016Q1":{"kind":"filed","concept":"GrossProfit","filing":37,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":236036000},"grossProfit@2016Q2":{"kind":"filed","concept":"GrossProfit","filing":37,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":380383000},"grossProfit@2016Q3":{"kind":"filed","concept":"GrossProfit","filing":37,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":408503000},"grossProfit@2016Q4":{"kind":"filed","concept":"GrossProfit","filing":37,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":309942000},"grossProfit@FY2016":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":1334864000},"grossProfit@2017Q1":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":472154000},"grossProfit@2017Q2":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":392518000},"grossProfit@2017Q3":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":396518000},"grossProfit@2017Q4":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":320824000},"grossProfit@FY2017":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":1582014000},"grossProfit@2018Q1":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":463416000},"grossProfit@2018Q2":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":652082000},"grossProfit@2018Q3":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":686081000},"grossProfit@2018Q4":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":521235000},"grossProfit@FY2018":{"kind":"filed","concept":"GrossProfit","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":2322814000},"grossProfit@2019Q1":{"kind":"filed","concept":"GrossProfit","filing":4,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":433570000},"grossProfit@2019Q2":{"kind":"filed","concept":"GrossProfit","filing":4,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":421166000},"grossProfit@2019Q3":{"kind":"filed","concept":"GrossProfit","filing":4,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":359839000},"grossProfit@2019Q4":{"kind":"filed","concept":"GrossProfit","filing":4,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":316409000},"grossProfit@FY2019":{"kind":"filed","concept":"GrossProfit","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":1530984000},"grossProfit@2020Q1":{"kind":"filed","concept":"GrossProfit","filing":9,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":415229000},"grossProfit@2020Q2":{"kind":"filed","concept":"GrossProfit","filing":10,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":284431000},"grossProfit@2020Q3":{"kind":"filed","concept":"GrossProfit","filing":11,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":292815000},"grossProfit@2020Q4":{"kind":"filed","concept":"GrossProfit","filing":4,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":442253000},"grossProfit@FY2020":{"kind":"filed","concept":"GrossProfit","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":1434728000},"grossProfit@2021Q1":{"kind":"filed","concept":"GrossProfit","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":800266000},"grossProfit@2021Q2":{"kind":"filed","concept":"GrossProfit","filing":14,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":1199692000},"grossProfit@2021Q3":{"kind":"filed","concept":"GrossProfit","filing":15,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":1600629000},"#89":{"kind":"filed","concept":"GrossProfit","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":5362424000},"#90":{"kind":"filed","concept":"GrossProfit","filing":15,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":3600587000},"grossProfit@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#89"},{"ref":"#90","weight":-1}],"rule":"quarter-from-ytd","value":1761837000},"grossProfit@FY2021":{"kind":"filed","concept":"GrossProfit","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":5362424000},"grossProfit@2022Q1":{"kind":"filed","concept":"GrossProfit","filing":17,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":1782513000},"grossProfit@2022Q2":{"kind":"filed","concept":"GrossProfit","filing":38,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":1883342000},"grossProfit@2022Q3":{"kind":"filed","concept":"GrossProfit","filing":39,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":1464429000},"#91":{"kind":"filed","concept":"GrossProfit","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":6117831000},"#92":{"kind":"filed","concept":"GrossProfit","filing":39,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":5130284000},"grossProfit@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#91"},{"ref":"#92","weight":-1}],"rule":"quarter-from-ytd","value":987547000},"grossProfit@FY2022":{"kind":"filed","concept":"GrossProfit","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":6117831000},"grossProfit@2023Q1":{"kind":"filed","concept":"GrossProfit","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":1056122000},"grossProfit@2023Q2":{"kind":"filed","concept":"GrossProfit","filing":20,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":1306858000},"grossProfit@2023Q3":{"kind":"filed","concept":"GrossProfit","filing":21,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":952019000},"#93":{"kind":"filed","concept":"GrossProfit","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":4045883000},"#94":{"kind":"filed","concept":"GrossProfit","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":3314999000},"grossProfit@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#93"},{"ref":"#94","weight":-1}],"rule":"quarter-from-ytd","value":730884000},"grossProfit@FY2023":{"kind":"filed","concept":"GrossProfit","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":4045883000},"grossProfit@2024Q1":{"kind":"filed","concept":"GrossProfit","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":980798000},"grossProfit@2024Q2":{"kind":"filed","concept":"GrossProfit","filing":24,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":774837000},"grossProfit@2024Q3":{"kind":"filed","concept":"GrossProfit","filing":25,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":605217000},"#95":{"kind":"filed","concept":"GrossProfit","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":2802586000},"#96":{"kind":"filed","concept":"GrossProfit","filing":25,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":2360852000},"grossProfit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#95"},{"ref":"#96","weight":-1}],"rule":"quarter-from-ytd","value":441734000},"grossProfit@FY2024":{"kind":"filed","concept":"GrossProfit","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":2802586000},"grossProfit@2025Q1":{"kind":"filed","concept":"GrossProfit","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":486544000},"grossProfit@2025Q2":{"kind":"filed","concept":"GrossProfit","filing":27,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":618468000},"grossProfit@2025Q3":{"kind":"filed","concept":"GrossProfit","filing":25,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":757880000},"#97":{"kind":"filed","concept":"GrossProfit","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":2392183000},"#98":{"kind":"filed","concept":"GrossProfit","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":1862892000},"grossProfit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#97"},{"ref":"#98","weight":-1}],"rule":"quarter-from-ytd","value":529291000},"grossProfit@FY2025":{"kind":"filed","concept":"GrossProfit","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":2392183000},"grossProfit@2026Q1":{"kind":"filed","concept":"GrossProfit","filing":26,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":763223000},"grossProfit@2026Q2":{"kind":"filed","concept":"GrossProfit","filing":27,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":958974000},"operatingExpenses@2009Q2":{"kind":"filed","concept":"OperatingExpenses","filing":29,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":62553000},"operatingExpenses@2009Q3":{"kind":"filed","concept":"OperatingExpenses","filing":30,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":68245000},"#99":{"kind":"filed","concept":"OperatingExpenses","filing":31,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":279545000},"#100":{"kind":"filed","concept":"OperatingExpenses","filing":30,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":203774000},"operatingExpenses@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#99"},{"ref":"#100","weight":-1}],"rule":"quarter-from-ytd","value":75771000},"operatingExpenses@FY2009":{"kind":"filed","concept":"OperatingExpenses","filing":31,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":279545000},"operatingExpenses@2010Q1":{"kind":"filed","concept":"OperatingExpenses","filing":40,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":78185000},"operatingExpenses@2010Q2":{"kind":"filed","concept":"OperatingExpenses","filing":41,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":75349000},"operatingExpenses@2010Q3":{"kind":"filed","concept":"OperatingExpenses","filing":42,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":70532000},"#101":{"kind":"filed","concept":"OperatingExpenses","filing":32,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":310913000},"#102":{"kind":"filed","concept":"OperatingExpenses","filing":42,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":224066000},"operatingExpenses@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#101"},{"ref":"#102","weight":-1}],"rule":"quarter-from-ytd","value":86847000},"operatingExpenses@FY2010":{"kind":"filed","concept":"OperatingExpenses","filing":32,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":310913000},"operatingExpenses@2011Q1":{"kind":"filed","concept":"OperatingExpenses","filing":43,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":90428000},"operatingExpenses@2011Q2":{"kind":"filed","concept":"OperatingExpenses","filing":44,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":88167000},"operatingExpenses@2011Q3":{"kind":"filed","concept":"OperatingExpenses","filing":45,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":90458000},"#103":{"kind":"filed","concept":"OperatingExpenses","filing":33,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":346698000},"#104":{"kind":"filed","concept":"OperatingExpenses","filing":45,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":269053000},"operatingExpenses@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#103"},{"ref":"#104","weight":-1}],"rule":"quarter-from-ytd","value":77645000},"operatingExpenses@FY2011":{"kind":"filed","concept":"OperatingExpenses","filing":33,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":346698000},"operatingExpenses@2012Q1":{"kind":"filed","concept":"OperatingExpenses","filing":46,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":81448000},"operatingExpenses@2012Q2":{"kind":"filed","concept":"OperatingExpenses","filing":47,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":78437000},"operatingExpenses@2012Q3":{"kind":"filed","concept":"OperatingExpenses","filing":48,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":83680000},"#105":{"kind":"filed","concept":"OperatingExpenses","filing":33,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":328733000},"#106":{"kind":"filed","concept":"OperatingExpenses","filing":48,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":243565000},"operatingExpenses@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#105"},{"ref":"#106","weight":-1}],"rule":"quarter-from-ytd","value":85168000},"operatingExpenses@FY2012":{"kind":"filed","concept":"OperatingExpenses","filing":33,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":328733000},"operatingExpenses@2013Q1":{"kind":"filed","concept":"OperatingExpenses","filing":49,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":80032000},"operatingExpenses@2013Q2":{"kind":"filed","concept":"OperatingExpenses","filing":50,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":78494000},"operatingExpenses@2013Q3":{"kind":"filed","concept":"OperatingExpenses","filing":48,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":83919000},"#107":{"kind":"filed","concept":"OperatingExpenses","filing":33,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":332619000},"#108":{"kind":"filed","concept":"OperatingExpenses","filing":48,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":242445000},"operatingExpenses@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#107"},{"ref":"#108","weight":-1}],"rule":"quarter-from-ytd","value":90174000},"operatingExpenses@FY2013":{"kind":"filed","concept":"OperatingExpenses","filing":33,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":332619000},"operatingExpenses@2014Q1":{"kind":"filed","concept":"OperatingExpenses","filing":49,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":82372000},"operatingExpenses@2014Q2":{"kind":"filed","concept":"OperatingExpenses","filing":50,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":90866000},"#109":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":54,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":99869000},"#110":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":54,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":6764000},"operatingExpenses@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#109"},{"ref":"#110"}],"rule":"component-sum","value":106633000},"#111":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":36,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":385891000},"#112":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":54,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":273107000},"#113":{"kind":"computed","op":"sum","terms":[{"ref":"#111"},{"ref":"#112","weight":-1}],"rule":"quarter-from-ytd","value":112784000},"#114":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":36,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":26490000},"#115":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":54,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":20633000},"#116":{"kind":"computed","op":"sum","terms":[{"ref":"#114"},{"ref":"#115","weight":-1}],"rule":"quarter-from-ytd","value":5857000},"operatingExpenses@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#113"},{"ref":"#116"}],"rule":"component-sum","value":118641000},"operatingExpenses@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#111"},{"ref":"#114"}],"rule":"component-sum","value":412381000},"#117":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":55,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":87271000},"#118":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":55,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":6323000},"operatingExpenses@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#117"},{"ref":"#118"}],"rule":"component-sum","value":93594000},"#119":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":56,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":94184000},"#120":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":56,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":6493000},"operatingExpenses@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#119"},{"ref":"#120"}],"rule":"component-sum","value":100677000},"#121":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":57,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":97697000},"#122":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":57,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":6041000},"operatingExpenses@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#121"},{"ref":"#122"}],"rule":"component-sum","value":103738000},"#123":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":37,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":376002000},"#124":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":57,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":279152000},"#125":{"kind":"computed","op":"sum","terms":[{"ref":"#123"},{"ref":"#124","weight":-1}],"rule":"quarter-from-ytd","value":96850000},"#126":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":37,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":24180000},"#127":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":57,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":18308000},"#128":{"kind":"computed","op":"sum","terms":[{"ref":"#126"},{"ref":"#127","weight":-1}],"rule":"quarter-from-ytd","value":5872000},"operatingExpenses@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#125"},{"ref":"#128"}],"rule":"component-sum","value":102722000},"operatingExpenses@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#123"},{"ref":"#126"}],"rule":"component-sum","value":400182000},"#129":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":58,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":104071000},"#130":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":58,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":7250000},"operatingExpenses@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#129"},{"ref":"#130"}],"rule":"component-sum","value":111321000},"#131":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":59,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":124261000},"#132":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":59,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":7232000},"operatingExpenses@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#131"},{"ref":"#132"}],"rule":"component-sum","value":131493000},"#133":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":60,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":124648000},"#134":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":60,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":7208000},"operatingExpenses@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#133"},{"ref":"#134"}],"rule":"component-sum","value":131856000},"#135":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":474059000},"#136":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":60,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":352980000},"#137":{"kind":"computed","op":"sum","terms":[{"ref":"#135"},{"ref":"#136","weight":-1}],"rule":"quarter-from-ytd","value":121079000},"#138":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":28765000},"#139":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":60,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":21359000},"#140":{"kind":"computed","op":"sum","terms":[{"ref":"#138"},{"ref":"#139","weight":-1}],"rule":"quarter-from-ytd","value":7406000},"operatingExpenses@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#137"},{"ref":"#140"}],"rule":"component-sum","value":128485000},"operatingExpenses@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#135"},{"ref":"#138"}],"rule":"component-sum","value":502824000},"#141":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":61,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":137588000},"#142":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":61,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":7424000},"operatingExpenses@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#141"},{"ref":"#142"}],"rule":"component-sum","value":145012000},"#143":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":62,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":127165000},"#144":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":62,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":7424000},"operatingExpenses@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#143"},{"ref":"#144"}],"rule":"component-sum","value":134589000},"#145":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":63,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":125503000},"#146":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":63,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":7272000},"operatingExpenses@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#145"},{"ref":"#146"}],"rule":"component-sum","value":132775000},"#147":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":515133000},"#148":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":63,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":390256000},"#149":{"kind":"computed","op":"sum","terms":[{"ref":"#147"},{"ref":"#148","weight":-1}],"rule":"quarter-from-ytd","value":124877000},"#150":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":29193000},"#151":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":63,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":22120000},"#152":{"kind":"computed","op":"sum","terms":[{"ref":"#150"},{"ref":"#151","weight":-1}],"rule":"quarter-from-ytd","value":7073000},"operatingExpenses@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#149"},{"ref":"#152"}],"rule":"component-sum","value":131950000},"operatingExpenses@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#147"},{"ref":"#150"}],"rule":"component-sum","value":544326000},"#153":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":28,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":140019000},"#154":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":28,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":6926000},"operatingExpenses@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#153"},{"ref":"#154"}],"rule":"component-sum","value":146945000},"#155":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":2,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":150195000},"#156":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":2,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":6829000},"operatingExpenses@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#155"},{"ref":"#156"}],"rule":"component-sum","value":157024000},"#157":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":3,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":154509000},"#158":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":3,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":6591000},"operatingExpenses@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#157"},{"ref":"#158"}],"rule":"component-sum","value":161100000},"#159":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":0,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":600405000},"#160":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":3,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":444723000},"#161":{"kind":"computed","op":"sum","terms":[{"ref":"#159"},{"ref":"#160","weight":-1}],"rule":"quarter-from-ytd","value":155682000},"#162":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":27780000},"#163":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":3,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":20346000},"#164":{"kind":"computed","op":"sum","terms":[{"ref":"#162"},{"ref":"#163","weight":-1}],"rule":"quarter-from-ytd","value":7434000},"operatingExpenses@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#161"},{"ref":"#164"}],"rule":"component-sum","value":163116000},"operatingExpenses@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#159"},{"ref":"#162"}],"rule":"component-sum","value":628185000},"#165":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":28,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":141728000},"#166":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":7013000},"operatingExpenses@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#165"},{"ref":"#166"}],"rule":"component-sum","value":148741000},"#167":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":2,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":136134000},"#168":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":6,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":7013000},"operatingExpenses@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#167"},{"ref":"#168"}],"rule":"component-sum","value":143147000},"#169":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":3,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":131794000},"#170":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":7,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":6704000},"operatingExpenses@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#169"},{"ref":"#170"}],"rule":"component-sum","value":138498000},"#171":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":643976000},"#172":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":29232000},"operatingExpenses@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#171"},{"ref":"#172"}],"rule":"component-sum","value":673208000},"#173":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":545621000},"#174":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":27837000},"operatingExpenses@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#173"},{"ref":"#174"}],"rule":"component-sum","value":573458000},"#175":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":144309000},"#176":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":6878000},"operatingExpenses@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#175"},{"ref":"#176"}],"rule":"component-sum","value":151187000},"#177":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":20,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":141209000},"#178":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":20,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":10924000},"operatingExpenses@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#177"},{"ref":"#178"}],"rule":"component-sum","value":152133000},"#179":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":21,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":145896000},"#180":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":21,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":8160000},"operatingExpenses@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#179"},{"ref":"#180"}],"rule":"component-sum","value":154056000},"#181":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":588621000},"#182":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":431414000},"#183":{"kind":"computed","op":"sum","terms":[{"ref":"#181"},{"ref":"#182","weight":-1}],"rule":"quarter-from-ytd","value":157207000},"#184":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":34048000},"#185":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":25962000},"#186":{"kind":"computed","op":"sum","terms":[{"ref":"#184"},{"ref":"#185","weight":-1}],"rule":"quarter-from-ytd","value":8086000},"operatingExpenses@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#183"},{"ref":"#186"}],"rule":"component-sum","value":165293000},"operatingExpenses@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#181"},{"ref":"#184"}],"rule":"component-sum","value":622669000},"#187":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":159507000},"#188":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":7664000},"operatingExpenses@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#187"},{"ref":"#188"}],"rule":"component-sum","value":167171000},"#189":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":24,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":160016000},"#190":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":24,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":7645000},"operatingExpenses@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#189"},{"ref":"#190"}],"rule":"component-sum","value":167661000},"#191":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":25,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":167692000},"#192":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":25,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":7644000},"operatingExpenses@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#191"},{"ref":"#192"}],"rule":"component-sum","value":175336000},"#193":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":664119000},"#194":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":25,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":487215000},"#195":{"kind":"computed","op":"sum","terms":[{"ref":"#193"},{"ref":"#194","weight":-1}],"rule":"quarter-from-ytd","value":176904000},"#196":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":30526000},"#197":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":25,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":22953000},"#198":{"kind":"computed","op":"sum","terms":[{"ref":"#196"},{"ref":"#197","weight":-1}],"rule":"quarter-from-ytd","value":7573000},"operatingExpenses@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#195"},{"ref":"#198"}],"rule":"component-sum","value":184477000},"operatingExpenses@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#193"},{"ref":"#196"}],"rule":"component-sum","value":694645000},"#199":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":181808000},"#200":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":6897000},"operatingExpenses@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#199"},{"ref":"#200"}],"rule":"component-sum","value":188705000},"#201":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":27,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":198010000},"#202":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":27,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":6897000},"operatingExpenses@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#201"},{"ref":"#202"}],"rule":"component-sum","value":204907000},"#203":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":25,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":200844000},"#204":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":25,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":6890000},"operatingExpenses@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#203"},{"ref":"#204"}],"rule":"component-sum","value":207734000},"#205":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":765308000},"#206":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":580662000},"#207":{"kind":"computed","op":"sum","terms":[{"ref":"#205"},{"ref":"#206","weight":-1}],"rule":"quarter-from-ytd","value":184646000},"#208":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":27903000},"#209":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":20684000},"#210":{"kind":"computed","op":"sum","terms":[{"ref":"#208"},{"ref":"#209","weight":-1}],"rule":"quarter-from-ytd","value":7219000},"operatingExpenses@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#207"},{"ref":"#210"}],"rule":"component-sum","value":191865000},"operatingExpenses@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#205"},{"ref":"#208"}],"rule":"component-sum","value":793211000},"#211":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":26,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":175220000},"#212":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":26,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":7801000},"operatingExpenses@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#211"},{"ref":"#212"}],"rule":"component-sum","value":183021000},"#213":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":27,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":193451000},"#214":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":27,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":7730000},"operatingExpenses@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#213"},{"ref":"#214"}],"rule":"component-sum","value":201181000},"operatingIncome@2009Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":29,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":6284000},"operatingIncome@2009Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":30,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":148448000},"#215":{"kind":"filed","concept":"OperatingIncomeLoss","filing":31,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":119531000},"#216":{"kind":"filed","concept":"OperatingIncomeLoss","filing":30,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":41129000},"operatingIncome@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#215"},{"ref":"#216","weight":-1}],"rule":"quarter-from-ytd","value":78402000},"operatingIncome@FY2009":{"kind":"filed","concept":"OperatingIncomeLoss","filing":31,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":119531000},"operatingIncome@2010Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":31,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":132297000},"operatingIncome@2010Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":31,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":116635000},"operatingIncome@2010Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":31,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":69000000},"operatingIncome@2010Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":31,"unit":"USD","start":"2010-10-01","end":"2010-12-31","value":46821000},"operatingIncome@FY2010":{"kind":"filed","concept":"OperatingIncomeLoss","filing":32,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":364753000},"operatingIncome@2011Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":32,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":205326000},"operatingIncome@2011Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":32,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":188219000},"operatingIncome@2011Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":32,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":108785000},"operatingIncome@2011Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":32,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":82490000},"operatingIncome@FY2011":{"kind":"filed","concept":"OperatingIncomeLoss","filing":33,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":584820000},"operatingIncome@2012Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":33,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":119816000},"operatingIncome@2012Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":33,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":103699000},"operatingIncome@2012Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":33,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":72721000},"operatingIncome@2012Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":33,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":94929000},"operatingIncome@FY2012":{"kind":"filed","concept":"OperatingIncomeLoss","filing":34,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":391165000},"operatingIncome@2013Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":34,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":96232000},"operatingIncome@2013Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":34,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":69198000},"operatingIncome@2013Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":34,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":113273000},"operatingIncome@2013Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":34,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":107822000},"operatingIncome@FY2013":{"kind":"filed","concept":"OperatingIncomeLoss","filing":35,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":386525000},"operatingIncome@2014Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":35,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":80932000},"operatingIncome@2014Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":35,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":131905000},"operatingIncome@2014Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":35,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":188643000},"operatingIncome@2014Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":35,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":-81160000},"operatingIncome@FY2014":{"kind":"filed","concept":"OperatingIncomeLoss","filing":36,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":320320000},"operatingIncome@2015Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":36,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":99771000},"operatingIncome@2015Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":36,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":77559000},"operatingIncome@2015Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":36,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":131029000},"operatingIncome@2015Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":36,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":-381143000},"operatingIncome@FY2015":{"kind":"filed","concept":"OperatingIncomeLoss","filing":37,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":-72784000},"operatingIncome@2016Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":37,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":131965000},"operatingIncome@2016Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":37,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":256122000},"operatingIncome@2016Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":37,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":283855000},"operatingIncome@2016Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":37,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":56024000},"operatingIncome@FY2016":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":727966000},"operatingIncome@2017Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":334566000},"operatingIncome@2017Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":265353000},"operatingIncome@2017Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":271015000},"operatingIncome@2017Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":195947000},"operatingIncome@FY2017":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":1066881000},"operatingIncome@2018Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":323397000},"operatingIncome@2018Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":501887000},"operatingIncome@2018Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":531572000},"operatingIncome@2018Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":365553000},"operatingIncome@FY2018":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":1722409000},"operatingIncome@2019Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":291842000},"operatingIncome@2019Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":285032000},"operatingIncome@2019Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":228045000},"operatingIncome@2019Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":181961000},"operatingIncome@FY2019":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":986880000},"operatingIncome@2020Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":9,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":273686000},"operatingIncome@2020Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":158850000},"operatingIncome@2020Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":155856000},"operatingIncome@2020Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":258750000},"operatingIncome@FY2020":{"kind":"filed","concept":"OperatingIncomeLoss","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":847142000},"operatingIncome@2021Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":594199000},"operatingIncome@2021Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":14,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":955735000},"operatingIncome@2021Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":1322045000},"#217":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":4301105000},"#218":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":2871979000},"operatingIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#217"},{"ref":"#218","weight":-1}],"rule":"quarter-from-ytd","value":1429126000},"operatingIncome@FY2021":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":4301105000},"operatingIncome@2022Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":17,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":1494867000},"operatingIncome@2022Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":38,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":1618063000},"operatingIncome@2022Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":39,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":1219844000},"#219":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":5091822000},"#220":{"kind":"filed","concept":"OperatingIncomeLoss","filing":39,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":4332774000},"operatingIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#219"},{"ref":"#220","weight":-1}],"rule":"quarter-from-ytd","value":759048000},"operatingIncome@FY2022":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":5091822000},"operatingIncome@2023Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":835360000},"operatingIncome@2023Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":1063735000},"operatingIncome@2023Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":21,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":733550000},"#221":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":3151181000},"#222":{"kind":"filed","concept":"OperatingIncomeLoss","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":2632645000},"operatingIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#221"},{"ref":"#222","weight":-1}],"rule":"quarter-from-ytd","value":518536000},"operatingIncome@FY2023":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":3151181000},"operatingIncome@2024Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":750975000},"operatingIncome@2024Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":559123000},"operatingIncome@2024Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":395437000},"#223":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1943037000},"#224":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":1705535000},"operatingIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#223"},{"ref":"#224","weight":-1}],"rule":"quarter-from-ytd","value":237502000},"operatingIncome@FY2024":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1943037000},"operatingIncome@2025Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":275144000},"operatingIncome@2025Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":382855000},"operatingIncome@2025Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":507757000},"#225":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1475986000},"#226":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":1165756000},"operatingIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#225"},{"ref":"#226","weight":-1}],"rule":"quarter-from-ytd","value":310230000},"operatingIncome@FY2025":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1475986000},"operatingIncome@2026Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":26,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":538004000},"operatingIncome@2026Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":700479000},"pretaxIncome@FY2009":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":31,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":-18237000},"pretaxIncome@2010Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":41,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":76708000},"pretaxIncome@2010Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":42,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":30929000},"#227":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":32,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":213459000},"#228":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":42,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":205500000},"pretaxIncome@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#227"},{"ref":"#228","weight":-1}],"rule":"quarter-from-ytd","value":7959000},"pretaxIncome@FY2010":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":32,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":213459000},"pretaxIncome@2011Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":43,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":166547000},"pretaxIncome@2011Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":44,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":149152000},"pretaxIncome@2011Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":45,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":67606000},"#229":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":33,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":424319000},"#230":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":45,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":383305000},"pretaxIncome@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#229"},{"ref":"#230","weight":-1}],"rule":"quarter-from-ytd","value":41014000},"pretaxIncome@FY2011":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":33,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":424319000},"pretaxIncome@2012Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":46,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":68456000},"pretaxIncome@2012Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":47,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":64485000},"pretaxIncome@2012Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":48,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":7221000},"#231":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":34,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":204066000},"#232":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":48,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":140162000},"pretaxIncome@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#231"},{"ref":"#232","weight":-1}],"rule":"quarter-from-ytd","value":63904000},"pretaxIncome@FY2012":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":34,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":204066000},"pretaxIncome@2013Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":49,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":62649000},"pretaxIncome@2013Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":50,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":38979000},"pretaxIncome@2013Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":51,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":84155000},"#233":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":35,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":262830000},"#234":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":51,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":185783000},"pretaxIncome@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#233"},{"ref":"#234","weight":-1}],"rule":"quarter-from-ytd","value":77047000},"pretaxIncome@FY2013":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":35,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":262830000},"pretaxIncome@2014Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":52,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":50994000},"pretaxIncome@2014Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":53,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":103609000},"pretaxIncome@2014Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":54,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":134667000},"#235":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":36,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":164803000},"#236":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":54,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":289270000},"pretaxIncome@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#235"},{"ref":"#236","weight":-1}],"rule":"quarter-from-ytd","value":-124467000},"pretaxIncome@FY2014":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":36,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":164803000},"pretaxIncome@2015Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":55,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":40492000},"pretaxIncome@2015Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":56,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":41608000},"pretaxIncome@2015Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":57,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":93706000},"#237":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":37,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":-242117000},"#238":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":57,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":175806000},"pretaxIncome@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#237"},{"ref":"#238","weight":-1}],"rule":"quarter-from-ytd","value":-417923000},"pretaxIncome@FY2015":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":37,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":-242117000},"pretaxIncome@2016Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":58,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":96714000},"pretaxIncome@2016Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":59,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":221294000},"pretaxIncome@2016Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":60,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":243305000},"#239":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":564133000},"#240":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":60,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":561313000},"pretaxIncome@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#239"},{"ref":"#240","weight":-1}],"rule":"quarter-from-ytd","value":2820000},"pretaxIncome@FY2016":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":564133000},"pretaxIncome@2017Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":61,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":304252000},"pretaxIncome@2017Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":62,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":235319000},"pretaxIncome@2017Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":63,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":234312000},"#241":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":935235000},"#242":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":63,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":773883000},"pretaxIncome@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#241"},{"ref":"#242","weight":-1}],"rule":"quarter-from-ytd","value":161352000},"pretaxIncome@FY2017":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":935235000},"pretaxIncome@2018Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":28,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":295964000},"pretaxIncome@2018Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":2,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":475410000},"pretaxIncome@2018Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":3,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":507115000},"#243":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":1619774000},"#244":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":3,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":1278489000},"pretaxIncome@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#243"},{"ref":"#244","weight":-1}],"rule":"quarter-from-ytd","value":341285000},"pretaxIncome@FY2018":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":1619774000},"pretaxIncome@2019Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":267063000},"pretaxIncome@2019Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":6,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":256960000},"pretaxIncome@2019Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":7,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":201251000},"#245":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":875337000},"#246":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":7,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":725274000},"pretaxIncome@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#245"},{"ref":"#246","weight":-1}],"rule":"quarter-from-ytd","value":150063000},"pretaxIncome@FY2019":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":875337000},"pretaxIncome@2020Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":9,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":248256000},"pretaxIncome@2020Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":10,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":103045000},"pretaxIncome@2020Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":11,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":133360000},"#247":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":705478000},"#248":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":11,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":484661000},"pretaxIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#247"},{"ref":"#248","weight":-1}],"rule":"quarter-from-ytd","value":220817000},"pretaxIncome@FY2020":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":705478000},"pretaxIncome@2021Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":566859000},"pretaxIncome@2021Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":14,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":930798000},"pretaxIncome@2021Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":15,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":1302565000},"#249":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":4209070000},"#250":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":15,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":2800222000},"pretaxIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#249"},{"ref":"#250","weight":-1}],"rule":"quarter-from-ytd","value":1408848000},"pretaxIncome@FY2021":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":4209070000},"pretaxIncome@2022Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":17,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":1457730000},"pretaxIncome@2022Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":38,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":1596417000},"pretaxIncome@2022Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":39,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":1208472000},"#251":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":5021069000},"#252":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":39,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":4262619000},"pretaxIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#251"},{"ref":"#252","weight":-1}],"rule":"quarter-from-ytd","value":758450000},"pretaxIncome@FY2022":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":5021069000},"pretaxIncome@2023Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":847789000},"pretaxIncome@2023Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":20,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":1074316000},"pretaxIncome@2023Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":21,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":754599000},"#253":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":3218943000},"#254":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":2676704000},"pretaxIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#253"},{"ref":"#254","weight":-1}],"rule":"quarter-from-ytd","value":542239000},"pretaxIncome@FY2023":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":3218943000},"pretaxIncome@2024Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":765781000},"pretaxIncome@2024Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":24,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":565112000},"pretaxIncome@2024Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":25,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":408025000},"#255":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1982881000},"#256":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":25,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":1738918000},"pretaxIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#255"},{"ref":"#256","weight":-1}],"rule":"quarter-from-ytd","value":243963000},"pretaxIncome@FY2024":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1982881000},"pretaxIncome@2025Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":280654000},"pretaxIncome@2025Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":27,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":387866000},"pretaxIncome@2025Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":25,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":513846000},"#257":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1492971000},"#258":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":1182366000},"pretaxIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#257"},{"ref":"#258","weight":-1}],"rule":"quarter-from-ytd","value":310605000},"pretaxIncome@FY2025":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1492971000},"pretaxIncome@2026Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":26,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":513213000},"pretaxIncome@2026Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":27,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":683464000},"pretaxIncome@2009Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":29,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":-31545000},"pretaxIncome@2009Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":30,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":116095000},"#259":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":64,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":-18237000},"#260":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":30,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":-64556000},"pretaxIncome@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#259"},{"ref":"#260","weight":-1}],"rule":"quarter-from-ytd","value":46319000},"pretaxIncome@2010Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":40,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":97863000},"interestExpense@FY2022":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":91538000},"interestExpense@2023Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":20,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":20767000},"interestExpense@2023Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":21,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":18415000},"#261":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":76484000},"#262":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":61689000},"interestExpense@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#261"},{"ref":"#262","weight":-1}],"rule":"quarter-from-ytd","value":14795000},"interestExpense@FY2023":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":76484000},"interestExpense@2024Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":11978000},"interestExpense@2024Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":24,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":12719000},"interestExpense@2024Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":25,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":17071000},"#263":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":56347000},"#264":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":25,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":41768000},"interestExpense@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#263"},{"ref":"#264","weight":-1}],"rule":"quarter-from-ytd","value":14579000},"interestExpense@FY2024":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":56347000},"interestExpense@2025Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":12131000},"interestExpense@2025Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":27,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":17381000},"interestExpense@2025Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":25,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":13573000},"#265":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":70043000},"#266":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":43085000},"interestExpense@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#265"},{"ref":"#266","weight":-1}],"rule":"quarter-from-ytd","value":26958000},"interestExpense@FY2025":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":70043000},"interestExpense@2026Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":26,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":33241000},"interestExpense@2026Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":27,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":39120000},"interestExpense@2009Q2":{"kind":"filed","concept":"InterestExpense","filing":29,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":37043000},"interestExpense@2009Q3":{"kind":"filed","concept":"InterestExpense","filing":30,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":34520000},"#267":{"kind":"filed","concept":"InterestExpense","filing":31,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":141360000},"#268":{"kind":"filed","concept":"InterestExpense","filing":30,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":107814000},"interestExpense@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#267"},{"ref":"#268","weight":-1}],"rule":"quarter-from-ytd","value":33546000},"interestExpense@FY2009":{"kind":"filed","concept":"InterestExpense","filing":31,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":141360000},"interestExpense@2010Q1":{"kind":"filed","concept":"InterestExpense","filing":40,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":37515000},"interestExpense@2010Q2":{"kind":"filed","concept":"InterestExpense","filing":41,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":43448000},"interestExpense@2010Q3":{"kind":"filed","concept":"InterestExpense","filing":42,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":44286000},"#269":{"kind":"filed","concept":"InterestExpense","filing":32,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":170229000},"#270":{"kind":"filed","concept":"InterestExpense","filing":42,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":125249000},"interestExpense@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#269"},{"ref":"#270","weight":-1}],"rule":"quarter-from-ytd","value":44980000},"interestExpense@FY2010":{"kind":"filed","concept":"InterestExpense","filing":32,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":170229000},"interestExpense@2011Q1":{"kind":"filed","concept":"InterestExpense","filing":43,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":43346000},"interestExpense@2011Q2":{"kind":"filed","concept":"InterestExpense","filing":44,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":44812000},"interestExpense@2011Q3":{"kind":"filed","concept":"InterestExpense","filing":45,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":44702000},"#271":{"kind":"filed","concept":"InterestExpense","filing":33,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":176977000},"#272":{"kind":"filed","concept":"InterestExpense","filing":45,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":132860000},"interestExpense@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#271"},{"ref":"#272","weight":-1}],"rule":"quarter-from-ytd","value":44117000},"interestExpense@FY2011":{"kind":"filed","concept":"InterestExpense","filing":33,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":176977000},"interestExpense@2012Q1":{"kind":"filed","concept":"InterestExpense","filing":46,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":41112000},"interestExpense@2012Q2":{"kind":"filed","concept":"InterestExpense","filing":47,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":41106000},"interestExpense@2012Q3":{"kind":"filed","concept":"InterestExpense","filing":48,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":41490000},"#273":{"kind":"filed","concept":"InterestExpense","filing":34,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":158585000},"#274":{"kind":"filed","concept":"InterestExpense","filing":48,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":123708000},"interestExpense@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#273"},{"ref":"#274","weight":-1}],"rule":"quarter-from-ytd","value":34877000},"interestExpense@FY2012":{"kind":"filed","concept":"InterestExpense","filing":34,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":158585000},"interestExpense@2013Q1":{"kind":"filed","concept":"InterestExpense","filing":49,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":34629000},"interestExpense@2013Q2":{"kind":"filed","concept":"InterestExpense","filing":50,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":31465000},"interestExpense@2013Q3":{"kind":"filed","concept":"InterestExpense","filing":51,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":30970000},"#275":{"kind":"filed","concept":"InterestExpense","filing":35,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":127728000},"#276":{"kind":"filed","concept":"InterestExpense","filing":51,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":97064000},"interestExpense@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#275"},{"ref":"#276","weight":-1}],"rule":"quarter-from-ytd","value":30664000},"interestExpense@FY2013":{"kind":"filed","concept":"InterestExpense","filing":35,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":127728000},"interestExpense@2014Q1":{"kind":"filed","concept":"InterestExpense","filing":52,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":30569000},"interestExpense@2014Q2":{"kind":"filed","concept":"InterestExpense","filing":53,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":30050000},"interestExpense@2014Q3":{"kind":"filed","concept":"InterestExpense","filing":54,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":31904000},"#277":{"kind":"filed","concept":"InterestExpense","filing":36,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":137263000},"#278":{"kind":"filed","concept":"InterestExpense","filing":54,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":92523000},"interestExpense@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#277"},{"ref":"#278","weight":-1}],"rule":"quarter-from-ytd","value":44740000},"interestExpense@FY2014":{"kind":"filed","concept":"InterestExpense","filing":36,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":137263000},"interestExpense@2015Q1":{"kind":"filed","concept":"InterestExpense","filing":55,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":43087000},"interestExpense@2015Q2":{"kind":"filed","concept":"InterestExpense","filing":56,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":37163000},"interestExpense@2015Q3":{"kind":"filed","concept":"InterestExpense","filing":57,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":37084000},"#279":{"kind":"filed","concept":"InterestExpense","filing":37,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":153950000},"#280":{"kind":"filed","concept":"InterestExpense","filing":57,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":117334000},"interestExpense@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#279"},{"ref":"#280","weight":-1}],"rule":"quarter-from-ytd","value":36616000},"interestExpense@FY2015":{"kind":"filed","concept":"InterestExpense","filing":37,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":153950000},"interestExpense@2016Q1":{"kind":"filed","concept":"InterestExpense","filing":58,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":37043000},"interestExpense@2016Q2":{"kind":"filed","concept":"InterestExpense","filing":59,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":36646000},"interestExpense@2016Q3":{"kind":"filed","concept":"InterestExpense","filing":60,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":36199000},"#281":{"kind":"filed","concept":"InterestExpense","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":146037000},"#282":{"kind":"filed","concept":"InterestExpense","filing":60,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":109888000},"interestExpense@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#281"},{"ref":"#282","weight":-1}],"rule":"quarter-from-ytd","value":36149000},"interestExpense@FY2016":{"kind":"filed","concept":"InterestExpense","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":146037000},"interestExpense@2017Q1":{"kind":"filed","concept":"InterestExpense","filing":61,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":33973000},"interestExpense@2017Q2":{"kind":"filed","concept":"InterestExpense","filing":62,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":33869000},"interestExpense@2017Q3":{"kind":"filed","concept":"InterestExpense","filing":63,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":34177000},"#283":{"kind":"filed","concept":"InterestExpense","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":134399000},"#284":{"kind":"filed","concept":"InterestExpense","filing":63,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":102019000},"interestExpense@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#283"},{"ref":"#284","weight":-1}],"rule":"quarter-from-ytd","value":32380000},"interestExpense@FY2017":{"kind":"filed","concept":"InterestExpense","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":134399000},"interestExpense@2018Q1":{"kind":"filed","concept":"InterestExpense","filing":28,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":31896000},"interestExpense@2018Q2":{"kind":"filed","concept":"InterestExpense","filing":2,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":31512000},"interestExpense@2018Q3":{"kind":"filed","concept":"InterestExpense","filing":3,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":31560000},"#285":{"kind":"filed","concept":"InterestExpense","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":126620000},"#286":{"kind":"filed","concept":"InterestExpense","filing":3,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":94968000},"interestExpense@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#285"},{"ref":"#286","weight":-1}],"rule":"quarter-from-ytd","value":31652000},"interestExpense@FY2018":{"kind":"filed","concept":"InterestExpense","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":126620000},"interestExpense@2019Q1":{"kind":"filed","concept":"InterestExpense","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":31122000},"interestExpense@2019Q2":{"kind":"filed","concept":"InterestExpense","filing":6,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":32321000},"interestExpense@2019Q3":{"kind":"filed","concept":"InterestExpense","filing":7,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":31339000},"#287":{"kind":"filed","concept":"InterestExpense","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":127104000},"#288":{"kind":"filed","concept":"InterestExpense","filing":7,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":94782000},"interestExpense@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#287"},{"ref":"#288","weight":-1}],"rule":"quarter-from-ytd","value":32322000},"interestExpense@FY2019":{"kind":"filed","concept":"InterestExpense","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":127104000},"interestExpense@2020Q1":{"kind":"filed","concept":"InterestExpense","filing":9,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":28019000},"interestExpense@2020Q2":{"kind":"filed","concept":"InterestExpense","filing":10,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":27702000},"interestExpense@2020Q3":{"kind":"filed","concept":"InterestExpense","filing":11,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":18950000},"#289":{"kind":"filed","concept":"InterestExpense","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":94877000},"#290":{"kind":"filed","concept":"InterestExpense","filing":11,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":74671000},"interestExpense@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#289"},{"ref":"#290","weight":-1}],"rule":"quarter-from-ytd","value":20206000},"interestExpense@FY2020":{"kind":"filed","concept":"InterestExpense","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":94877000},"interestExpense@2021Q1":{"kind":"filed","concept":"InterestExpense","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":17269000},"interestExpense@2021Q2":{"kind":"filed","concept":"InterestExpense","filing":14,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":14898000},"interestExpense@2021Q3":{"kind":"filed","concept":"InterestExpense","filing":15,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":12704000},"#291":{"kind":"filed","concept":"InterestExpense","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":57209000},"#292":{"kind":"filed","concept":"InterestExpense","filing":15,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":44871000},"interestExpense@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#291"},{"ref":"#292","weight":-1}],"rule":"quarter-from-ytd","value":12338000},"interestExpense@FY2021":{"kind":"filed","concept":"InterestExpense","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":57209000},"interestExpense@2022Q1":{"kind":"filed","concept":"InterestExpense","filing":17,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":16669000},"interestExpense@2022Q2":{"kind":"filed","concept":"InterestExpense","filing":38,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":25667000},"interestExpense@2022Q3":{"kind":"filed","concept":"InterestExpense","filing":39,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":25347000},"#293":{"kind":"filed","concept":"InterestExpense","filing":16,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":91538000},"#294":{"kind":"filed","concept":"InterestExpense","filing":39,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":67683000},"interestExpense@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#293"},{"ref":"#294","weight":-1}],"rule":"quarter-from-ytd","value":23855000},"interestExpense@2023Q1":{"kind":"filed","concept":"InterestExpense","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":22507000},"netIncome@2009Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":-15991000},"netIncome@2009Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":30,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":69018000},"#295":{"kind":"filed","concept":"NetIncomeLoss","filing":64,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":-8184000},"#296":{"kind":"filed","concept":"NetIncomeLoss","filing":30,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":-34835000},"netIncome@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#295"},{"ref":"#296","weight":-1}],"rule":"quarter-from-ytd","value":26651000},"netIncome@FY2009":{"kind":"filed","concept":"NetIncomeLoss","filing":64,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":-8184000},"netIncome@2010Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":40,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":64969000},"netIncome@2010Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":41,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":49207000},"netIncome@2010Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":30,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":18741000},"#297":{"kind":"filed","concept":"NetIncomeLoss","filing":64,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":140709000},"#298":{"kind":"filed","concept":"NetIncomeLoss","filing":30,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":132917000},"netIncome@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#297"},{"ref":"#298","weight":-1}],"rule":"quarter-from-ytd","value":7792000},"netIncome@FY2010":{"kind":"filed","concept":"NetIncomeLoss","filing":64,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":140709000},"netIncome@2011Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":40,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":105903000},"netIncome@2011Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":41,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":98710000},"netIncome@FY2021":{"kind":"filed","concept":"NetIncomeLoss","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":3214066000},"netIncome@2022Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":38,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":1209554000},"netIncome@2022Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":39,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":914325000},"#299":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":3862674000},"#300":{"kind":"filed","concept":"NetIncomeLoss","filing":39,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":3227810000},"netIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#299"},{"ref":"#300","weight":-1}],"rule":"quarter-from-ytd","value":634864000},"netIncome@FY2022":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":3862674000},"netIncome@2023Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":637310000},"netIncome@2023Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":812107000},"netIncome@2023Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":21,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":577195000},"#301":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":2450882000},"#302":{"kind":"filed","concept":"NetIncomeLoss","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":2026612000},"netIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#301"},{"ref":"#302","weight":-1}],"rule":"quarter-from-ytd","value":424270000},"netIncome@FY2023":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":2450882000},"netIncome@2024Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":584041000},"netIncome@2024Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":427998000},"netIncome@2024Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":317802000},"#303":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1537134000},"#304":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":1329841000},"netIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#303"},{"ref":"#304","weight":-1}],"rule":"quarter-from-ytd","value":207293000},"netIncome@FY2024":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1537134000},"netIncome@2025Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":217151000},"netIncome@2025Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":298726000},"netIncome@2025Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":403685000},"#305":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1185595000},"#306":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":919562000},"netIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#305"},{"ref":"#306","weight":-1}],"rule":"quarter-from-ytd","value":266033000},"netIncome@FY2025":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1185595000},"netIncome@2026Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":26,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":403436000},"netIncome@2026Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":534087000},"netIncome@2011Q3":{"kind":"filed","concept":"ProfitLoss","filing":32,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":39857000},"netIncome@2011Q4":{"kind":"filed","concept":"ProfitLoss","filing":32,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":25779000},"netIncome@FY2011":{"kind":"filed","concept":"ProfitLoss","filing":33,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":265692000},"netIncome@2012Q1":{"kind":"filed","concept":"ProfitLoss","filing":33,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":41777000},"netIncome@2012Q2":{"kind":"filed","concept":"ProfitLoss","filing":33,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":39305000},"netIncome@2012Q3":{"kind":"filed","concept":"ProfitLoss","filing":33,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":6105000},"netIncome@2012Q4":{"kind":"filed","concept":"ProfitLoss","filing":33,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":55094000},"netIncome@FY2012":{"kind":"filed","concept":"ProfitLoss","filing":34,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":142281000},"netIncome@2013Q1":{"kind":"filed","concept":"ProfitLoss","filing":34,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":41252000},"netIncome@2013Q2":{"kind":"filed","concept":"ProfitLoss","filing":34,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":23273000},"netIncome@2013Q3":{"kind":"filed","concept":"ProfitLoss","filing":34,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":51090000},"netIncome@2013Q4":{"kind":"filed","concept":"ProfitLoss","filing":34,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":47901000},"netIncome@FY2013":{"kind":"filed","concept":"ProfitLoss","filing":35,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":163516000},"netIncome@2014Q1":{"kind":"filed","concept":"ProfitLoss","filing":35,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":33698000},"netIncome@2014Q2":{"kind":"filed","concept":"ProfitLoss","filing":35,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":66341000},"netIncome@2014Q3":{"kind":"filed","concept":"ProfitLoss","filing":35,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":87657000},"netIncome@2014Q4":{"kind":"filed","concept":"ProfitLoss","filing":35,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":-96046000},"netIncome@FY2014":{"kind":"filed","concept":"ProfitLoss","filing":36,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":91650000},"netIncome@2015Q1":{"kind":"filed","concept":"ProfitLoss","filing":36,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":26954000},"netIncome@2015Q2":{"kind":"filed","concept":"ProfitLoss","filing":36,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":25325000},"netIncome@2015Q3":{"kind":"filed","concept":"ProfitLoss","filing":36,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":58867000},"netIncome@2015Q4":{"kind":"filed","concept":"ProfitLoss","filing":36,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":-256316000},"netIncome@FY2015":{"kind":"filed","concept":"ProfitLoss","filing":37,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":-145170000},"netIncome@2016Q1":{"kind":"filed","concept":"ProfitLoss","filing":37,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":61318000},"netIncome@2016Q2":{"kind":"filed","concept":"ProfitLoss","filing":37,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":140443000},"netIncome@2016Q3":{"kind":"filed","concept":"ProfitLoss","filing":37,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":154413000},"netIncome@2016Q4":{"kind":"filed","concept":"ProfitLoss","filing":37,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":3832000},"netIncome@FY2016":{"kind":"filed","concept":"ProfitLoss","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":360006000},"netIncome@2017Q1":{"kind":"filed","concept":"ProfitLoss","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":198666000},"netIncome@2017Q2":{"kind":"filed","concept":"ProfitLoss","filing":0,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":152947000},"netIncome@2017Q3":{"kind":"filed","concept":"ProfitLoss","filing":0,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":151012000},"netIncome@2017Q4":{"kind":"filed","concept":"ProfitLoss","filing":0,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":303171000},"netIncome@FY2017":{"kind":"filed","concept":"ProfitLoss","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":805796000},"netIncome@2018Q1":{"kind":"filed","concept":"ProfitLoss","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":225475000},"netIncome@2018Q2":{"kind":"filed","concept":"ProfitLoss","filing":1,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":362572000},"netIncome@2018Q3":{"kind":"filed","concept":"ProfitLoss","filing":1,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":397906000},"netIncome@2018Q4":{"kind":"filed","concept":"ProfitLoss","filing":1,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":269852000},"netIncome@FY2018":{"kind":"filed","concept":"ProfitLoss","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":1255805000},"netIncome@2019Q1":{"kind":"filed","concept":"ProfitLoss","filing":4,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":204827000},"netIncome@2019Q2":{"kind":"filed","concept":"ProfitLoss","filing":4,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":196746000},"netIncome@2019Q3":{"kind":"filed","concept":"ProfitLoss","filing":4,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":152608000},"netIncome@2019Q4":{"kind":"filed","concept":"ProfitLoss","filing":4,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":123719000},"netIncome@FY2019":{"kind":"filed","concept":"ProfitLoss","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":677900000},"netIncome@2020Q1":{"kind":"filed","concept":"ProfitLoss","filing":11,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":190836000},"netIncome@2020Q2":{"kind":"filed","concept":"ProfitLoss","filing":11,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":78765000},"netIncome@2020Q3":{"kind":"filed","concept":"ProfitLoss","filing":11,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":104277000},"netIncome@2020Q4":{"kind":"filed","concept":"ProfitLoss","filing":4,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":196950000},"netIncome@FY2020":{"kind":"filed","concept":"ProfitLoss","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":570828000},"netIncome@2021Q1":{"kind":"filed","concept":"ProfitLoss","filing":15,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":438755000},"netIncome@2021Q2":{"kind":"filed","concept":"ProfitLoss","filing":15,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":712203000},"netIncome@2021Q3":{"kind":"filed","concept":"ProfitLoss","filing":15,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":1000159000},"#307":{"kind":"filed","concept":"ProfitLoss","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":3246814000},"#308":{"kind":"filed","concept":"ProfitLoss","filing":15,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":2151117000},"netIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#307"},{"ref":"#308","weight":-1}],"rule":"quarter-from-ytd","value":1095697000},"netIncome@2022Q1":{"kind":"filed","concept":"ProfitLoss","filing":39,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":1107354000},"dilutedEps@2009Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2009-04-01","end":"2009-06-30","value":-0.08},"dilutedEps@2009Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":30,"unit":"USD/shares","start":"2009-07-01","end":"2009-09-30","value":0.3},"#309":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2009-01-01","end":"2009-12-31","value":-0.04},"#310":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":31,"unit":"shares","start":"2009-01-01","end":"2009-12-31","value":200704000},"#311":{"kind":"computed","op":"product","terms":[{"ref":"#309"},{"ref":"#310"}],"value":-8028160},"#312":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":30,"unit":"USD/shares","start":"2009-01-01","end":"2009-09-30","value":-0.18},"#313":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":30,"unit":"shares","start":"2009-01-01","end":"2009-09-30","value":195689000},"#314":{"kind":"computed","op":"product","terms":[{"ref":"#312"},{"ref":"#313"}],"value":-35224020},"#315":{"kind":"computed","op":"sum","terms":[{"ref":"#311"},{"ref":"#314","weight":-1}],"value":27195860},"#316":{"kind":"computed","op":"sum","terms":[{"ref":"#310","weight":4},{"ref":"#313","weight":-3}],"rule":"unaverage-quarter","value":215749000},"dilutedEps@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#315"},{"ref":"#316"}],"rule":"per-share-quarter","value":0.1260532377902099},"dilutedEps@FY2009":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2009-01-01","end":"2009-12-31","value":-0.04},"dilutedEps@2010Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2010-01-01","end":"2010-03-31","value":0.29},"dilutedEps@2010Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2010-04-01","end":"2010-06-30","value":0.22},"dilutedEps@2010Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2010-07-01","end":"2010-09-30","value":0.09},"dilutedEps@2010Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2010-10-01","end":"2010-12-31","value":0.04},"dilutedEps@FY2010":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":32,"unit":"USD/shares","start":"2010-01-01","end":"2010-12-31","value":0.64},"dilutedEps@2011Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":32,"unit":"USD/shares","start":"2011-01-01","end":"2011-03-31","value":0.46},"dilutedEps@2011Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":32,"unit":"USD/shares","start":"2011-04-01","end":"2011-06-30","value":0.43},"dilutedEps@2011Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":32,"unit":"USD/shares","start":"2011-07-01","end":"2011-09-30","value":0.19},"dilutedEps@2011Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":32,"unit":"USD/shares","start":"2011-10-01","end":"2011-12-31","value":0.14},"dilutedEps@FY2011":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":33,"unit":"USD/shares","start":"2011-01-01","end":"2011-12-31","value":1.22},"dilutedEps@2012Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":33,"unit":"USD/shares","start":"2012-01-01","end":"2012-03-31","value":0.2},"dilutedEps@2012Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":33,"unit":"USD/shares","start":"2012-04-01","end":"2012-06-30","value":0.2},"dilutedEps@2012Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":33,"unit":"USD/shares","start":"2012-07-01","end":"2012-09-30","value":0.06},"dilutedEps@2012Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":33,"unit":"USD/shares","start":"2012-10-01","end":"2012-12-31","value":0.27},"dilutedEps@FY2012":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":34,"unit":"USD/shares","start":"2012-01-01","end":"2012-12-31","value":0.73},"dilutedEps@2013Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":34,"unit":"USD/shares","start":"2013-01-01","end":"2013-03-31","value":0.21},"dilutedEps@2013Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":34,"unit":"USD/shares","start":"2013-04-01","end":"2013-06-30","value":0.13},"dilutedEps@2013Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":34,"unit":"USD/shares","start":"2013-07-01","end":"2013-09-30","value":0.25},"dilutedEps@2013Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":34,"unit":"USD/shares","start":"2013-10-01","end":"2013-12-31","value":0.24},"dilutedEps@FY2013":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":35,"unit":"USD/shares","start":"2013-01-01","end":"2013-12-31","value":0.83},"dilutedEps@2014Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":35,"unit":"USD/shares","start":"2014-01-01","end":"2014-03-31","value":0.17},"dilutedEps@2014Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":35,"unit":"USD/shares","start":"2014-04-01","end":"2014-06-30","value":0.31},"dilutedEps@2014Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":35,"unit":"USD/shares","start":"2014-07-01","end":"2014-09-30","value":0.38},"dilutedEps@2014Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":35,"unit":"USD/shares","start":"2014-10-01","end":"2014-12-31","value":-0.19},"dilutedEps@FY2014":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":36,"unit":"USD/shares","start":"2014-01-01","end":"2014-12-31","value":0.67},"dilutedEps@2015Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":36,"unit":"USD/shares","start":"2015-01-01","end":"2015-03-31","value":0.13},"dilutedEps@2015Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":36,"unit":"USD/shares","start":"2015-04-01","end":"2015-06-30","value":0.13},"dilutedEps@2015Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":36,"unit":"USD/shares","start":"2015-07-01","end":"2015-09-30","value":0.25},"dilutedEps@2015Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":36,"unit":"USD/shares","start":"2015-10-01","end":"2015-12-31","value":-1.04},"dilutedEps@FY2015":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":37,"unit":"USD/shares","start":"2015-01-01","end":"2015-12-31","value":-0.54},"dilutedEps@2016Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":37,"unit":"USD/shares","start":"2016-01-01","end":"2016-03-31","value":0.26},"dilutedEps@2016Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":37,"unit":"USD/shares","start":"2016-04-01","end":"2016-06-30","value":0.58},"dilutedEps@2016Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":37,"unit":"USD/shares","start":"2016-07-01","end":"2016-09-30","value":0.64},"dilutedEps@2016Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":37,"unit":"USD/shares","start":"2016-10-01","end":"2016-12-31","value":0.08},"dilutedEps@FY2016":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2016-01-01","end":"2016-12-31","value":1.56},"dilutedEps@2017Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2017-01-01","end":"2017-03-31","value":0.82},"dilutedEps@2017Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2017-04-01","end":"2017-06-30","value":0.63},"dilutedEps@2017Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2017-07-01","end":"2017-09-30","value":0.64},"dilutedEps@2017Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2017-10-01","end":"2017-12-31","value":1.28},"dilutedEps@FY2017":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2017-01-01","end":"2017-12-31","value":3.36},"dilutedEps@2018Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2018-01-01","end":"2018-03-31","value":0.96},"dilutedEps@2018Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2018-04-01","end":"2018-06-30","value":1.53},"dilutedEps@2018Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2018-07-01","end":"2018-09-30","value":1.69},"dilutedEps@2018Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2018-10-01","end":"2018-12-31","value":1.17},"dilutedEps@FY2018":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2018-01-01","end":"2018-12-31","value":5.35},"dilutedEps@2019Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2019-01-01","end":"2019-03-31","value":0.91},"dilutedEps@2019Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2019-04-01","end":"2019-06-30","value":0.87},"dilutedEps@2019Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2019-07-01","end":"2019-09-30","value":0.69},"dilutedEps@2019Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2019-10-01","end":"2019-12-31","value":0.56},"dilutedEps@FY2019":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2019-01-01","end":"2019-12-31","value":3.04},"dilutedEps@2020Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":9,"unit":"USD/shares","start":"2020-01-01","end":"2020-03-31","value":0.88},"dilutedEps@2020Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":10,"unit":"USD/shares","start":"2020-04-01","end":"2020-06-30","value":0.36},"dilutedEps@2020Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":11,"unit":"USD/shares","start":"2020-07-01","end":"2020-09-30","value":0.47},"dilutedEps@2020Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2020-10-01","end":"2020-12-31","value":0.89},"dilutedEps@FY2020":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":12,"unit":"USD/shares","start":"2020-01-01","end":"2020-12-31","value":2.59},"dilutedEps@2021Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":13,"unit":"USD/shares","start":"2021-01-01","end":"2021-03-31","value":2.03},"dilutedEps@2021Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":14,"unit":"USD/shares","start":"2021-04-01","end":"2021-06-30","value":3.32},"dilutedEps@2021Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":15,"unit":"USD/shares","start":"2021-07-01","end":"2021-09-30","value":4.85},"#317":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2021-01-01","end":"2021-12-31","value":15.56},"#318":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2021-01-01","end":"2021-12-31","value":206615000},"#319":{"kind":"computed","op":"product","terms":[{"ref":"#317"},{"ref":"#318"}],"value":3214929400},"#320":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":15,"unit":"USD/shares","start":"2021-01-01","end":"2021-09-30","value":10.15},"#321":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":15,"unit":"shares","start":"2021-01-01","end":"2021-09-30","value":209222000},"#322":{"kind":"computed","op":"product","terms":[{"ref":"#320"},{"ref":"#321"}],"value":2123603300},"#323":{"kind":"computed","op":"sum","terms":[{"ref":"#319"},{"ref":"#322","weight":-1}],"value":1091326100},"#324":{"kind":"computed","op":"sum","terms":[{"ref":"#318","weight":4},{"ref":"#321","weight":-3}],"rule":"unaverage-quarter","value":198794000},"dilutedEps@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#323"},{"ref":"#324"}],"rule":"per-share-quarter","value":5.489733593569222},"dilutedEps@FY2021":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2021-01-01","end":"2021-12-31","value":15.56},"dilutedEps@2022Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":17,"unit":"USD/shares","start":"2022-01-01","end":"2022-03-31","value":5.71},"dilutedEps@2022Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":38,"unit":"USD/shares","start":"2022-04-01","end":"2022-06-30","value":6.44},"dilutedEps@2022Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":39,"unit":"USD/shares","start":"2022-07-01","end":"2022-09-30","value":5.03},"#325":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":18,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":20.92},"#326":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":184622000},"#327":{"kind":"computed","op":"product","terms":[{"ref":"#325"},{"ref":"#326"}],"value":3862292240.0000005},"#328":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":39,"unit":"USD/shares","start":"2022-01-01","end":"2022-09-30","value":17.21},"#329":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":39,"unit":"shares","start":"2022-01-01","end":"2022-09-30","value":187531000},"#330":{"kind":"computed","op":"product","terms":[{"ref":"#328"},{"ref":"#329"}],"value":3227408510},"#331":{"kind":"computed","op":"sum","terms":[{"ref":"#327"},{"ref":"#330","weight":-1}],"value":634883730.0000005},"#332":{"kind":"computed","op":"sum","terms":[{"ref":"#326","weight":4},{"ref":"#329","weight":-3}],"rule":"unaverage-quarter","value":175895000},"dilutedEps@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#331"},{"ref":"#332"}],"rule":"per-share-quarter","value":3.6094472838909604},"dilutedEps@FY2022":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":18,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":20.92},"dilutedEps@2023Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2023-01-01","end":"2023-03-31","value":3.7},"dilutedEps@2023Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2023-04-01","end":"2023-06-30","value":4.81},"dilutedEps@2023Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":21,"unit":"USD/shares","start":"2023-07-01","end":"2023-09-30","value":3.47},"#333":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":14.64},"#334":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":167431000},"#335":{"kind":"computed","op":"product","terms":[{"ref":"#333"},{"ref":"#334"}],"value":2451189840},"#336":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":21,"unit":"USD/shares","start":"2023-01-01","end":"2023-09-30","value":11.98},"#337":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":21,"unit":"shares","start":"2023-01-01","end":"2023-09-30","value":169150000},"#338":{"kind":"computed","op":"product","terms":[{"ref":"#336"},{"ref":"#337"}],"value":2026417000},"#339":{"kind":"computed","op":"sum","terms":[{"ref":"#335"},{"ref":"#338","weight":-1}],"value":424772840},"#340":{"kind":"computed","op":"sum","terms":[{"ref":"#334","weight":4},{"ref":"#337","weight":-3}],"rule":"unaverage-quarter","value":162274000},"dilutedEps@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#339"},{"ref":"#340"}],"rule":"per-share-quarter","value":2.617627223091808},"dilutedEps@FY2023":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":14.64},"dilutedEps@2024Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":23,"unit":"USD/shares","start":"2024-01-01","end":"2024-03-31","value":3.67},"dilutedEps@2024Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2024-04-01","end":"2024-06-30","value":2.72},"dilutedEps@2024Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":25,"unit":"USD/shares","start":"2024-07-01","end":"2024-09-30","value":2.05},"#341":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":9.84},"#342":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":156136000},"#343":{"kind":"computed","op":"product","terms":[{"ref":"#341"},{"ref":"#342"}],"value":1536378240},"#344":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":25,"unit":"USD/shares","start":"2024-01-01","end":"2024-09-30","value":8.46},"#345":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":25,"unit":"shares","start":"2024-01-01","end":"2024-09-30","value":157248000},"#346":{"kind":"computed","op":"product","terms":[{"ref":"#344"},{"ref":"#345"}],"value":1330318080.0000002},"#347":{"kind":"computed","op":"sum","terms":[{"ref":"#343"},{"ref":"#346","weight":-1}],"value":206060159.99999976},"#348":{"kind":"computed","op":"sum","terms":[{"ref":"#342","weight":4},{"ref":"#345","weight":-3}],"rule":"unaverage-quarter","value":152800000},"dilutedEps@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#347"},{"ref":"#348"}],"rule":"per-share-quarter","value":1.348561256544501},"dilutedEps@FY2024":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":9.84},"dilutedEps@2025Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":26,"unit":"USD/shares","start":"2025-01-01","end":"2025-03-31","value":1.44},"dilutedEps@2025Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":27,"unit":"USD/shares","start":"2025-04-01","end":"2025-06-30","value":2.01},"dilutedEps@2025Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":25,"unit":"USD/shares","start":"2025-07-01","end":"2025-09-30","value":2.74},"#349":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":7.99},"#350":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":148404000},"#351":{"kind":"computed","op":"product","terms":[{"ref":"#349"},{"ref":"#350"}],"value":1185747960},"#352":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":25,"unit":"USD/shares","start":"2025-01-01","end":"2025-09-30","value":6.17},"#353":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":25,"unit":"shares","start":"2025-01-01","end":"2025-09-30","value":149123000},"#354":{"kind":"computed","op":"product","terms":[{"ref":"#352"},{"ref":"#353"}],"value":920088910},"#355":{"kind":"computed","op":"sum","terms":[{"ref":"#351"},{"ref":"#354","weight":-1}],"value":265659050},"#356":{"kind":"computed","op":"sum","terms":[{"ref":"#350","weight":4},{"ref":"#353","weight":-3}],"rule":"unaverage-quarter","value":146247000},"dilutedEps@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#355"},{"ref":"#356"}],"rule":"per-share-quarter","value":1.8165093984833878},"dilutedEps@FY2025":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":7.99},"dilutedEps@2026Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":26,"unit":"USD/shares","start":"2026-01-01","end":"2026-03-31","value":2.78},"dilutedEps@2026Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":27,"unit":"USD/shares","start":"2026-04-01","end":"2026-06-30","value":3.69},"cash@2009Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":30,"unit":"USD","end":"2009-06-30","value":18217000},"cash@2009Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":30,"unit":"USD","end":"2009-09-30","value":8094000},"cash@2009Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":32,"unit":"USD","end":"2009-12-31","value":9008000},"cash@FY2009":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":32,"unit":"USD","end":"2009-12-31","value":9008000},"cash@2010Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":41,"unit":"USD","end":"2010-03-31","value":225506000},"cash@2010Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":42,"unit":"USD","end":"2010-06-30","value":191593000},"cash@2010Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":42,"unit":"USD","end":"2010-09-30","value":270118000},"cash@2010Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":33,"unit":"USD","end":"2010-12-31","value":186513000},"cash@FY2010":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":33,"unit":"USD","end":"2010-12-31","value":186513000},"cash@2011Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":44,"unit":"USD","end":"2011-03-31","value":160810000},"cash@2011Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":45,"unit":"USD","end":"2011-06-30","value":277691000},"cash@2011Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":45,"unit":"USD","end":"2011-09-30","value":456694000},"cash@2011Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":34,"unit":"USD","end":"2011-12-31","value":390761000},"cash@FY2011":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":34,"unit":"USD","end":"2011-12-31","value":390761000},"cash@2012Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":47,"unit":"USD","end":"2012-03-31","value":357809000},"cash@2012Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":48,"unit":"USD","end":"2012-06-30","value":420938000},"cash@2012Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":48,"unit":"USD","end":"2012-09-30","value":287120000},"cash@2012Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":35,"unit":"USD","end":"2012-12-31","value":375917000},"cash@FY2012":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":35,"unit":"USD","end":"2012-12-31","value":375917000},"cash@2013Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":50,"unit":"USD","end":"2013-03-31","value":477861000},"cash@2013Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":51,"unit":"USD","end":"2013-06-30","value":243753000},"cash@2013Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":51,"unit":"USD","end":"2013-09-30","value":370056000},"cash@2013Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":36,"unit":"USD","end":"2013-12-31","value":395156000},"cash@FY2013":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":36,"unit":"USD","end":"2013-12-31","value":395156000},"cash@2014Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":53,"unit":"USD","end":"2014-03-31","value":342919000},"cash@2014Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":54,"unit":"USD","end":"2014-06-30","value":357490000},"cash@2014Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":54,"unit":"USD","end":"2014-09-30","value":159591000},"cash@2014Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":37,"unit":"USD","end":"2014-12-31","value":361363000},"cash@FY2014":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":37,"unit":"USD","end":"2014-12-31","value":361363000},"cash@2015Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":56,"unit":"USD","end":"2015-03-31","value":160982000},"cash@2015Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":57,"unit":"USD","end":"2015-06-30","value":419401000},"cash@2015Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":57,"unit":"USD","end":"2015-09-30","value":473790000},"cash@2015Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":37,"unit":"USD","end":"2015-12-31","value":727032000},"cash@FY2015":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":37,"unit":"USD","end":"2015-12-31","value":727032000},"cash@2016Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":59,"unit":"USD","end":"2016-03-31","value":976951000},"cash@2016Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":60,"unit":"USD","end":"2016-06-30","value":1052666000},"cash@2016Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":60,"unit":"USD","end":"2016-09-30","value":1051489000},"cash@2016Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":37,"unit":"USD","end":"2016-12-31","value":841483000},"cash@FY2016":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":37,"unit":"USD","end":"2016-12-31","value":841483000},"cash@2017Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":59,"unit":"USD","end":"2017-03-31","value":966826000},"cash@2017Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":60,"unit":"USD","end":"2017-06-30","value":908843000},"cash@2017Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":60,"unit":"USD","end":"2017-09-30","value":1101964000},"cash@2017Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2017-12-31","value":1028649000},"cash@FY2017":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2017-12-31","value":1028649000},"cash@2018Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":61,"unit":"USD","end":"2018-03-31","value":985824000},"cash@2018Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":62,"unit":"USD","end":"2018-06-30","value":720445000},"cash@2018Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":63,"unit":"USD","end":"2018-09-30","value":884315000},"cash@2018Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2018-12-31","value":828220000},"cash@FY2018":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2018-12-31","value":828220000},"cash@2019Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":28,"unit":"USD","end":"2019-03-31","value":791444000},"cash@2019Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2019-06-30","value":972561000},"cash@2019Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2019-09-30","value":1146007000},"cash@2019Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2019-12-31","value":1381460000},"cash@FY2019":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2019-12-31","value":1381460000},"cash@2020Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":5,"unit":"USD","end":"2020-03-31","value":1235478000},"cash@2020Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":6,"unit":"USD","end":"2020-06-30","value":1496458000},"cash@2020Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":7,"unit":"USD","end":"2020-09-30","value":1267618000},"cash@2020Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":8,"unit":"USD","end":"2020-12-31","value":1368618000},"cash@FY2020":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":8,"unit":"USD","end":"2020-12-31","value":1368618000},"cash@2021Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":9,"unit":"USD","end":"2021-03-31","value":1245165000},"cash@2021Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":10,"unit":"USD","end":"2021-06-30","value":1113744000},"cash@2021Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":11,"unit":"USD","end":"2021-09-30","value":1095701000},"cash@2021Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":12,"unit":"USD","end":"2021-12-31","value":1243868000},"cash@FY2021":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":12,"unit":"USD","end":"2021-12-31","value":1243868000},"cash@2022Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":13,"unit":"USD","end":"2022-03-31","value":1189528000},"cash@2022Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":14,"unit":"USD","end":"2022-06-30","value":1007085000},"cash@2022Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":15,"unit":"USD","end":"2022-09-30","value":1420497000},"cash@2022Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":16,"unit":"USD","end":"2022-12-31","value":1628417000},"cash@FY2022":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":16,"unit":"USD","end":"2022-12-31","value":1628417000},"cash@2023Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":17,"unit":"USD","end":"2023-03-31","value":1604943000},"cash@2023Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":38,"unit":"USD","end":"2023-06-30","value":1475356000},"cash@2023Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":39,"unit":"USD","end":"2023-09-30","value":1765467000},"cash@2023Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":18,"unit":"USD","end":"2023-12-31","value":1400887000},"cash@FY2023":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":18,"unit":"USD","end":"2023-12-31","value":1400887000},"cash@2024Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":19,"unit":"USD","end":"2024-03-31","value":1039421000},"cash@2024Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":20,"unit":"USD","end":"2024-06-30","value":829980000},"cash@2024Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":21,"unit":"USD","end":"2024-09-30","value":1015210000},"cash@2024Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":22,"unit":"USD","end":"2024-12-31","value":589464000},"cash@FY2024":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":22,"unit":"USD","end":"2024-12-31","value":589464000},"cash@2025Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":23,"unit":"USD","end":"2025-03-31","value":1186917000},"cash@2025Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":24,"unit":"USD","end":"2025-06-30","value":458048000},"cash@2025Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":25,"unit":"USD","end":"2025-09-30","value":770356000},"cash@2025Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":27,"unit":"USD","end":"2025-12-31","value":769878000},"cash@FY2025":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":27,"unit":"USD","end":"2025-12-31","value":769878000},"cash@2026Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":26,"unit":"USD","end":"2026-03-31","value":556527000},"cash@2026Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":27,"unit":"USD","end":"2026-06-30","value":567708000},"currentAssets@2009Q2":{"kind":"filed","concept":"AssetsCurrent","filing":65,"unit":"USD","end":"2009-06-30","value":1301531000},"currentAssets@2009Q3":{"kind":"filed","concept":"AssetsCurrent","filing":66,"unit":"USD","end":"2009-09-30","value":1468776000},"currentAssets@2009Q4":{"kind":"filed","concept":"AssetsCurrent","filing":64,"unit":"USD","end":"2009-12-31","value":1456803000},"currentAssets@FY2009":{"kind":"filed","concept":"AssetsCurrent","filing":64,"unit":"USD","end":"2009-12-31","value":1456803000},"currentAssets@2010Q2":{"kind":"filed","concept":"AssetsCurrent","filing":29,"unit":"USD","end":"2010-06-30","value":1910116000},"currentAssets@2010Q3":{"kind":"filed","concept":"AssetsCurrent","filing":30,"unit":"USD","end":"2010-09-30","value":2010022000},"currentAssets@2010Q4":{"kind":"filed","concept":"AssetsCurrent","filing":31,"unit":"USD","end":"2010-12-31","value":2000003000},"currentAssets@FY2010":{"kind":"filed","concept":"AssetsCurrent","filing":31,"unit":"USD","end":"2010-12-31","value":2000003000},"currentAssets@2011Q1":{"kind":"filed","concept":"AssetsCurrent","filing":40,"unit":"USD","end":"2011-03-31","value":2277120000},"currentAssets@2011Q2":{"kind":"filed","concept":"AssetsCurrent","filing":41,"unit":"USD","end":"2011-06-30","value":2373859000},"currentAssets@2011Q3":{"kind":"filed","concept":"AssetsCurrent","filing":42,"unit":"USD","end":"2011-09-30","value":2496227000},"currentAssets@2011Q4":{"kind":"filed","concept":"AssetsCurrent","filing":32,"unit":"USD","end":"2011-12-31","value":2455258000},"currentAssets@FY2011":{"kind":"filed","concept":"AssetsCurrent","filing":32,"unit":"USD","end":"2011-12-31","value":2455258000},"currentAssets@2012Q1":{"kind":"filed","concept":"AssetsCurrent","filing":43,"unit":"USD","end":"2012-03-31","value":2526857000},"currentAssets@2012Q2":{"kind":"filed","concept":"AssetsCurrent","filing":44,"unit":"USD","end":"2012-06-30","value":2458344000},"currentAssets@2012Q3":{"kind":"filed","concept":"AssetsCurrent","filing":45,"unit":"USD","end":"2012-09-30","value":2262224000},"currentAssets@2012Q4":{"kind":"filed","concept":"AssetsCurrent","filing":33,"unit":"USD","end":"2012-12-31","value":2296225000},"currentAssets@FY2012":{"kind":"filed","concept":"AssetsCurrent","filing":33,"unit":"USD","end":"2012-12-31","value":2296225000},"currentAssets@2013Q1":{"kind":"filed","concept":"AssetsCurrent","filing":46,"unit":"USD","end":"2013-03-31","value":2448941000},"currentAssets@2013Q2":{"kind":"filed","concept":"AssetsCurrent","filing":47,"unit":"USD","end":"2013-06-30","value":2242089000},"currentAssets@2013Q3":{"kind":"filed","concept":"AssetsCurrent","filing":48,"unit":"USD","end":"2013-09-30","value":2385315000},"currentAssets@2013Q4":{"kind":"filed","concept":"AssetsCurrent","filing":34,"unit":"USD","end":"2013-12-31","value":2473634000},"currentAssets@FY2013":{"kind":"filed","concept":"AssetsCurrent","filing":34,"unit":"USD","end":"2013-12-31","value":2473634000},"currentAssets@2014Q1":{"kind":"filed","concept":"AssetsCurrent","filing":49,"unit":"USD","end":"2014-03-31","value":2528354000},"currentAssets@2014Q2":{"kind":"filed","concept":"AssetsCurrent","filing":50,"unit":"USD","end":"2014-06-30","value":2630186000},"currentAssets@2014Q3":{"kind":"filed","concept":"AssetsCurrent","filing":51,"unit":"USD","end":"2014-09-30","value":2930136000},"currentAssets@2014Q4":{"kind":"filed","concept":"AssetsCurrent","filing":35,"unit":"USD","end":"2014-12-31","value":2938262000},"currentAssets@FY2014":{"kind":"filed","concept":"AssetsCurrent","filing":35,"unit":"USD","end":"2014-12-31","value":2938262000},"currentAssets@2015Q1":{"kind":"filed","concept":"AssetsCurrent","filing":52,"unit":"USD","end":"2015-03-31","value":2452225000},"currentAssets@2015Q2":{"kind":"filed","concept":"AssetsCurrent","filing":53,"unit":"USD","end":"2015-06-30","value":2591392000},"currentAssets@2015Q3":{"kind":"filed","concept":"AssetsCurrent","filing":54,"unit":"USD","end":"2015-09-30","value":2651795000},"currentAssets@2015Q4":{"kind":"filed","concept":"AssetsCurrent","filing":36,"unit":"USD","end":"2015-12-31","value":2537941000},"currentAssets@FY2015":{"kind":"filed","concept":"AssetsCurrent","filing":36,"unit":"USD","end":"2015-12-31","value":2537941000},"currentAssets@2016Q1":{"kind":"filed","concept":"AssetsCurrent","filing":55,"unit":"USD","end":"2016-03-31","value":2774233000},"currentAssets@2016Q2":{"kind":"filed","concept":"AssetsCurrent","filing":56,"unit":"USD","end":"2016-06-30","value":3050457000},"currentAssets@2016Q3":{"kind":"filed","concept":"AssetsCurrent","filing":57,"unit":"USD","end":"2016-09-30","value":3136644000},"currentAssets@2016Q4":{"kind":"filed","concept":"AssetsCurrent","filing":37,"unit":"USD","end":"2016-12-31","value":2929675000},"currentAssets@FY2016":{"kind":"filed","concept":"AssetsCurrent","filing":37,"unit":"USD","end":"2016-12-31","value":2929675000},"currentAssets@2017Q1":{"kind":"filed","concept":"AssetsCurrent","filing":58,"unit":"USD","end":"2017-03-31","value":3244965000},"currentAssets@2017Q2":{"kind":"filed","concept":"AssetsCurrent","filing":59,"unit":"USD","end":"2017-06-30","value":3251657000},"currentAssets@2017Q3":{"kind":"filed","concept":"AssetsCurrent","filing":60,"unit":"USD","end":"2017-09-30","value":3572145000},"currentAssets@2017Q4":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":3508342000},"currentAssets@FY2017":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":3508342000},"currentAssets@2018Q1":{"kind":"filed","concept":"AssetsCurrent","filing":61,"unit":"USD","end":"2018-03-31","value":3652242000},"currentAssets@2018Q2":{"kind":"filed","concept":"AssetsCurrent","filing":62,"unit":"USD","end":"2018-06-30","value":3817664000},"currentAssets@2018Q3":{"kind":"filed","concept":"AssetsCurrent","filing":63,"unit":"USD","end":"2018-09-30","value":4131477000},"currentAssets@2018Q4":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2018-12-31","value":4032657000},"currentAssets@FY2018":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2018-12-31","value":4032657000},"currentAssets@2019Q1":{"kind":"filed","concept":"AssetsCurrent","filing":28,"unit":"USD","end":"2019-03-31","value":4028890000},"currentAssets@2019Q2":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2019-06-30","value":4023601000},"currentAssets@2019Q3":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2019-09-30","value":4020320000},"currentAssets@2019Q4":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2019-12-31","value":4253025000},"currentAssets@FY2019":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2019-12-31","value":4253025000},"currentAssets@2020Q1":{"kind":"filed","concept":"AssetsCurrent","filing":5,"unit":"USD","end":"2020-03-31","value":4142968000},"currentAssets@2020Q2":{"kind":"filed","concept":"AssetsCurrent","filing":6,"unit":"USD","end":"2020-06-30","value":4016120000},"currentAssets@2020Q3":{"kind":"filed","concept":"AssetsCurrent","filing":7,"unit":"USD","end":"2020-09-30","value":3854895000},"currentAssets@2020Q4":{"kind":"filed","concept":"AssetsCurrent","filing":8,"unit":"USD","end":"2020-12-31","value":4258447000},"currentAssets@FY2020":{"kind":"filed","concept":"AssetsCurrent","filing":8,"unit":"USD","end":"2020-12-31","value":4258447000},"currentAssets@2021Q1":{"kind":"filed","concept":"AssetsCurrent","filing":9,"unit":"USD","end":"2021-03-31","value":4896906000},"currentAssets@2021Q2":{"kind":"filed","concept":"AssetsCurrent","filing":10,"unit":"USD","end":"2021-06-30","value":5265109000},"currentAssets@2021Q3":{"kind":"filed","concept":"AssetsCurrent","filing":11,"unit":"USD","end":"2021-09-30","value":5987572000},"currentAssets@2021Q4":{"kind":"filed","concept":"AssetsCurrent","filing":12,"unit":"USD","end":"2021-12-31","value":6901023000},"currentAssets@FY2021":{"kind":"filed","concept":"AssetsCurrent","filing":12,"unit":"USD","end":"2021-12-31","value":6901023000},"currentAssets@2022Q1":{"kind":"filed","concept":"AssetsCurrent","filing":13,"unit":"USD","end":"2022-03-31","value":7149635000},"currentAssets@2022Q2":{"kind":"filed","concept":"AssetsCurrent","filing":14,"unit":"USD","end":"2022-06-30","value":7756010000},"currentAssets@2022Q3":{"kind":"filed","concept":"AssetsCurrent","filing":15,"unit":"USD","end":"2022-09-30","value":7813444000},"currentAssets@2022Q4":{"kind":"filed","concept":"AssetsCurrent","filing":16,"unit":"USD","end":"2022-12-31","value":7638018000},"currentAssets@FY2022":{"kind":"filed","concept":"AssetsCurrent","filing":16,"unit":"USD","end":"2022-12-31","value":7638018000},"currentAssets@2023Q1":{"kind":"filed","concept":"AssetsCurrent","filing":17,"unit":"USD","end":"2023-03-31","value":7562560000},"currentAssets@2023Q2":{"kind":"filed","concept":"AssetsCurrent","filing":38,"unit":"USD","end":"2023-06-30","value":7396055000},"currentAssets@2023Q3":{"kind":"filed","concept":"AssetsCurrent","filing":39,"unit":"USD","end":"2023-09-30","value":7228599000},"currentAssets@2023Q4":{"kind":"filed","concept":"AssetsCurrent","filing":18,"unit":"USD","end":"2023-12-31","value":6787826000},"currentAssets@FY2023":{"kind":"filed","concept":"AssetsCurrent","filing":18,"unit":"USD","end":"2023-12-31","value":6787826000},"currentAssets@2024Q1":{"kind":"filed","concept":"AssetsCurrent","filing":19,"unit":"USD","end":"2024-03-31","value":6597436000},"currentAssets@2024Q2":{"kind":"filed","concept":"AssetsCurrent","filing":20,"unit":"USD","end":"2024-06-30","value":6239011000},"currentAssets@2024Q3":{"kind":"filed","concept":"AssetsCurrent","filing":21,"unit":"USD","end":"2024-09-30","value":6443576000},"currentAssets@2024Q4":{"kind":"filed","concept":"AssetsCurrent","filing":22,"unit":"USD","end":"2024-12-31","value":5431338000},"currentAssets@FY2024":{"kind":"filed","concept":"AssetsCurrent","filing":22,"unit":"USD","end":"2024-12-31","value":5431338000},"currentAssets@2025Q1":{"kind":"filed","concept":"AssetsCurrent","filing":23,"unit":"USD","end":"2025-03-31","value":6216705000},"currentAssets@2025Q2":{"kind":"filed","concept":"AssetsCurrent","filing":24,"unit":"USD","end":"2025-06-30","value":5690599000},"currentAssets@2025Q3":{"kind":"filed","concept":"AssetsCurrent","filing":25,"unit":"USD","end":"2025-09-30","value":6079405000},"currentAssets@2025Q4":{"kind":"filed","concept":"AssetsCurrent","filing":27,"unit":"USD","end":"2025-12-31","value":6484171000},"currentAssets@FY2025":{"kind":"filed","concept":"AssetsCurrent","filing":27,"unit":"USD","end":"2025-12-31","value":6484171000},"currentAssets@2026Q1":{"kind":"filed","concept":"AssetsCurrent","filing":26,"unit":"USD","end":"2026-03-31","value":6795170000},"currentAssets@2026Q2":{"kind":"filed","concept":"AssetsCurrent","filing":27,"unit":"USD","end":"2026-06-30","value":7281035000},"totalAssets@2011Q3":{"kind":"filed","concept":"Assets","filing":45,"unit":"USD","end":"2011-09-30","value":6003481000},"totalAssets@2009Q2":{"kind":"filed","concept":"Assets","filing":65,"unit":"USD","end":"2009-06-30","value":4881812000},"totalAssets@2009Q3":{"kind":"filed","concept":"Assets","filing":66,"unit":"USD","end":"2009-09-30","value":5108964000},"totalAssets@2009Q4":{"kind":"filed","concept":"Assets","filing":31,"unit":"USD","end":"2009-12-31","value":5129872000},"totalAssets@FY2009":{"kind":"filed","concept":"Assets","filing":31,"unit":"USD","end":"2009-12-31","value":5129872000},"totalAssets@2010Q2":{"kind":"filed","concept":"Assets","filing":41,"unit":"USD","end":"2010-06-30","value":5545805000},"totalAssets@2010Q3":{"kind":"filed","concept":"Assets","filing":42,"unit":"USD","end":"2010-09-30","value":5610459000},"totalAssets@2010Q4":{"kind":"filed","concept":"Assets","filing":32,"unit":"USD","end":"2010-12-31","value":5589934000},"totalAssets@FY2010":{"kind":"filed","concept":"Assets","filing":32,"unit":"USD","end":"2010-12-31","value":5589934000},"totalAssets@2011Q1":{"kind":"filed","concept":"Assets","filing":43,"unit":"USD","end":"2011-03-31","value":5827605000},"totalAssets@2011Q2":{"kind":"filed","concept":"Assets","filing":44,"unit":"USD","end":"2011-06-30","value":5900453000},"totalAssets@2011Q4":{"kind":"filed","concept":"Assets","filing":33,"unit":"USD","end":"2011-12-31","value":5979226000},"totalAssets@FY2011":{"kind":"filed","concept":"Assets","filing":33,"unit":"USD","end":"2011-12-31","value":5979226000},"totalAssets@2012Q1":{"kind":"filed","concept":"Assets","filing":46,"unit":"USD","end":"2012-03-31","value":6043627000},"totalAssets@2012Q2":{"kind":"filed","concept":"Assets","filing":47,"unit":"USD","end":"2012-06-30","value":5971380000},"totalAssets@2012Q3":{"kind":"filed","concept":"Assets","filing":48,"unit":"USD","end":"2012-09-30","value":5775516000},"totalAssets@2012Q4":{"kind":"filed","concept":"Assets","filing":34,"unit":"USD","end":"2012-12-31","value":5815416000},"totalAssets@FY2012":{"kind":"filed","concept":"Assets","filing":34,"unit":"USD","end":"2012-12-31","value":5815416000},"totalAssets@2013Q1":{"kind":"filed","concept":"Assets","filing":49,"unit":"USD","end":"2013-03-31","value":5956574000},"totalAssets@2013Q2":{"kind":"filed","concept":"Assets","filing":50,"unit":"USD","end":"2013-06-30","value":5735910000},"totalAssets@2013Q3":{"kind":"filed","concept":"Assets","filing":51,"unit":"USD","end":"2013-09-30","value":5874305000},"totalAssets@2013Q4":{"kind":"filed","concept":"Assets","filing":35,"unit":"USD","end":"2013-12-31","value":5888534000},"totalAssets@FY2013":{"kind":"filed","concept":"Assets","filing":35,"unit":"USD","end":"2013-12-31","value":5888534000},"totalAssets@2014Q1":{"kind":"filed","concept":"Assets","filing":52,"unit":"USD","end":"2014-03-31","value":5913857000},"totalAssets@2014Q2":{"kind":"filed","concept":"Assets","filing":53,"unit":"USD","end":"2014-06-30","value":5985202000},"totalAssets@2014Q3":{"kind":"filed","concept":"Assets","filing":54,"unit":"USD","end":"2014-09-30","value":7578283000},"totalAssets@2014Q4":{"kind":"filed","concept":"Assets","filing":35,"unit":"USD","end":"2014-12-31","value":7233159000},"totalAssets@FY2014":{"kind":"filed","concept":"Assets","filing":35,"unit":"USD","end":"2014-12-31","value":7233159000},"totalAssets@2015Q1":{"kind":"filed","concept":"Assets","filing":52,"unit":"USD","end":"2015-03-31","value":6735838000},"totalAssets@2015Q2":{"kind":"filed","concept":"Assets","filing":56,"unit":"USD","end":"2015-06-30","value":6826763000},"totalAssets@2015Q3":{"kind":"filed","concept":"Assets","filing":57,"unit":"USD","end":"2015-09-30","value":6842541000},"totalAssets@2015Q4":{"kind":"filed","concept":"Assets","filing":36,"unit":"USD","end":"2015-12-31","value":6202082000},"totalAssets@FY2015":{"kind":"filed","concept":"Assets","filing":36,"unit":"USD","end":"2015-12-31","value":6202082000},"totalAssets@2016Q1":{"kind":"filed","concept":"Assets","filing":55,"unit":"USD","end":"2016-03-31","value":6391642000},"totalAssets@2016Q2":{"kind":"filed","concept":"Assets","filing":56,"unit":"USD","end":"2016-06-30","value":6629676000},"totalAssets@2016Q3":{"kind":"filed","concept":"Assets","filing":57,"unit":"USD","end":"2016-09-30","value":6787562000},"totalAssets@2016Q4":{"kind":"filed","concept":"Assets","filing":37,"unit":"USD","end":"2016-12-31","value":6423732000},"totalAssets@FY2016":{"kind":"filed","concept":"Assets","filing":37,"unit":"USD","end":"2016-12-31","value":6423732000},"totalAssets@2017Q1":{"kind":"filed","concept":"Assets","filing":58,"unit":"USD","end":"2017-03-31","value":6704035000},"totalAssets@2017Q2":{"kind":"filed","concept":"Assets","filing":59,"unit":"USD","end":"2017-06-30","value":6670130000},"totalAssets@2017Q3":{"kind":"filed","concept":"Assets","filing":60,"unit":"USD","end":"2017-09-30","value":6960737000},"totalAssets@2017Q4":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2017-12-31","value":6855732000},"totalAssets@FY2017":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2017-12-31","value":6855732000},"totalAssets@2018Q1":{"kind":"filed","concept":"Assets","filing":61,"unit":"USD","end":"2018-03-31","value":6972813000},"totalAssets@2018Q2":{"kind":"filed","concept":"Assets","filing":62,"unit":"USD","end":"2018-06-30","value":7504521000},"totalAssets@2018Q3":{"kind":"filed","concept":"Assets","filing":63,"unit":"USD","end":"2018-09-30","value":7798368000},"totalAssets@2018Q4":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2018-12-31","value":7703563000},"totalAssets@FY2018":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2018-12-31","value":7703563000},"totalAssets@2019Q1":{"kind":"filed","concept":"Assets","filing":28,"unit":"USD","end":"2019-03-31","value":7857233000},"totalAssets@2019Q2":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2019-06-30","value":7857914000},"totalAssets@2019Q3":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2019-09-30","value":7943247000},"totalAssets@2019Q4":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2019-12-31","value":8275765000},"totalAssets@FY2019":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2019-12-31","value":8275765000},"totalAssets@2020Q1":{"kind":"filed","concept":"Assets","filing":5,"unit":"USD","end":"2020-03-31","value":8344923000},"totalAssets@2020Q2":{"kind":"filed","concept":"Assets","filing":6,"unit":"USD","end":"2020-06-30","value":8468341000},"totalAssets@2020Q3":{"kind":"filed","concept":"Assets","filing":7,"unit":"USD","end":"2020-09-30","value":8617556000},"totalAssets@2020Q4":{"kind":"filed","concept":"Assets","filing":8,"unit":"USD","end":"2020-12-31","value":9265562000},"totalAssets@FY2020":{"kind":"filed","concept":"Assets","filing":8,"unit":"USD","end":"2020-12-31","value":9265562000},"totalAssets@2021Q1":{"kind":"filed","concept":"Assets","filing":9,"unit":"USD","end":"2021-03-31","value":10127896000},"totalAssets@2021Q2":{"kind":"filed","concept":"Assets","filing":10,"unit":"USD","end":"2021-06-30","value":10687331000},"totalAssets@2021Q3":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2021-09-30","value":11535985000},"totalAssets@2021Q4":{"kind":"filed","concept":"Assets","filing":12,"unit":"USD","end":"2021-12-31","value":12531234000},"totalAssets@FY2021":{"kind":"filed","concept":"Assets","filing":12,"unit":"USD","end":"2021-12-31","value":12531234000},"totalAssets@2022Q1":{"kind":"filed","concept":"Assets","filing":13,"unit":"USD","end":"2022-03-31","value":13056637000},"totalAssets@2022Q2":{"kind":"filed","concept":"Assets","filing":14,"unit":"USD","end":"2022-06-30","value":13711214000},"totalAssets@2022Q3":{"kind":"filed","concept":"Assets","filing":15,"unit":"USD","end":"2022-09-30","value":14047698000},"totalAssets@2022Q4":{"kind":"filed","concept":"Assets","filing":16,"unit":"USD","end":"2022-12-31","value":14159984000},"totalAssets@FY2022":{"kind":"filed","concept":"Assets","filing":16,"unit":"USD","end":"2022-12-31","value":14159984000},"totalAssets@2023Q1":{"kind":"filed","concept":"Assets","filing":17,"unit":"USD","end":"2023-03-31","value":14219760000},"totalAssets@2023Q2":{"kind":"filed","concept":"Assets","filing":38,"unit":"USD","end":"2023-06-30","value":14551397000},"totalAssets@2023Q3":{"kind":"filed","concept":"Assets","filing":39,"unit":"USD","end":"2023-09-30","value":14928956000},"totalAssets@2023Q4":{"kind":"filed","concept":"Assets","filing":18,"unit":"USD","end":"2023-12-31","value":14908420000},"totalAssets@FY2023":{"kind":"filed","concept":"Assets","filing":18,"unit":"USD","end":"2023-12-31","value":14908420000},"totalAssets@2024Q1":{"kind":"filed","concept":"Assets","filing":19,"unit":"USD","end":"2024-03-31","value":15026750000},"totalAssets@2024Q2":{"kind":"filed","concept":"Assets","filing":20,"unit":"USD","end":"2024-06-30","value":15061257000},"totalAssets@2024Q3":{"kind":"filed","concept":"Assets","filing":21,"unit":"USD","end":"2024-09-30","value":15659821000},"totalAssets@2024Q4":{"kind":"filed","concept":"Assets","filing":22,"unit":"USD","end":"2024-12-31","value":14935233000},"totalAssets@FY2024":{"kind":"filed","concept":"Assets","filing":22,"unit":"USD","end":"2024-12-31","value":14935233000},"totalAssets@2025Q1":{"kind":"filed","concept":"Assets","filing":23,"unit":"USD","end":"2025-03-31","value":15930428000},"totalAssets@2025Q2":{"kind":"filed","concept":"Assets","filing":24,"unit":"USD","end":"2025-06-30","value":15548638000},"totalAssets@2025Q3":{"kind":"filed","concept":"Assets","filing":25,"unit":"USD","end":"2025-09-30","value":15965030000},"totalAssets@2025Q4":{"kind":"filed","concept":"Assets","filing":27,"unit":"USD","end":"2025-12-31","value":16419780000},"totalAssets@FY2025":{"kind":"filed","concept":"Assets","filing":27,"unit":"USD","end":"2025-12-31","value":16419780000},"totalAssets@2026Q1":{"kind":"filed","concept":"Assets","filing":26,"unit":"USD","end":"2026-03-31","value":16720219000},"totalAssets@2026Q2":{"kind":"filed","concept":"Assets","filing":27,"unit":"USD","end":"2026-06-30","value":17113399000},"currentLiabilities@2009Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":65,"unit":"USD","end":"2009-06-30","value":488389000},"currentLiabilities@2009Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":66,"unit":"USD","end":"2009-09-30","value":638887000},"currentLiabilities@2009Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":64,"unit":"USD","end":"2009-12-31","value":595561000},"currentLiabilities@FY2009":{"kind":"filed","concept":"LiabilitiesCurrent","filing":64,"unit":"USD","end":"2009-12-31","value":595561000},"currentLiabilities@2010Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":29,"unit":"USD","end":"2010-06-30","value":554298000},"currentLiabilities@2010Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":30,"unit":"USD","end":"2010-09-30","value":595452000},"currentLiabilities@2010Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":31,"unit":"USD","end":"2010-12-31","value":561317000},"currentLiabilities@FY2010":{"kind":"filed","concept":"LiabilitiesCurrent","filing":31,"unit":"USD","end":"2010-12-31","value":561317000},"currentLiabilities@2011Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":40,"unit":"USD","end":"2011-03-31","value":689644000},"currentLiabilities@2011Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":41,"unit":"USD","end":"2011-06-30","value":670846000},"currentLiabilities@2011Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":42,"unit":"USD","end":"2011-09-30","value":717467000},"currentLiabilities@2011Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":32,"unit":"USD","end":"2011-12-31","value":1100417000},"currentLiabilities@FY2011":{"kind":"filed","concept":"LiabilitiesCurrent","filing":32,"unit":"USD","end":"2011-12-31","value":1100417000},"currentLiabilities@2012Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":43,"unit":"USD","end":"2012-03-31","value":1121868000},"currentLiabilities@2012Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":44,"unit":"USD","end":"2012-06-30","value":1019449000},"currentLiabilities@2012Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":45,"unit":"USD","end":"2012-09-30","value":605399000},"currentLiabilities@2012Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":33,"unit":"USD","end":"2012-12-31","value":609677000},"currentLiabilities@FY2012":{"kind":"filed","concept":"LiabilitiesCurrent","filing":33,"unit":"USD","end":"2012-12-31","value":609677000},"currentLiabilities@2013Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":46,"unit":"USD","end":"2013-03-31","value":814687000},"currentLiabilities@2013Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":47,"unit":"USD","end":"2013-06-30","value":869849000},"currentLiabilities@2013Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":48,"unit":"USD","end":"2013-09-30","value":954202000},"currentLiabilities@2013Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":34,"unit":"USD","end":"2013-12-31","value":975178000},"currentLiabilities@FY2013":{"kind":"filed","concept":"LiabilitiesCurrent","filing":34,"unit":"USD","end":"2013-12-31","value":975178000},"currentLiabilities@2014Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":49,"unit":"USD","end":"2014-03-31","value":951431000},"currentLiabilities@2014Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":50,"unit":"USD","end":"2014-06-30","value":713223000},"currentLiabilities@2014Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":51,"unit":"USD","end":"2014-09-30","value":1041540000},"currentLiabilities@2014Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":35,"unit":"USD","end":"2014-12-31","value":850582000},"currentLiabilities@FY2014":{"kind":"filed","concept":"LiabilitiesCurrent","filing":35,"unit":"USD","end":"2014-12-31","value":850582000},"currentLiabilities@2015Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":52,"unit":"USD","end":"2015-03-31","value":618334000},"currentLiabilities@2015Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":53,"unit":"USD","end":"2015-06-30","value":698588000},"currentLiabilities@2015Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":54,"unit":"USD","end":"2015-09-30","value":677858000},"currentLiabilities@2015Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":36,"unit":"USD","end":"2015-12-31","value":535290000},"currentLiabilities@FY2015":{"kind":"filed","concept":"LiabilitiesCurrent","filing":36,"unit":"USD","end":"2015-12-31","value":535290000},"currentLiabilities@2016Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":55,"unit":"USD","end":"2016-03-31","value":673046000},"currentLiabilities@2016Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":56,"unit":"USD","end":"2016-06-30","value":779224000},"currentLiabilities@2016Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":57,"unit":"USD","end":"2016-09-30","value":794113000},"currentLiabilities@2016Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":37,"unit":"USD","end":"2016-12-31","value":712815000},"currentLiabilities@FY2016":{"kind":"filed","concept":"LiabilitiesCurrent","filing":37,"unit":"USD","end":"2016-12-31","value":712815000},"currentLiabilities@2017Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":58,"unit":"USD","end":"2017-03-31","value":881447000},"currentLiabilities@2017Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":59,"unit":"USD","end":"2017-06-30","value":795892000},"currentLiabilities@2017Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":60,"unit":"USD","end":"2017-09-30","value":1066529000},"currentLiabilities@2017Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":868519000},"currentLiabilities@FY2017":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":868519000},"currentLiabilities@2018Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":61,"unit":"USD","end":"2018-03-31","value":860740000},"currentLiabilities@2018Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":62,"unit":"USD","end":"2018-06-30","value":1058586000},"currentLiabilities@2018Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":63,"unit":"USD","end":"2018-09-30","value":1049665000},"currentLiabilities@2018Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2018-12-31","value":1019137000},"currentLiabilities@FY2018":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2018-12-31","value":1019137000},"currentLiabilities@2019Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":28,"unit":"USD","end":"2019-03-31","value":1003090000},"currentLiabilities@2019Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2019-06-30","value":925736000},"currentLiabilities@2019Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2019-09-30","value":1005275000},"currentLiabilities@2019Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2019-12-31","value":1006698000},"currentLiabilities@FY2019":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2019-12-31","value":1006698000},"currentLiabilities@2020Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":5,"unit":"USD","end":"2020-03-31","value":1031720000},"currentLiabilities@2020Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":6,"unit":"USD","end":"2020-06-30","value":1115426000},"currentLiabilities@2020Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":7,"unit":"USD","end":"2020-09-30","value":1175628000},"currentLiabilities@2020Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":8,"unit":"USD","end":"2020-12-31","value":1258787000},"currentLiabilities@FY2020":{"kind":"filed","concept":"LiabilitiesCurrent","filing":8,"unit":"USD","end":"2020-12-31","value":1258787000},"currentLiabilities@2021Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":9,"unit":"USD","end":"2021-03-31","value":1661189000},"currentLiabilities@2021Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":10,"unit":"USD","end":"2021-06-30","value":1852245000},"currentLiabilities@2021Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":11,"unit":"USD","end":"2021-09-30","value":2054289000},"currentLiabilities@2021Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":12,"unit":"USD","end":"2021-12-31","value":2227369000},"currentLiabilities@FY2021":{"kind":"filed","concept":"LiabilitiesCurrent","filing":12,"unit":"USD","end":"2021-12-31","value":2227369000},"currentLiabilities@2022Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":13,"unit":"USD","end":"2022-03-31","value":2090646000},"currentLiabilities@2022Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":14,"unit":"USD","end":"2022-06-30","value":2201872000},"currentLiabilities@2022Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":15,"unit":"USD","end":"2022-09-30","value":2131396000},"currentLiabilities@2022Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":16,"unit":"USD","end":"2022-12-31","value":2032296000},"currentLiabilities@FY2022":{"kind":"filed","concept":"LiabilitiesCurrent","filing":16,"unit":"USD","end":"2022-12-31","value":2032296000},"currentLiabilities@2023Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":17,"unit":"USD","end":"2023-03-31","value":1820546000},"currentLiabilities@2023Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":38,"unit":"USD","end":"2023-06-30","value":1759035000},"currentLiabilities@2023Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":39,"unit":"USD","end":"2023-09-30","value":1918377000},"currentLiabilities@2023Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":18,"unit":"USD","end":"2023-12-31","value":2332296000},"currentLiabilities@FY2023":{"kind":"filed","concept":"LiabilitiesCurrent","filing":18,"unit":"USD","end":"2023-12-31","value":2332296000},"currentLiabilities@2024Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":19,"unit":"USD","end":"2024-03-31","value":2298664000},"currentLiabilities@2024Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":20,"unit":"USD","end":"2024-06-30","value":2655952000},"currentLiabilities@2024Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":21,"unit":"USD","end":"2024-09-30","value":2692296000},"currentLiabilities@2024Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":22,"unit":"USD","end":"2024-12-31","value":2150583000},"currentLiabilities@FY2024":{"kind":"filed","concept":"LiabilitiesCurrent","filing":22,"unit":"USD","end":"2024-12-31","value":2150583000},"currentLiabilities@2025Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":23,"unit":"USD","end":"2025-03-31","value":2266458000},"currentLiabilities@2025Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":24,"unit":"USD","end":"2025-06-30","value":1819081000},"currentLiabilities@2025Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":25,"unit":"USD","end":"2025-09-30","value":1956726000},"currentLiabilities@2025Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":27,"unit":"USD","end":"2025-12-31","value":2122254000},"currentLiabilities@FY2025":{"kind":"filed","concept":"LiabilitiesCurrent","filing":27,"unit":"USD","end":"2025-12-31","value":2122254000},"currentLiabilities@2026Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":26,"unit":"USD","end":"2026-03-31","value":2170719000},"currentLiabilities@2026Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":27,"unit":"USD","end":"2026-06-30","value":2287306000},"totalLiabilities@2009Q4":{"kind":"filed","concept":"Liabilities","filing":31,"unit":"USD","end":"2009-12-31","value":3126607000},"totalLiabilities@FY2009":{"kind":"filed","concept":"Liabilities","filing":31,"unit":"USD","end":"2009-12-31","value":3126607000},"totalLiabilities@2010Q2":{"kind":"filed","concept":"Liabilities","filing":41,"unit":"USD","end":"2010-06-30","value":3448206000},"totalLiabilities@2010Q3":{"kind":"filed","concept":"Liabilities","filing":42,"unit":"USD","end":"2010-09-30","value":3506783000},"totalLiabilities@2010Q4":{"kind":"filed","concept":"Liabilities","filing":32,"unit":"USD","end":"2010-12-31","value":3458804000},"totalLiabilities@FY2010":{"kind":"filed","concept":"Liabilities","filing":32,"unit":"USD","end":"2010-12-31","value":3458804000},"totalLiabilities@2011Q1":{"kind":"filed","concept":"Liabilities","filing":43,"unit":"USD","end":"2011-03-31","value":3599911000},"totalLiabilities@2011Q2":{"kind":"filed","concept":"Liabilities","filing":44,"unit":"USD","end":"2011-06-30","value":3588965000},"totalLiabilities@2011Q3":{"kind":"filed","concept":"Liabilities","filing":45,"unit":"USD","end":"2011-09-30","value":3656451000},"totalLiabilities@2011Q4":{"kind":"filed","concept":"Liabilities","filing":33,"unit":"USD","end":"2011-12-31","value":3608632000},"totalLiabilities@FY2011":{"kind":"filed","concept":"Liabilities","filing":33,"unit":"USD","end":"2011-12-31","value":3608632000},"totalLiabilities@2012Q1":{"kind":"filed","concept":"Liabilities","filing":46,"unit":"USD","end":"2012-03-31","value":3637142000},"totalLiabilities@2012Q2":{"kind":"filed","concept":"Liabilities","filing":47,"unit":"USD","end":"2012-06-30","value":3539820000},"totalLiabilities@2012Q3":{"kind":"filed","concept":"Liabilities","filing":48,"unit":"USD","end":"2012-09-30","value":3342688000},"totalLiabilities@2012Q4":{"kind":"filed","concept":"Liabilities","filing":34,"unit":"USD","end":"2012-12-31","value":3338760000},"totalLiabilities@FY2012":{"kind":"filed","concept":"Liabilities","filing":34,"unit":"USD","end":"2012-12-31","value":3338760000},"totalLiabilities@2013Q1":{"kind":"filed","concept":"Liabilities","filing":49,"unit":"USD","end":"2013-03-31","value":3450570000},"totalLiabilities@2013Q2":{"kind":"filed","concept":"Liabilities","filing":50,"unit":"USD","end":"2013-06-30","value":3220439000},"totalLiabilities@2013Q3":{"kind":"filed","concept":"Liabilities","filing":51,"unit":"USD","end":"2013-09-30","value":3316517000},"totalLiabilities@2013Q4":{"kind":"filed","concept":"Liabilities","filing":35,"unit":"USD","end":"2013-12-31","value":3276165000},"totalLiabilities@FY2013":{"kind":"filed","concept":"Liabilities","filing":35,"unit":"USD","end":"2013-12-31","value":3276165000},"totalLiabilities@2014Q1":{"kind":"filed","concept":"Liabilities","filing":52,"unit":"USD","end":"2014-03-31","value":3279527000},"totalLiabilities@2014Q2":{"kind":"filed","concept":"Liabilities","filing":53,"unit":"USD","end":"2014-06-30","value":3025992000},"totalLiabilities@2014Q3":{"kind":"filed","concept":"Liabilities","filing":54,"unit":"USD","end":"2014-09-30","value":4540294000},"totalLiabilities@2014Q4":{"kind":"filed","concept":"Liabilities","filing":35,"unit":"USD","end":"2014-12-31","value":4311292000},"totalLiabilities@FY2014":{"kind":"filed","concept":"Liabilities","filing":35,"unit":"USD","end":"2014-12-31","value":4311292000},"totalLiabilities@2015Q1":{"kind":"filed","concept":"Liabilities","filing":52,"unit":"USD","end":"2015-03-31","value":3812745000},"totalLiabilities@2015Q2":{"kind":"filed","concept":"Liabilities","filing":53,"unit":"USD","end":"2015-06-30","value":3902063000},"totalLiabilities@2015Q3":{"kind":"filed","concept":"Liabilities","filing":54,"unit":"USD","end":"2015-09-30","value":3886756000},"totalLiabilities@2015Q4":{"kind":"filed","concept":"Liabilities","filing":36,"unit":"USD","end":"2015-12-31","value":3530631000},"totalLiabilities@FY2015":{"kind":"filed","concept":"Liabilities","filing":36,"unit":"USD","end":"2015-12-31","value":3530631000},"totalLiabilities@2016Q4":{"kind":"filed","concept":"Liabilities","filing":37,"unit":"USD","end":"2016-12-31","value":3535033000},"totalLiabilities@FY2016":{"kind":"filed","concept":"Liabilities","filing":37,"unit":"USD","end":"2016-12-31","value":3535033000},"totalLiabilities@2017Q1":{"kind":"filed","concept":"Liabilities","filing":58,"unit":"USD","end":"2017-03-31","value":3709328000},"totalLiabilities@2017Q2":{"kind":"filed","concept":"Liabilities","filing":59,"unit":"USD","end":"2017-06-30","value":3630649000},"totalLiabilities@2017Q3":{"kind":"filed","concept":"Liabilities","filing":60,"unit":"USD","end":"2017-09-30","value":3899716000},"totalLiabilities@2017Q4":{"kind":"filed","concept":"Liabilities","filing":0,"unit":"USD","end":"2017-12-31","value":3549424000},"totalLiabilities@FY2017":{"kind":"filed","concept":"Liabilities","filing":0,"unit":"USD","end":"2017-12-31","value":3549424000},"totalLiabilities@2018Q1":{"kind":"filed","concept":"Liabilities","filing":61,"unit":"USD","end":"2018-03-31","value":3549436000},"totalLiabilities@2018Q2":{"kind":"filed","concept":"Liabilities","filing":62,"unit":"USD","end":"2018-06-30","value":3804762000},"totalLiabilities@2018Q3":{"kind":"filed","concept":"Liabilities","filing":63,"unit":"USD","end":"2018-09-30","value":3812291000},"totalLiabilities@2018Q4":{"kind":"filed","concept":"Liabilities","filing":1,"unit":"USD","end":"2018-12-31","value":3816334000},"totalLiabilities@FY2018":{"kind":"filed","concept":"Liabilities","filing":1,"unit":"USD","end":"2018-12-31","value":3816334000},"totalLiabilities@2019Q1":{"kind":"filed","concept":"Liabilities","filing":28,"unit":"USD","end":"2019-03-31","value":3867775000},"totalLiabilities@2019Q2":{"kind":"filed","concept":"Liabilities","filing":2,"unit":"USD","end":"2019-06-30","value":3809633000},"totalLiabilities@2019Q3":{"kind":"filed","concept":"Liabilities","filing":3,"unit":"USD","end":"2019-09-30","value":3898892000},"totalLiabilities@2019Q4":{"kind":"filed","concept":"Liabilities","filing":4,"unit":"USD","end":"2019-12-31","value":4210910000},"totalLiabilities@FY2019":{"kind":"filed","concept":"Liabilities","filing":4,"unit":"USD","end":"2019-12-31","value":4210910000},"totalLiabilities@2020Q1":{"kind":"filed","concept":"Liabilities","filing":5,"unit":"USD","end":"2020-03-31","value":4238984000},"totalLiabilities@2020Q2":{"kind":"filed","concept":"Liabilities","filing":6,"unit":"USD","end":"2020-06-30","value":4328419000},"totalLiabilities@2020Q3":{"kind":"filed","concept":"Liabilities","filing":7,"unit":"USD","end":"2020-09-30","value":4418757000},"totalLiabilities@2020Q4":{"kind":"filed","concept":"Liabilities","filing":8,"unit":"USD","end":"2020-12-31","value":4917336000},"totalLiabilities@FY2020":{"kind":"filed","concept":"Liabilities","filing":8,"unit":"USD","end":"2020-12-31","value":4917336000},"totalLiabilities@2021Q1":{"kind":"filed","concept":"Liabilities","filing":9,"unit":"USD","end":"2021-03-31","value":5392699000},"totalLiabilities@2021Q2":{"kind":"filed","concept":"Liabilities","filing":10,"unit":"USD","end":"2021-06-30","value":5656979000},"totalLiabilities@2021Q3":{"kind":"filed","concept":"Liabilities","filing":11,"unit":"USD","end":"2021-09-30","value":5913051000},"totalLiabilities@2021Q4":{"kind":"filed","concept":"Liabilities","filing":12,"unit":"USD","end":"2021-12-31","value":6211063000},"totalLiabilities@FY2021":{"kind":"filed","concept":"Liabilities","filing":12,"unit":"USD","end":"2021-12-31","value":6211063000},"totalLiabilities@2022Q1":{"kind":"filed","concept":"Liabilities","filing":13,"unit":"USD","end":"2022-03-31","value":6078463000},"totalLiabilities@2022Q2":{"kind":"filed","concept":"Liabilities","filing":14,"unit":"USD","end":"2022-06-30","value":6162324000},"totalLiabilities@2022Q3":{"kind":"filed","concept":"Liabilities","filing":15,"unit":"USD","end":"2022-09-30","value":6112493000},"totalLiabilities@2022Q4":{"kind":"filed","concept":"Liabilities","filing":16,"unit":"USD","end":"2022-12-31","value":6064179000},"totalLiabilities@FY2022":{"kind":"filed","concept":"Liabilities","filing":16,"unit":"USD","end":"2022-12-31","value":6064179000},"totalLiabilities@2023Q1":{"kind":"filed","concept":"Liabilities","filing":17,"unit":"USD","end":"2023-03-31","value":5913337000},"totalLiabilities@2023Q2":{"kind":"filed","concept":"Liabilities","filing":38,"unit":"USD","end":"2023-06-30","value":5886428000},"totalLiabilities@2023Q3":{"kind":"filed","concept":"Liabilities","filing":39,"unit":"USD","end":"2023-09-30","value":6070665000},"totalLiabilities@2023Q4":{"kind":"filed","concept":"Liabilities","filing":18,"unit":"USD","end":"2023-12-31","value":6068893000},"totalLiabilities@FY2023":{"kind":"filed","concept":"Liabilities","filing":18,"unit":"USD","end":"2023-12-31","value":6068893000},"totalLiabilities@2024Q1":{"kind":"filed","concept":"Liabilities","filing":19,"unit":"USD","end":"2024-03-31","value":5978991000},"totalLiabilities@2024Q2":{"kind":"filed","concept":"Liabilities","filing":20,"unit":"USD","end":"2024-06-30","value":5941043000},"totalLiabilities@2024Q3":{"kind":"filed","concept":"Liabilities","filing":21,"unit":"USD","end":"2024-09-30","value":6580521000},"totalLiabilities@2024Q4":{"kind":"filed","concept":"Liabilities","filing":22,"unit":"USD","end":"2024-12-31","value":5989987000},"totalLiabilities@FY2024":{"kind":"filed","concept":"Liabilities","filing":22,"unit":"USD","end":"2024-12-31","value":5989987000},"totalLiabilities@2025Q1":{"kind":"filed","concept":"Liabilities","filing":23,"unit":"USD","end":"2025-03-31","value":7096534000},"totalLiabilities@2025Q2":{"kind":"filed","concept":"Liabilities","filing":24,"unit":"USD","end":"2025-06-30","value":6704588000},"totalLiabilities@2025Q3":{"kind":"filed","concept":"Liabilities","filing":25,"unit":"USD","end":"2025-09-30","value":6994705000},"totalLiabilities@2025Q4":{"kind":"filed","concept":"Liabilities","filing":27,"unit":"USD","end":"2025-12-31","value":7489369000},"totalLiabilities@FY2025":{"kind":"filed","concept":"Liabilities","filing":27,"unit":"USD","end":"2025-12-31","value":7489369000},"totalLiabilities@2026Q1":{"kind":"filed","concept":"Liabilities","filing":26,"unit":"USD","end":"2026-03-31","value":7586817000},"totalLiabilities@2026Q2":{"kind":"filed","concept":"Liabilities","filing":27,"unit":"USD","end":"2026-06-30","value":7750328000},"totalLiabilities@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q1"},{"ref":"temporaryEquity@2016Q1","weight":-1},{"ref":"equity@2016Q1","weight":-1}],"rule":"accounting-identity","value":3684136000},"totalLiabilities@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q2"},{"ref":"temporaryEquity@2016Q2","weight":-1},{"ref":"equity@2016Q2","weight":-1}],"rule":"accounting-identity","value":3805070000},"totalLiabilities@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q3"},{"ref":"temporaryEquity@2016Q3","weight":-1},{"ref":"equity@2016Q3","weight":-1}],"rule":"accounting-identity","value":3835860000},"#357":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":37,"unit":"USD","end":"2016-12-31","value":2353194000},"#358":{"kind":"filed","concept":"LongTermDebtCurrent","filing":37,"unit":"USD","end":"2016-12-31","value":3632000},"totalDebt@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#357"},{"ref":"#358"}],"rule":"component-sum","value":2356826000},"totalDebt@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#357"},{"ref":"#358"}],"rule":"component-sum","value":2356826000},"#359":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":65,"unit":"USD","end":"2009-06-30","value":2029892000},"totalDebt@2009Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#359"}],"rule":"component-sum","value":2029892000},"#360":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":66,"unit":"USD","end":"2009-09-30","value":2051063000},"totalDebt@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#360"}],"rule":"component-sum","value":2051063000},"#361":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":64,"unit":"USD","end":"2009-12-31","value":2054572000},"totalDebt@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#361"}],"rule":"component-sum","value":2054572000},"totalDebt@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"#361"}],"rule":"component-sum","value":2054572000},"#362":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":29,"unit":"USD","end":"2010-06-30","value":2401679000},"totalDebt@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#362"}],"rule":"component-sum","value":2401679000},"#363":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":30,"unit":"USD","end":"2010-09-30","value":2409438000},"totalDebt@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#363"}],"rule":"component-sum","value":2409438000},"#364":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":31,"unit":"USD","end":"2010-12-31","value":2377897000},"#365":{"kind":"filed","concept":"LongTermDebtCurrent","filing":31,"unit":"USD","end":"2010-12-31","value":8924000},"totalDebt@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#364"},{"ref":"#365"}],"rule":"component-sum","value":2386821000},"totalDebt@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#364"},{"ref":"#365"}],"rule":"component-sum","value":2386821000},"#366":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":40,"unit":"USD","end":"2011-03-31","value":2378280000},"totalDebt@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#366"}],"rule":"component-sum","value":2378280000},"#367":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":41,"unit":"USD","end":"2011-06-30","value":2377793000},"#368":{"kind":"filed","concept":"LongTermDebtCurrent","filing":41,"unit":"USD","end":"2011-06-30","value":1552000},"totalDebt@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#367"},{"ref":"#368"}],"rule":"component-sum","value":2379345000},"#369":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":42,"unit":"USD","end":"2011-09-30","value":2379050000},"#370":{"kind":"filed","concept":"LongTermDebtCurrent","filing":42,"unit":"USD","end":"2011-09-30","value":1210000},"totalDebt@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#369"},{"ref":"#370"}],"rule":"component-sum","value":2380260000},"#371":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":32,"unit":"USD","end":"2011-12-31","value":1936022000},"#372":{"kind":"filed","concept":"LongTermDebtCurrent","filing":32,"unit":"USD","end":"2011-12-31","value":444078000},"totalDebt@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#371"},{"ref":"#372"}],"rule":"component-sum","value":2380100000},"totalDebt@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#371"},{"ref":"#372"}],"rule":"component-sum","value":2380100000},"#373":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":43,"unit":"USD","end":"2012-03-31","value":1932019000},"#374":{"kind":"filed","concept":"LongTermDebtCurrent","filing":43,"unit":"USD","end":"2012-03-31","value":439633000},"totalDebt@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#373"},{"ref":"#374"}],"rule":"component-sum","value":2371652000},"#375":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":44,"unit":"USD","end":"2012-06-30","value":1928097000},"#376":{"kind":"filed","concept":"LongTermDebtCurrent","filing":44,"unit":"USD","end":"2012-06-30","value":439912000},"totalDebt@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#375"},{"ref":"#376"}],"rule":"component-sum","value":2368009000},"#377":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":45,"unit":"USD","end":"2012-09-30","value":2173925000},"#378":{"kind":"filed","concept":"LongTermDebtCurrent","filing":45,"unit":"USD","end":"2012-09-30","value":30114000},"totalDebt@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#377"},{"ref":"#378"}],"rule":"component-sum","value":2204039000},"#379":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":33,"unit":"USD","end":"2012-12-31","value":2172606000},"#380":{"kind":"filed","concept":"LongTermDebtCurrent","filing":33,"unit":"USD","end":"2012-12-31","value":29631000},"totalDebt@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#379"},{"ref":"#380"}],"rule":"component-sum","value":2202237000},"totalDebt@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#379"},{"ref":"#380"}],"rule":"component-sum","value":2202237000},"#381":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":46,"unit":"USD","end":"2013-03-31","value":2069214000},"#382":{"kind":"filed","concept":"LongTermDebtCurrent","filing":46,"unit":"USD","end":"2013-03-31","value":231582000},"totalDebt@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#381"},{"ref":"#382"}],"rule":"component-sum","value":2300796000},"#383":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":47,"unit":"USD","end":"2013-06-30","value":1774243000},"#384":{"kind":"filed","concept":"LongTermDebtCurrent","filing":47,"unit":"USD","end":"2013-06-30","value":324241000},"totalDebt@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#383"},{"ref":"#384"}],"rule":"component-sum","value":2098484000},"#385":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":48,"unit":"USD","end":"2013-09-30","value":1773619000},"#386":{"kind":"filed","concept":"LongTermDebtCurrent","filing":48,"unit":"USD","end":"2013-09-30","value":335341000},"totalDebt@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#385"},{"ref":"#386"}],"rule":"component-sum","value":2108960000},"#387":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":34,"unit":"USD","end":"2013-12-31","value":1766045000},"#388":{"kind":"filed","concept":"LongTermDebtCurrent","filing":34,"unit":"USD","end":"2013-12-31","value":341544000},"totalDebt@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#387"},{"ref":"#388"}],"rule":"component-sum","value":2107589000},"totalDebt@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#387"},{"ref":"#388"}],"rule":"component-sum","value":2107589000},"#389":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":49,"unit":"USD","end":"2014-03-31","value":1755028000},"#390":{"kind":"filed","concept":"LongTermDebtCurrent","filing":49,"unit":"USD","end":"2014-03-31","value":343722000},"totalDebt@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#389"},{"ref":"#390"}],"rule":"component-sum","value":2098750000},"#391":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":50,"unit":"USD","end":"2014-06-30","value":1742128000},"#392":{"kind":"filed","concept":"LongTermDebtCurrent","filing":50,"unit":"USD","end":"2014-06-30","value":61761000},"totalDebt@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#391"},{"ref":"#392"}],"rule":"component-sum","value":1803889000},"#393":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":51,"unit":"USD","end":"2014-09-30","value":2929994000},"#394":{"kind":"filed","concept":"LongTermDebtCurrent","filing":51,"unit":"USD","end":"2014-09-30","value":131858000},"totalDebt@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#393"},{"ref":"#394"}],"rule":"component-sum","value":3061852000},"#395":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":35,"unit":"USD","end":"2014-12-31","value":2935389000},"#396":{"kind":"filed","concept":"LongTermDebtCurrent","filing":35,"unit":"USD","end":"2014-12-31","value":46460000},"totalDebt@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#395"},{"ref":"#396"}],"rule":"component-sum","value":2981849000},"totalDebt@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#395"},{"ref":"#396"}],"rule":"component-sum","value":2981849000},"#397":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":52,"unit":"USD","end":"2015-03-31","value":2623444000},"#398":{"kind":"filed","concept":"LongTermDebtCurrent","filing":52,"unit":"USD","end":"2015-03-31","value":30727000},"totalDebt@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#397"},{"ref":"#398"}],"rule":"component-sum","value":2654171000},"#399":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":53,"unit":"USD","end":"2015-06-30","value":2619574000},"#400":{"kind":"filed","concept":"LongTermDebtCurrent","filing":53,"unit":"USD","end":"2015-06-30","value":35075000},"totalDebt@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#399"},{"ref":"#400"}],"rule":"component-sum","value":2654649000},"#401":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":54,"unit":"USD","end":"2015-09-30","value":2615819000},"#402":{"kind":"filed","concept":"LongTermDebtCurrent","filing":54,"unit":"USD","end":"2015-09-30","value":31584000},"totalDebt@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#401"},{"ref":"#402"}],"rule":"component-sum","value":2647403000},"#403":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":36,"unit":"USD","end":"2015-12-31","value":2577976000},"#404":{"kind":"filed","concept":"LongTermDebtCurrent","filing":36,"unit":"USD","end":"2015-12-31","value":16680000},"totalDebt@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#403"},{"ref":"#404"}],"rule":"component-sum","value":2594656000},"totalDebt@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#403"},{"ref":"#404"}],"rule":"component-sum","value":2594656000},"#405":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":55,"unit":"USD","end":"2016-03-31","value":2575528000},"#406":{"kind":"filed","concept":"LongTermDebtCurrent","filing":55,"unit":"USD","end":"2016-03-31","value":22770000},"totalDebt@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#405"},{"ref":"#406"}],"rule":"component-sum","value":2598298000},"#407":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":56,"unit":"USD","end":"2016-06-30","value":2573186000},"#408":{"kind":"filed","concept":"LongTermDebtCurrent","filing":56,"unit":"USD","end":"2016-06-30","value":18047000},"totalDebt@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#407"},{"ref":"#408"}],"rule":"component-sum","value":2591233000},"#409":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":57,"unit":"USD","end":"2016-09-30","value":2570837000},"#410":{"kind":"filed","concept":"LongTermDebtCurrent","filing":57,"unit":"USD","end":"2016-09-30","value":16155000},"totalDebt@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#409"},{"ref":"#410"}],"rule":"component-sum","value":2586992000},"#411":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":58,"unit":"USD","end":"2017-03-31","value":2353744000},"#412":{"kind":"filed","concept":"LongTermDebtCurrent","filing":58,"unit":"USD","end":"2017-03-31","value":2965000},"totalDebt@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#411"},{"ref":"#412"}],"rule":"component-sum","value":2356709000},"#413":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":59,"unit":"USD","end":"2017-06-30","value":2354337000},"#414":{"kind":"filed","concept":"LongTermDebtCurrent","filing":59,"unit":"USD","end":"2017-06-30","value":19971000},"totalDebt@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#413"},{"ref":"#414"}],"rule":"component-sum","value":2374308000},"#415":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":60,"unit":"USD","end":"2017-09-30","value":2351483000},"#416":{"kind":"filed","concept":"LongTermDebtCurrent","filing":60,"unit":"USD","end":"2017-09-30","value":182661000},"totalDebt@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#415"},{"ref":"#416"}],"rule":"component-sum","value":2534144000},"#417":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":0,"unit":"USD","end":"2017-12-31","value":2353145000},"#418":{"kind":"filed","concept":"LongTermDebtCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":28795000},"totalDebt@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#417"},{"ref":"#418"}],"rule":"component-sum","value":2381940000},"totalDebt@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#417"},{"ref":"#418"}],"rule":"component-sum","value":2381940000},"#419":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":61,"unit":"USD","end":"2018-03-31","value":2353703000},"#420":{"kind":"filed","concept":"LongTermDebtCurrent","filing":61,"unit":"USD","end":"2018-03-31","value":9646000},"totalDebt@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#419"},{"ref":"#420"}],"rule":"component-sum","value":2363349000},"#421":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":62,"unit":"USD","end":"2018-06-30","value":2352127000},"#422":{"kind":"filed","concept":"LongTermDebtCurrent","filing":62,"unit":"USD","end":"2018-06-30","value":18266000},"totalDebt@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#421"},{"ref":"#422"}],"rule":"component-sum","value":2370393000},"#423":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":63,"unit":"USD","end":"2018-09-30","value":2351979000},"#424":{"kind":"filed","concept":"LongTermDebtCurrent","filing":63,"unit":"USD","end":"2018-09-30","value":14776000},"totalDebt@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#423"},{"ref":"#424"}],"rule":"component-sum","value":2366755000},"#425":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":1,"unit":"USD","end":"2018-12-31","value":2352489000},"#426":{"kind":"filed","concept":"LongTermDebtCurrent","filing":1,"unit":"USD","end":"2018-12-31","value":24234000},"totalDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#425"},{"ref":"#426"}],"rule":"component-sum","value":2376723000},"totalDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#425"},{"ref":"#426"}],"rule":"component-sum","value":2376723000},"#427":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":28,"unit":"USD","end":"2019-03-31","value":2354427000},"#428":{"kind":"filed","concept":"LongTermDebtCurrent","filing":28,"unit":"USD","end":"2019-03-31","value":80958000},"totalDebt@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#427"},{"ref":"#428"}],"rule":"component-sum","value":2435385000},"#429":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":2,"unit":"USD","end":"2019-06-30","value":2355917000},"#430":{"kind":"filed","concept":"LongTermDebtCurrent","filing":2,"unit":"USD","end":"2019-06-30","value":72131000},"totalDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#429"},{"ref":"#430"}],"rule":"component-sum","value":2428048000},"#431":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":3,"unit":"USD","end":"2019-09-30","value":2355243000},"#432":{"kind":"filed","concept":"LongTermDebtCurrent","filing":3,"unit":"USD","end":"2019-09-30","value":82150000},"totalDebt@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#431"},{"ref":"#432"}],"rule":"component-sum","value":2437393000},"#433":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":4,"unit":"USD","end":"2019-12-31","value":2644988000},"#434":{"kind":"filed","concept":"LongTermDebtCurrent","filing":4,"unit":"USD","end":"2019-12-31","value":89356000},"totalDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#433"},{"ref":"#434"}],"rule":"component-sum","value":2734344000},"totalDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#433"},{"ref":"#434"}],"rule":"component-sum","value":2734344000},"#435":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":5,"unit":"USD","end":"2020-03-31","value":2646012000},"#436":{"kind":"filed","concept":"LongTermDebtCurrent","filing":5,"unit":"USD","end":"2020-03-31","value":70106000},"totalDebt@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#435"},{"ref":"#436"}],"rule":"component-sum","value":2716118000},"#437":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":6,"unit":"USD","end":"2020-06-30","value":2636722000},"#438":{"kind":"filed","concept":"LongTermDebtCurrent","filing":6,"unit":"USD","end":"2020-06-30","value":73926000},"totalDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#437"},{"ref":"#438"}],"rule":"component-sum","value":2710648000},"#439":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":7,"unit":"USD","end":"2020-09-30","value":2636615000},"#440":{"kind":"filed","concept":"LongTermDebtCurrent","filing":7,"unit":"USD","end":"2020-09-30","value":82229000},"totalDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#439"},{"ref":"#440"}],"rule":"component-sum","value":2718844000},"#441":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":8,"unit":"USD","end":"2020-12-31","value":3015782000},"#442":{"kind":"filed","concept":"LongTermDebtCurrent","filing":8,"unit":"USD","end":"2020-12-31","value":86894000},"totalDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#441"},{"ref":"#442"}],"rule":"component-sum","value":3102676000},"totalDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#441"},{"ref":"#442"}],"rule":"component-sum","value":3102676000},"#443":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":9,"unit":"USD","end":"2021-03-31","value":3016200000},"#444":{"kind":"filed","concept":"LongTermDebtCurrent","filing":9,"unit":"USD","end":"2021-03-31","value":81226000},"totalDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#443"},{"ref":"#444"}],"rule":"component-sum","value":3097426000},"#445":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":10,"unit":"USD","end":"2021-06-30","value":3016486000},"#446":{"kind":"filed","concept":"LongTermDebtCurrent","filing":10,"unit":"USD","end":"2021-06-30","value":93505000},"totalDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#445"},{"ref":"#446"}],"rule":"component-sum","value":3109991000},"#447":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":11,"unit":"USD","end":"2021-09-30","value":3019175000},"#448":{"kind":"filed","concept":"LongTermDebtCurrent","filing":11,"unit":"USD","end":"2021-09-30","value":55056000},"totalDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#447"},{"ref":"#448"}],"rule":"component-sum","value":3074231000},"#449":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":12,"unit":"USD","end":"2021-12-31","value":3008702000},"#450":{"kind":"filed","concept":"LongTermDebtCurrent","filing":12,"unit":"USD","end":"2021-12-31","value":97174000},"totalDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#449"},{"ref":"#450"}],"rule":"component-sum","value":3105876000},"totalDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#449"},{"ref":"#450"}],"rule":"component-sum","value":3105876000},"#451":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":13,"unit":"USD","end":"2022-03-31","value":3010109000},"#452":{"kind":"filed","concept":"LongTermDebtCurrent","filing":13,"unit":"USD","end":"2022-03-31","value":68390000},"totalDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#451"},{"ref":"#452"}],"rule":"component-sum","value":3078499000},"#453":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":14,"unit":"USD","end":"2022-06-30","value":3011116000},"#454":{"kind":"filed","concept":"LongTermDebtCurrent","filing":14,"unit":"USD","end":"2022-06-30","value":37130000},"totalDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#453"},{"ref":"#454"}],"rule":"component-sum","value":3048246000},"#455":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":15,"unit":"USD","end":"2022-09-30","value":3012120000},"#456":{"kind":"filed","concept":"LongTermDebtCurrent","filing":15,"unit":"USD","end":"2022-09-30","value":22951000},"totalDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#455"},{"ref":"#456"}],"rule":"component-sum","value":3035071000},"#457":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":16,"unit":"USD","end":"2022-12-31","value":3013241000},"#458":{"kind":"filed","concept":"LongTermDebtCurrent","filing":16,"unit":"USD","end":"2022-12-31","value":57334000},"totalDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#457"},{"ref":"#458"}],"rule":"component-sum","value":3070575000},"totalDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#457"},{"ref":"#458"}],"rule":"component-sum","value":3070575000},"#459":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":17,"unit":"USD","end":"2023-03-31","value":3014358000},"#460":{"kind":"filed","concept":"LongTermDebtCurrent","filing":17,"unit":"USD","end":"2023-03-31","value":46452000},"totalDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#459"},{"ref":"#460"}],"rule":"component-sum","value":3060810000},"#461":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":38,"unit":"USD","end":"2023-06-30","value":3010829000},"#462":{"kind":"filed","concept":"LongTermDebtCurrent","filing":38,"unit":"USD","end":"2023-06-30","value":56869000},"totalDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#461"},{"ref":"#462"}],"rule":"component-sum","value":3067698000},"#463":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":39,"unit":"USD","end":"2023-09-30","value":3009010000},"#464":{"kind":"filed","concept":"LongTermDebtCurrent","filing":39,"unit":"USD","end":"2023-09-30","value":86061000},"totalDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#463"},{"ref":"#464"}],"rule":"component-sum","value":3095071000},"#465":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":18,"unit":"USD","end":"2023-12-31","value":2611069000},"#466":{"kind":"filed","concept":"LongTermDebtCurrent","filing":18,"unit":"USD","end":"2023-12-31","value":459987000},"totalDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#465"},{"ref":"#466"}],"rule":"component-sum","value":3071056000},"totalDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#465"},{"ref":"#466"}],"rule":"component-sum","value":3071056000},"#467":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":19,"unit":"USD","end":"2024-03-31","value":2612246000},"#468":{"kind":"filed","concept":"LongTermDebtCurrent","filing":19,"unit":"USD","end":"2024-03-31","value":425696000},"totalDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#467"},{"ref":"#468"}],"rule":"component-sum","value":3037942000},"#469":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":20,"unit":"USD","end":"2024-06-30","value":2212802000},"#470":{"kind":"filed","concept":"LongTermDebtCurrent","filing":20,"unit":"USD","end":"2024-06-30","value":815642000},"totalDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#469"},{"ref":"#470"}],"rule":"component-sum","value":3028444000},"#471":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":21,"unit":"USD","end":"2024-09-30","value":2801871000},"#472":{"kind":"filed","concept":"LongTermDebtCurrent","filing":21,"unit":"USD","end":"2024-09-30","value":882013000},"totalDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#471"},{"ref":"#472"}],"rule":"component-sum","value":3683884000},"#473":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":22,"unit":"USD","end":"2024-12-31","value":2804017000},"#474":{"kind":"filed","concept":"LongTermDebtCurrent","filing":22,"unit":"USD","end":"2024-12-31","value":426990000},"totalDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#473"},{"ref":"#474"}],"rule":"component-sum","value":3231007000},"totalDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#473"},{"ref":"#474"}],"rule":"component-sum","value":3231007000},"#475":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":23,"unit":"USD","end":"2025-03-31","value":3777132000},"#476":{"kind":"filed","concept":"LongTermDebtCurrent","filing":23,"unit":"USD","end":"2025-03-31","value":418947000},"totalDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#475"},{"ref":"#476"}],"rule":"component-sum","value":4196079000},"#477":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":24,"unit":"USD","end":"2025-06-30","value":3779559000},"#478":{"kind":"filed","concept":"LongTermDebtCurrent","filing":24,"unit":"USD","end":"2025-06-30","value":1460000},"totalDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#477"},{"ref":"#478"}],"rule":"component-sum","value":3781019000},"#479":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":25,"unit":"USD","end":"2025-09-30","value":3781026000},"#480":{"kind":"filed","concept":"LongTermDebtCurrent","filing":25,"unit":"USD","end":"2025-09-30","value":1429000},"totalDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#479"},{"ref":"#480"}],"rule":"component-sum","value":3782455000},"#481":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":27,"unit":"USD","end":"2025-12-31","value":4176508000},"#482":{"kind":"filed","concept":"LongTermDebtCurrent","filing":27,"unit":"USD","end":"2025-12-31","value":34655000},"totalDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#481"},{"ref":"#482"}],"rule":"component-sum","value":4211163000},"totalDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#481"},{"ref":"#482"}],"rule":"component-sum","value":4211163000},"#483":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":26,"unit":"USD","end":"2026-03-31","value":4178669000},"#484":{"kind":"filed","concept":"LongTermDebtCurrent","filing":26,"unit":"USD","end":"2026-03-31","value":22124000},"totalDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#483"},{"ref":"#484"}],"rule":"component-sum","value":4200793000},"#485":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":27,"unit":"USD","end":"2026-06-30","value":4180810000},"#486":{"kind":"filed","concept":"LongTermDebtCurrent","filing":27,"unit":"USD","end":"2026-06-30","value":1332000},"totalDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#485"},{"ref":"#486"}],"rule":"component-sum","value":4182142000},"equity@2009Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":65,"unit":"USD","end":"2009-06-30","value":1924483000},"equity@2009Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":66,"unit":"USD","end":"2009-09-30","value":1988083000},"equity@2009Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":64,"unit":"USD","end":"2009-12-31","value":2003265000},"equity@FY2009":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":64,"unit":"USD","end":"2009-12-31","value":2003265000},"equity@2010Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":29,"unit":"USD","end":"2010-06-30","value":2097599000},"equity@2010Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":30,"unit":"USD","end":"2010-09-30","value":2103676000},"equity@2010Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":31,"unit":"USD","end":"2010-12-31","value":2092870000},"equity@FY2010":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":31,"unit":"USD","end":"2010-12-31","value":2092870000},"equity@2011Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":40,"unit":"USD","end":"2011-03-31","value":2173400000},"equity@2011Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":41,"unit":"USD","end":"2011-06-30","value":2275899000},"equity@2011Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":42,"unit":"USD","end":"2011-09-30","value":2301568000},"equity@2011Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":32,"unit":"USD","end":"2011-12-31","value":2315941000},"equity@FY2011":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":32,"unit":"USD","end":"2011-12-31","value":2315941000},"equity@2012Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":43,"unit":"USD","end":"2012-03-31","value":2346224000},"equity@2012Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":44,"unit":"USD","end":"2012-06-30","value":2371349000},"equity@2012Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":45,"unit":"USD","end":"2012-09-30","value":2363025000},"equity@2012Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":35,"unit":"USD","end":"2012-12-31","value":2377842000},"equity@FY2012":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":35,"unit":"USD","end":"2012-12-31","value":2377842000},"equity@2013Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":46,"unit":"USD","end":"2013-03-31","value":2439133000},"equity@2013Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":47,"unit":"USD","end":"2013-06-30","value":2448999000},"equity@2013Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":48,"unit":"USD","end":"2013-09-30","value":2492437000},"equity@2013Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":36,"unit":"USD","end":"2013-12-31","value":2495855000},"equity@FY2013":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":36,"unit":"USD","end":"2013-12-31","value":2495855000},"equity@2014Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":49,"unit":"USD","end":"2014-03-31","value":2512496000},"equity@2014Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":50,"unit":"USD","end":"2014-06-30","value":2835030000},"equity@2014Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":51,"unit":"USD","end":"2014-09-30","value":2911649000},"equity@2014Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":37,"unit":"USD","end":"2014-12-31","value":2795527000},"equity@FY2014":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":37,"unit":"USD","end":"2014-12-31","value":2795527000},"equity@2015Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":52,"unit":"USD","end":"2015-03-31","value":2796753000},"equity@2015Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":53,"unit":"USD","end":"2015-06-30","value":2798728000},"equity@2015Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":54,"unit":"USD","end":"2015-09-30","value":2829445000},"equity@2015Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":0,"unit":"USD","end":"2015-12-31","value":2545111000},"equity@FY2015":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":0,"unit":"USD","end":"2015-12-31","value":2545111000},"equity@2016Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":55,"unit":"USD","end":"2016-03-31","value":2581166000},"equity@2016Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":56,"unit":"USD","end":"2016-06-30","value":2698266000},"equity@2016Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":57,"unit":"USD","end":"2016-09-30","value":2825362000},"equity@2016Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":1,"unit":"USD","end":"2016-12-31","value":2777459000},"equity@FY2016":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":1,"unit":"USD","end":"2016-12-31","value":2777459000},"equity@2017Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":58,"unit":"USD","end":"2017-03-31","value":2883467000},"equity@2017Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":59,"unit":"USD","end":"2017-06-30","value":2928241000},"equity@2017Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":60,"unit":"USD","end":"2017-09-30","value":2949781000},"equity@2017Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":4,"unit":"USD","end":"2017-12-31","value":3195068000},"equity@FY2017":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":4,"unit":"USD","end":"2017-12-31","value":3195068000},"equity@2018Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":3,"unit":"USD","end":"2018-03-31","value":3312137000},"equity@2018Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":3,"unit":"USD","end":"2018-06-30","value":3588519000},"equity@2018Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":3,"unit":"USD","end":"2018-09-30","value":3874837000},"equity@2018Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":8,"unit":"USD","end":"2018-12-31","value":3775989000},"equity@FY2018":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":8,"unit":"USD","end":"2018-12-31","value":3775989000},"equity@2019Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":7,"unit":"USD","end":"2019-03-31","value":3849528000},"equity@2019Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":7,"unit":"USD","end":"2019-06-30","value":3908351000},"equity@2019Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":7,"unit":"USD","end":"2019-09-30","value":3900741000},"equity@2019Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":12,"unit":"USD","end":"2019-12-31","value":3921241000},"equity@FY2019":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":12,"unit":"USD","end":"2019-12-31","value":3921241000},"equity@2020Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":11,"unit":"USD","end":"2020-03-31","value":3954925000},"equity@2020Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":11,"unit":"USD","end":"2020-06-30","value":3987508000},"equity@2020Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":11,"unit":"USD","end":"2020-09-30","value":4043478000},"equity@2020Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":16,"unit":"USD","end":"2020-12-31","value":4189612000},"equity@FY2020":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":16,"unit":"USD","end":"2020-12-31","value":4189612000},"equity@2021Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":15,"unit":"USD","end":"2021-03-31","value":4571583000},"equity@2021Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":15,"unit":"USD","end":"2021-06-30","value":4853938000},"equity@2021Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":15,"unit":"USD","end":"2021-09-30","value":5436120000},"equity@2021Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":18,"unit":"USD","end":"2021-12-31","value":6108757000},"equity@FY2021":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":18,"unit":"USD","end":"2021-12-31","value":6108757000},"equity@2022Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":39,"unit":"USD","end":"2022-03-31","value":6750260000},"equity@2022Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":39,"unit":"USD","end":"2022-06-30","value":7380587000},"equity@2022Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":39,"unit":"USD","end":"2022-09-30","value":7762802000},"equity@2022Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":22,"unit":"USD","end":"2022-12-31","value":7914302000},"equity@FY2022":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":22,"unit":"USD","end":"2022-12-31","value":7914302000},"equity@2023Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":21,"unit":"USD","end":"2023-03-31","value":8120218000},"equity@2023Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":21,"unit":"USD","end":"2023-06-30","value":8493757000},"equity@2023Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":21,"unit":"USD","end":"2023-09-30","value":8687079000},"equity@2023Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":22,"unit":"USD","end":"2023-12-31","value":8668315000},"equity@FY2023":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":22,"unit":"USD","end":"2023-12-31","value":8668315000},"equity@2024Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":25,"unit":"USD","end":"2024-03-31","value":8876547000},"equity@2024Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":25,"unit":"USD","end":"2024-06-30","value":8949002000},"equity@2024Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":25,"unit":"USD","end":"2024-09-30","value":8908088000},"equity@2024Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":27,"unit":"USD","end":"2024-12-31","value":8774034000},"equity@FY2024":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":27,"unit":"USD","end":"2024-12-31","value":8774034000},"equity@2025Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":27,"unit":"USD","end":"2025-03-31","value":8662682000},"equity@2025Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":27,"unit":"USD","end":"2025-06-30","value":8702824000},"equity@2025Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":25,"unit":"USD","end":"2025-09-30","value":8829099000},"equity@2025Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":27,"unit":"USD","end":"2025-12-31","value":8789185000},"equity@FY2025":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":27,"unit":"USD","end":"2025-12-31","value":8789185000},"equity@2026Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":27,"unit":"USD","end":"2026-03-31","value":8992176000},"equity@2026Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":27,"unit":"USD","end":"2026-06-30","value":9219812000},"temporaryEquity@2010Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":31,"unit":"USD","end":"2010-12-31","value":54294000},"temporaryEquity@FY2010":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":31,"unit":"USD","end":"2010-12-31","value":54294000},"temporaryEquity@2011Q2":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":41,"unit":"USD","end":"2011-06-30","value":54294000},"temporaryEquity@2011Q3":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":42,"unit":"USD","end":"2011-09-30","value":64364000},"temporaryEquity@2011Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":32,"unit":"USD","end":"2011-12-31","value":70694000},"temporaryEquity@FY2011":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":32,"unit":"USD","end":"2011-12-31","value":70694000},"temporaryEquity@2012Q1":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":43,"unit":"USD","end":"2012-03-31","value":73924000},"temporaryEquity@2012Q2":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":44,"unit":"USD","end":"2012-06-30","value":77424000},"temporaryEquity@2012Q3":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":45,"unit":"USD","end":"2012-09-30","value":93774000},"temporaryEquity@2012Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":33,"unit":"USD","end":"2012-12-31","value":98814000},"temporaryEquity@FY2012":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":33,"unit":"USD","end":"2012-12-31","value":98814000},"temporaryEquity@2013Q1":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":46,"unit":"USD","end":"2013-03-31","value":99414000},"temporaryEquity@2013Q2":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":47,"unit":"USD","end":"2013-06-30","value":104734000},"temporaryEquity@2013Q3":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":48,"unit":"USD","end":"2013-09-30","value":110054000},"temporaryEquity@2013Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":34,"unit":"USD","end":"2013-12-31","value":116514000},"temporaryEquity@FY2013":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":34,"unit":"USD","end":"2013-12-31","value":116514000},"temporaryEquity@2014Q1":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":49,"unit":"USD","end":"2014-03-31","value":121834000},"temporaryEquity@2014Q2":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":50,"unit":"USD","end":"2014-06-30","value":124180000},"temporaryEquity@2014Q3":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":51,"unit":"USD","end":"2014-09-30","value":126340000},"temporaryEquity@2014Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":35,"unit":"USD","end":"2014-12-31","value":126340000},"temporaryEquity@FY2014":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":35,"unit":"USD","end":"2014-12-31","value":126340000},"temporaryEquity@2015Q1":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":52,"unit":"USD","end":"2015-03-31","value":126340000},"temporaryEquity@2015Q2":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":53,"unit":"USD","end":"2015-06-30","value":125972000},"temporaryEquity@2015Q3":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":54,"unit":"USD","end":"2015-09-30","value":126340000},"temporaryEquity@2015Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":36,"unit":"USD","end":"2015-12-31","value":126340000},"temporaryEquity@FY2015":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":36,"unit":"USD","end":"2015-12-31","value":126340000},"temporaryEquity@2016Q1":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":55,"unit":"USD","end":"2016-03-31","value":126340000},"temporaryEquity@2016Q2":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":56,"unit":"USD","end":"2016-06-30","value":126340000},"temporaryEquity@2016Q3":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":57,"unit":"USD","end":"2016-09-30","value":126340000},"temporaryEquity@2016Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":37,"unit":"USD","end":"2016-12-31","value":111240000},"temporaryEquity@FY2016":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":37,"unit":"USD","end":"2016-12-31","value":111240000},"temporaryEquity@2017Q1":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":58,"unit":"USD","end":"2017-03-31","value":111240000},"temporaryEquity@2017Q2":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":59,"unit":"USD","end":"2017-06-30","value":111240000},"temporaryEquity@2017Q3":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":60,"unit":"USD","end":"2017-09-30","value":111240000},"temporaryEquity@2017Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":0,"unit":"USD","end":"2017-12-31","value":111240000},"temporaryEquity@FY2017":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":0,"unit":"USD","end":"2017-12-31","value":111240000},"temporaryEquity@2018Q1":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":61,"unit":"USD","end":"2018-03-31","value":111240000},"temporaryEquity@2018Q2":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":62,"unit":"USD","end":"2018-06-30","value":111240000},"temporaryEquity@2018Q3":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":63,"unit":"USD","end":"2018-09-30","value":111240000},"temporaryEquity@2018Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":1,"unit":"USD","end":"2018-12-31","value":111240000},"temporaryEquity@FY2018":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":1,"unit":"USD","end":"2018-12-31","value":111240000},"temporaryEquity@2019Q1":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":28,"unit":"USD","end":"2019-03-31","value":139930000},"temporaryEquity@2019Q2":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":2,"unit":"USD","end":"2019-06-30","value":139930000},"temporaryEquity@2019Q3":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":3,"unit":"USD","end":"2019-09-30","value":143614000},"temporaryEquity@2019Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":4,"unit":"USD","end":"2019-12-31","value":143614000},"temporaryEquity@FY2019":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":4,"unit":"USD","end":"2019-12-31","value":143614000},"temporaryEquity@2020Q1":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":5,"unit":"USD","end":"2020-03-31","value":151014000},"temporaryEquity@2020Q2":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":6,"unit":"USD","end":"2020-06-30","value":152414000},"temporaryEquity@2020Q3":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":7,"unit":"USD","end":"2020-09-30","value":155414000},"temporaryEquity@2020Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":8,"unit":"USD","end":"2020-12-31","value":158614000},"temporaryEquity@FY2020":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":8,"unit":"USD","end":"2020-12-31","value":158614000},"temporaryEquity@2021Q1":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":9,"unit":"USD","end":"2021-03-31","value":163614000},"temporaryEquity@2021Q2":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":10,"unit":"USD","end":"2021-06-30","value":176414000},"temporaryEquity@2021Q3":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":11,"unit":"USD","end":"2021-09-30","value":186814000},"temporaryEquity@2021Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":12,"unit":"USD","end":"2021-12-31","value":211414000},"temporaryEquity@FY2021":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":12,"unit":"USD","end":"2021-12-31","value":211414000},"temporaryEquity@2022Q1":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":13,"unit":"USD","end":"2022-03-31","value":227914000},"temporaryEquity@2022Q2":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":14,"unit":"USD","end":"2022-06-30","value":168303000},"temporaryEquity@2022Q3":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":15,"unit":"USD","end":"2022-09-30","value":172403000},"temporaryEquity@2022Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":16,"unit":"USD","end":"2022-12-31","value":181503000},"temporaryEquity@FY2022":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":16,"unit":"USD","end":"2022-12-31","value":181503000},"temporaryEquity@2023Q1":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":17,"unit":"USD","end":"2023-03-31","value":186205000},"temporaryEquity@2023Q2":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":38,"unit":"USD","end":"2023-06-30","value":171212000},"temporaryEquity@2023Q3":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":39,"unit":"USD","end":"2023-09-30","value":171212000},"temporaryEquity@2023Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":18,"unit":"USD","end":"2023-12-31","value":171212000},"temporaryEquity@FY2023":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":18,"unit":"USD","end":"2023-12-31","value":171212000},"temporaryEquity@2024Q1":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":19,"unit":"USD","end":"2024-03-31","value":171212000},"temporaryEquity@2024Q2":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":20,"unit":"USD","end":"2024-06-30","value":171212000},"temporaryEquity@2024Q3":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":21,"unit":"USD","end":"2024-09-30","value":171212000},"temporaryEquity@2024Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":22,"unit":"USD","end":"2024-12-31","value":171212000},"temporaryEquity@FY2024":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":22,"unit":"USD","end":"2024-12-31","value":171212000},"temporaryEquity@2025Q1":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":23,"unit":"USD","end":"2025-03-31","value":171212000},"temporaryEquity@2025Q2":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":24,"unit":"USD","end":"2025-06-30","value":141226000},"temporaryEquity@2025Q3":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":25,"unit":"USD","end":"2025-09-30","value":141226000},"temporaryEquity@2025Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":27,"unit":"USD","end":"2025-12-31","value":141226000},"temporaryEquity@FY2025":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":27,"unit":"USD","end":"2025-12-31","value":141226000},"temporaryEquity@2026Q1":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":26,"unit":"USD","end":"2026-03-31","value":141226000},"temporaryEquity@2026Q2":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":27,"unit":"USD","end":"2026-06-30","value":143259000},"operatingCashFlow@2009Q2":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":29,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":71666000},"operatingCashFlow@2009Q3":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":30,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":136682000},"#487":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":64,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":445556000},"#488":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":30,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":423043000},"operatingCashFlow@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#487"},{"ref":"#488","weight":-1}],"rule":"quarter-from-ytd","value":22513000},"operatingCashFlow@FY2009":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":64,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":445556000},"operatingCashFlow@2010Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":40,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":72742000},"operatingCashFlow@2010Q2":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":41,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":19351000},"operatingCashFlow@2010Q3":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":30,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":89420000},"#489":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":64,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":169307000},"#490":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":30,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":181513000},"operatingCashFlow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#489"},{"ref":"#490","weight":-1}],"rule":"quarter-from-ytd","value":-12206000},"operatingCashFlow@FY2010":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":64,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":169307000},"operatingCashFlow@2011Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":40,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":3937000},"operatingCashFlow@2011Q2":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":41,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":165997000},"operatingCashFlow@FY2016":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":852760000},"operatingCashFlow@2017Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":61,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":240430000},"operatingCashFlow@2017Q2":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":62,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":81010000},"operatingCashFlow@2017Q3":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":63,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":225854000},"#491":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":739420000},"#492":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":63,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":547294000},"operatingCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#491"},{"ref":"#492","weight":-1}],"rule":"quarter-from-ytd","value":192126000},"operatingCashFlow@FY2017":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":739420000},"operatingCashFlow@2018Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":28,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":177935000},"operatingCashFlow@2018Q2":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":326033000},"operatingCashFlow@2018Q3":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":420440000},"#493":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":1415469000},"#494":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":924408000},"operatingCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#493"},{"ref":"#494","weight":-1}],"rule":"quarter-from-ytd","value":491061000},"operatingCashFlow@FY2018":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":1415469000},"operatingCashFlow@2019Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":181553000},"operatingCashFlow@2019Q2":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":361473000},"operatingCashFlow@2019Q3":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":444202000},"#495":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":1396290000},"#496":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":987228000},"operatingCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#495"},{"ref":"#496","weight":-1}],"rule":"quarter-from-ytd","value":409062000},"operatingCashFlow@FY2019":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":1396290000},"operatingCashFlow@2020Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":211281000},"operatingCashFlow@2020Q2":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":10,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":486010000},"operatingCashFlow@2020Q3":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":11,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":151790000},"#497":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":987032000},"#498":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":11,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":849081000},"operatingCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#497"},{"ref":"#498","weight":-1}],"rule":"quarter-from-ytd","value":137951000},"operatingCashFlow@FY2020":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":987032000},"operatingCashFlow@2021Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":262191000},"operatingCashFlow@2021Q2":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":14,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":587230000},"operatingCashFlow@2021Q3":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":15,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":630816000},"#499":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":2204136000},"#500":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":15,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":1480237000},"operatingCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#499"},{"ref":"#500","weight":-1}],"rule":"quarter-from-ytd","value":723899000},"operatingCashFlow@FY2021":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":2204136000},"operatingCashFlow@2022Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":818968000},"operatingCashFlow@2022Q2":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":38,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":1001852000},"operatingCashFlow@2022Q3":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":39,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":1496155000},"#501":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":4460403000},"#502":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":39,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":3316975000},"operatingCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#501"},{"ref":"#502","weight":-1}],"rule":"quarter-from-ytd","value":1143428000},"operatingCashFlow@FY2022":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":4460403000},"operatingCashFlow@2023Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":733783000},"operatingCashFlow@2023Q2":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":807806000},"operatingCashFlow@2023Q3":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":21,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":1113699000},"#503":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":3519928000},"#504":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":2655288000},"operatingCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#503"},{"ref":"#504","weight":-1}],"rule":"quarter-from-ytd","value":864640000},"operatingCashFlow@FY2023":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":3519928000},"operatingCashFlow@2024Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":355217000},"operatingCashFlow@2024Q2":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":382561000},"operatingCashFlow@2024Q3":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":759853000},"#505":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1844503000},"#506":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":1497631000},"operatingCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#505"},{"ref":"#506","weight":-1}],"rule":"quarter-from-ytd","value":346872000},"operatingCashFlow@FY2024":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1844503000},"operatingCashFlow@2025Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":152603000},"operatingCashFlow@2025Q2":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":301611000},"operatingCashFlow@2025Q3":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":722608000},"#507":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1449534000},"#508":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":1176822000},"operatingCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#507"},{"ref":"#508","weight":-1}],"rule":"quarter-from-ytd","value":272712000},"operatingCashFlow@FY2025":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1449534000},"operatingCashFlow@2026Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":26,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":148316000},"operatingCashFlow@2026Q2":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":427936000},"operatingCashFlow@2011Q3":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":45,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":222463000},"#509":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":33,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":486355000},"#510":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":45,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":392397000},"operatingCashFlow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#509"},{"ref":"#510","weight":-1}],"rule":"quarter-from-ytd","value":93958000},"operatingCashFlow@FY2011":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":33,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":486355000},"operatingCashFlow@2012Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":46,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":21421000},"operatingCashFlow@2012Q2":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":47,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":100602000},"operatingCashFlow@2012Q3":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":48,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":117366000},"#511":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":34,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":445694000},"#512":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":48,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":239386000},"operatingCashFlow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#511"},{"ref":"#512","weight":-1}],"rule":"quarter-from-ytd","value":206308000},"operatingCashFlow@FY2012":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":34,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":445694000},"operatingCashFlow@2013Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":49,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":29710000},"operatingCashFlow@2013Q2":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":50,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":32715000},"operatingCashFlow@2013Q3":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":51,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":183266000},"#513":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":35,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":312175000},"#514":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":51,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":245691000},"operatingCashFlow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#513"},{"ref":"#514","weight":-1}],"rule":"quarter-from-ytd","value":66484000},"operatingCashFlow@FY2013":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":35,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":312175000},"operatingCashFlow@2014Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":52,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":-27247000},"operatingCashFlow@2014Q2":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":53,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":76014000},"operatingCashFlow@2014Q3":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":54,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":249224000},"#515":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":36,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":628224000},"#516":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":54,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":297991000},"operatingCashFlow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#515"},{"ref":"#516","weight":-1}],"rule":"quarter-from-ytd","value":330233000},"operatingCashFlow@FY2014":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":36,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":628224000},"operatingCashFlow@2015Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":55,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":234707000},"operatingCashFlow@2015Q2":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":56,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":309212000},"operatingCashFlow@2015Q3":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":57,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":164378000},"#517":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":37,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":1053625000},"#518":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":57,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":708297000},"operatingCashFlow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#517"},{"ref":"#518","weight":-1}],"rule":"quarter-from-ytd","value":345328000},"operatingCashFlow@FY2015":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":37,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":1053625000},"operatingCashFlow@2016Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":58,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":291028000},"operatingCashFlow@2016Q2":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":59,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":157972000},"operatingCashFlow@2016Q3":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":60,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":196362000},"#519":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":37,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":852769000},"#520":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":60,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":645362000},"operatingCashFlow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#519"},{"ref":"#520","weight":-1}],"rule":"quarter-from-ytd","value":207407000},"#521":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":29,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":73166000},"capex@2009Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#521"}],"rule":"component-sum","value":73166000},"#522":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":30,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":95662000},"#523":{"kind":"filed","concept":"PaymentsToAcquireEquipmentOnLease","filing":66,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":27967000},"capex@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#522"},{"ref":"#523"}],"rule":"component-sum","value":123629000},"#524":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":31,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":330052000},"#525":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":30,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":243166000},"#526":{"kind":"computed","op":"sum","terms":[{"ref":"#524"},{"ref":"#525","weight":-1}],"rule":"quarter-from-ytd","value":86886000},"capex@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#526"}],"rule":"component-sum","value":86886000},"capex@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"#524"}],"rule":"component-sum","value":330052000},"#527":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":40,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":30684000},"capex@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#527"}],"rule":"component-sum","value":30684000},"#528":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":41,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":40960000},"capex@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#528"}],"rule":"component-sum","value":40960000},"#529":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":42,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":24224000},"capex@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#529"}],"rule":"component-sum","value":24224000},"#530":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":32,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":133394000},"#531":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":42,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":95868000},"#532":{"kind":"computed","op":"sum","terms":[{"ref":"#530"},{"ref":"#531","weight":-1}],"rule":"quarter-from-ytd","value":37526000},"capex@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#532"}],"rule":"component-sum","value":37526000},"capex@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#530"}],"rule":"component-sum","value":133394000},"#533":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":43,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":18693000},"capex@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#533"}],"rule":"component-sum","value":18693000},"#534":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":44,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":34976000},"capex@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#534"}],"rule":"component-sum","value":34976000},"#535":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":45,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":38126000},"capex@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#535"}],"rule":"component-sum","value":38126000},"#536":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":33,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":167007000},"#537":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":45,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":91795000},"#538":{"kind":"computed","op":"sum","terms":[{"ref":"#536"},{"ref":"#537","weight":-1}],"rule":"quarter-from-ytd","value":75212000},"capex@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#538"}],"rule":"component-sum","value":75212000},"capex@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#536"}],"rule":"component-sum","value":167007000},"#539":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":46,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":45555000},"capex@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#539"}],"rule":"component-sum","value":45555000},"#540":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":47,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":54789000},"capex@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#540"}],"rule":"component-sum","value":54789000},"#541":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":48,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":58342000},"capex@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#541"}],"rule":"component-sum","value":58342000},"#542":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":34,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":223525000},"#543":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":48,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":158686000},"#544":{"kind":"computed","op":"sum","terms":[{"ref":"#542"},{"ref":"#543","weight":-1}],"rule":"quarter-from-ytd","value":64839000},"capex@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#544"}],"rule":"component-sum","value":64839000},"capex@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#542"}],"rule":"component-sum","value":223525000},"#545":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":49,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":45346000},"capex@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#545"}],"rule":"component-sum","value":45346000},"#546":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":50,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":49236000},"capex@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#546"}],"rule":"component-sum","value":49236000},"#547":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":51,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":52162000},"capex@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#547"}],"rule":"component-sum","value":52162000},"#548":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":35,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":186843000},"#549":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":51,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":146744000},"#550":{"kind":"computed","op":"sum","terms":[{"ref":"#548"},{"ref":"#549","weight":-1}],"rule":"quarter-from-ytd","value":40099000},"capex@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#550"}],"rule":"component-sum","value":40099000},"capex@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#548"}],"rule":"component-sum","value":186843000},"#551":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":52,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":24841000},"capex@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#551"}],"rule":"component-sum","value":24841000},"#552":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":53,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":33534000},"capex@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#552"}],"rule":"component-sum","value":33534000},"#553":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":54,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":24531000},"capex@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#553"}],"rule":"component-sum","value":24531000},"#554":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":36,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":111785000},"#555":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":54,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":82906000},"#556":{"kind":"computed","op":"sum","terms":[{"ref":"#554"},{"ref":"#555","weight":-1}],"rule":"quarter-from-ytd","value":28879000},"capex@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#556"}],"rule":"component-sum","value":28879000},"capex@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#554"}],"rule":"component-sum","value":111785000},"#557":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":55,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":33351000},"capex@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#557"}],"rule":"component-sum","value":33351000},"#558":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":56,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":22821000},"capex@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#558"}],"rule":"component-sum","value":22821000},"#559":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":57,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":30286000},"capex@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#559"}],"rule":"component-sum","value":30286000},"#560":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":37,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":114501000},"#561":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":57,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":86458000},"#562":{"kind":"computed","op":"sum","terms":[{"ref":"#560"},{"ref":"#561","weight":-1}],"rule":"quarter-from-ytd","value":28043000},"capex@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#562"}],"rule":"component-sum","value":28043000},"capex@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#560"}],"rule":"component-sum","value":114501000},"#563":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":58,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":27708000},"capex@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#563"}],"rule":"component-sum","value":27708000},"#564":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":59,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":35686000},"capex@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#564"}],"rule":"component-sum","value":35686000},"#565":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":60,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":59774000},"capex@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#565"}],"rule":"component-sum","value":59774000},"#566":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":198160000},"#567":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":60,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":123168000},"#568":{"kind":"computed","op":"sum","terms":[{"ref":"#566"},{"ref":"#567","weight":-1}],"rule":"quarter-from-ytd","value":74992000},"capex@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#568"}],"rule":"component-sum","value":74992000},"capex@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#566"}],"rule":"component-sum","value":198160000},"#569":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":61,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":41677000},"capex@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#569"}],"rule":"component-sum","value":41677000},"#570":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":62,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":43274000},"capex@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#570"}],"rule":"component-sum","value":43274000},"#571":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":63,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":42795000},"capex@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#571"}],"rule":"component-sum","value":42795000},"#572":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":164935000},"#573":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":63,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":127746000},"#574":{"kind":"computed","op":"sum","terms":[{"ref":"#572"},{"ref":"#573","weight":-1}],"rule":"quarter-from-ytd","value":37189000},"capex@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#574"}],"rule":"component-sum","value":37189000},"capex@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#572"}],"rule":"component-sum","value":164935000},"#575":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":28,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":50606000},"capex@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#575"}],"rule":"component-sum","value":50606000},"#576":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":2,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":55203000},"capex@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#576"}],"rule":"component-sum","value":55203000},"#577":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":3,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":70668000},"capex@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#577"}],"rule":"component-sum","value":70668000},"#578":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":239390000},"#579":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":3,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":176477000},"#580":{"kind":"computed","op":"sum","terms":[{"ref":"#578"},{"ref":"#579","weight":-1}],"rule":"quarter-from-ytd","value":62913000},"capex@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#580"}],"rule":"component-sum","value":62913000},"capex@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#578"}],"rule":"component-sum","value":239390000},"#581":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":54436000},"capex@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#581"}],"rule":"component-sum","value":54436000},"#582":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":6,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":85120000},"capex@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#582"}],"rule":"component-sum","value":85120000},"#583":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":7,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":154131000},"capex@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#583"}],"rule":"component-sum","value":154131000},"#584":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":451945000},"#585":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":7,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":293687000},"#586":{"kind":"computed","op":"sum","terms":[{"ref":"#584"},{"ref":"#585","weight":-1}],"rule":"quarter-from-ytd","value":158258000},"capex@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#586"}],"rule":"component-sum","value":158258000},"capex@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#584"}],"rule":"component-sum","value":451945000},"#587":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":9,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":217535000},"capex@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#587"}],"rule":"component-sum","value":217535000},"#588":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":10,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":309716000},"capex@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#588"}],"rule":"component-sum","value":309716000},"#589":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":11,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":327647000},"capex@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#589"}],"rule":"component-sum","value":327647000},"#590":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":1198055000},"#591":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":11,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":854898000},"#592":{"kind":"computed","op":"sum","terms":[{"ref":"#590"},{"ref":"#591","weight":-1}],"rule":"quarter-from-ytd","value":343157000},"capex@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#592"}],"rule":"component-sum","value":343157000},"capex@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#590"}],"rule":"component-sum","value":1198055000},"#593":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":309863000},"capex@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#593"}],"rule":"component-sum","value":309863000},"#594":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":14,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":277206000},"capex@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#594"}],"rule":"component-sum","value":277206000},"#595":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":15,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":214629000},"capex@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#595"}],"rule":"component-sum","value":214629000},"#596":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1006239000},"#597":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":15,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":801698000},"#598":{"kind":"computed","op":"sum","terms":[{"ref":"#596"},{"ref":"#597","weight":-1}],"rule":"quarter-from-ytd","value":204541000},"capex@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#598"}],"rule":"component-sum","value":204541000},"capex@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#596"}],"rule":"component-sum","value":1006239000},"#599":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":17,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":159330000},"capex@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#599"}],"rule":"component-sum","value":159330000},"#600":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":38,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":164142000},"capex@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#600"}],"rule":"component-sum","value":164142000},"#601":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":39,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":241229000},"capex@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#601"}],"rule":"component-sum","value":241229000},"#602":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":908902000},"#603":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":39,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":564701000},"#604":{"kind":"computed","op":"sum","terms":[{"ref":"#602"},{"ref":"#603","weight":-1}],"rule":"quarter-from-ytd","value":344201000},"capex@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#604"}],"rule":"component-sum","value":344201000},"capex@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#602"}],"rule":"component-sum","value":908902000},"#605":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":226319000},"capex@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#605"}],"rule":"component-sum","value":226319000},"#606":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":20,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":358280000},"capex@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#606"}],"rule":"component-sum","value":358280000},"#607":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":21,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":558361000},"capex@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#607"}],"rule":"component-sum","value":558361000},"#608":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1657905000},"#609":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":1142960000},"#610":{"kind":"computed","op":"sum","terms":[{"ref":"#608"},{"ref":"#609","weight":-1}],"rule":"quarter-from-ytd","value":514945000},"capex@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#610"}],"rule":"component-sum","value":514945000},"capex@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#608"}],"rule":"component-sum","value":1657905000},"#611":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":374310000},"capex@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#611"}],"rule":"component-sum","value":374310000},"#612":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":24,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":419166000},"capex@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#612"}],"rule":"component-sum","value":419166000},"#613":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":25,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":621355000},"capex@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#613"}],"rule":"component-sum","value":621355000},"#614":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1868006000},"#615":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":25,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":1414831000},"#616":{"kind":"computed","op":"sum","terms":[{"ref":"#614"},{"ref":"#615","weight":-1}],"rule":"quarter-from-ytd","value":453175000},"capex@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#616"}],"rule":"component-sum","value":453175000},"capex@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#614"}],"rule":"component-sum","value":1868006000},"#617":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":305506000},"capex@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#617"}],"rule":"component-sum","value":305506000},"#618":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":27,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":288331000},"capex@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#618"}],"rule":"component-sum","value":288331000},"#619":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":25,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":165692000},"capex@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#619"}],"rule":"component-sum","value":165692000},"#620":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":948025000},"#621":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":759529000},"#622":{"kind":"computed","op":"sum","terms":[{"ref":"#620"},{"ref":"#621","weight":-1}],"rule":"quarter-from-ytd","value":188496000},"capex@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#622"}],"rule":"component-sum","value":188496000},"capex@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#620"}],"rule":"component-sum","value":948025000},"#623":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":26,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":137979000},"capex@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#623"}],"rule":"component-sum","value":137979000},"#624":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":27,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":123842000},"capex@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#624"}],"rule":"component-sum","value":123842000},"depreciationAndAmortization@2009Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":30,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":51915000},"#625":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":31,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":221426000},"#626":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":30,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":166643000},"depreciationAndAmortization@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#625"},{"ref":"#626","weight":-1}],"rule":"quarter-from-ytd","value":54783000},"depreciationAndAmortization@FY2009":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":31,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":221426000},"depreciationAndAmortization@2010Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":40,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":56272000},"depreciationAndAmortization@2010Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":41,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":55398000},"depreciationAndAmortization@2010Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":42,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":57278000},"#627":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":32,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":224698000},"#628":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":42,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":168948000},"depreciationAndAmortization@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#627"},{"ref":"#628","weight":-1}],"rule":"quarter-from-ytd","value":55750000},"depreciationAndAmortization@FY2010":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":32,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":224698000},"depreciationAndAmortization@2011Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":43,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":54746000},"depreciationAndAmortization@2011Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":44,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":56257000},"depreciationAndAmortization@2011Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":45,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":55962000},"#629":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":33,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":222607000},"#630":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":45,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":166965000},"depreciationAndAmortization@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#629"},{"ref":"#630","weight":-1}],"rule":"quarter-from-ytd","value":55642000},"depreciationAndAmortization@FY2011":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":33,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":222607000},"depreciationAndAmortization@2012Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":46,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":55572000},"depreciationAndAmortization@2012Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":47,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":55502000},"depreciationAndAmortization@2012Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":48,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":58953000},"#631":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":34,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":225216000},"#632":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":48,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":170027000},"depreciationAndAmortization@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#631"},{"ref":"#632","weight":-1}],"rule":"quarter-from-ytd","value":55189000},"depreciationAndAmortization@FY2012":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":34,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":225216000},"depreciationAndAmortization@2013Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":49,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":57061000},"depreciationAndAmortization@2013Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":50,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":56826000},"depreciationAndAmortization@2013Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":51,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":58202000},"#633":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":35,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":230928000},"#634":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":51,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":172089000},"depreciationAndAmortization@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#633"},{"ref":"#634","weight":-1}],"rule":"quarter-from-ytd","value":58839000},"depreciationAndAmortization@FY2013":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":35,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":230928000},"depreciationAndAmortization@2014Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":52,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":57568000},"depreciationAndAmortization@2014Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":53,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":58441000},"depreciationAndAmortization@2014Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":54,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":65957000},"#635":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":36,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":263325000},"#636":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":54,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":181966000},"depreciationAndAmortization@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#635"},{"ref":"#636","weight":-1}],"rule":"quarter-from-ytd","value":81359000},"depreciationAndAmortization@FY2014":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":36,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":263325000},"depreciationAndAmortization@2015Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":55,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":72822000},"depreciationAndAmortization@2015Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":56,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":74273000},"depreciationAndAmortization@2015Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":57,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":74211000},"#637":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":37,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":294595000},"#638":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":57,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":221306000},"depreciationAndAmortization@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#637"},{"ref":"#638","weight":-1}],"rule":"quarter-from-ytd","value":73289000},"depreciationAndAmortization@FY2015":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":37,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":294595000},"depreciationAndAmortization@2016Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":58,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":73985000},"depreciationAndAmortization@2016Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":59,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":74795000},"depreciationAndAmortization@2016Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":60,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":74190000},"#639":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":296109000},"#640":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":60,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":222970000},"depreciationAndAmortization@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#639"},{"ref":"#640","weight":-1}],"rule":"quarter-from-ytd","value":73139000},"depreciationAndAmortization@FY2016":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":296109000},"depreciationAndAmortization@2017Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":61,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":75057000},"depreciationAndAmortization@2017Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":62,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":73801000},"depreciationAndAmortization@2017Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":63,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":75210000},"#641":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":298999000},"#642":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":63,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":224068000},"depreciationAndAmortization@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#641"},{"ref":"#642","weight":-1}],"rule":"quarter-from-ytd","value":74931000},"depreciationAndAmortization@FY2017":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":298999000},"depreciationAndAmortization@2018Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":28,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":76135000},"depreciationAndAmortization@2018Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":79120000},"depreciationAndAmortization@2018Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":3,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":81383000},"#643":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":317198000},"#644":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":3,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":236638000},"depreciationAndAmortization@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#643"},{"ref":"#644","weight":-1}],"rule":"quarter-from-ytd","value":80560000},"depreciationAndAmortization@FY2018":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":317198000},"depreciationAndAmortization@2019Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":80174000},"depreciationAndAmortization@2019Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":6,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":80911000},"depreciationAndAmortization@2019Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":7,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":79470000},"#645":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":321082000},"#646":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":7,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":240555000},"depreciationAndAmortization@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#645"},{"ref":"#646","weight":-1}],"rule":"quarter-from-ytd","value":80527000},"depreciationAndAmortization@FY2019":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":321082000},"depreciationAndAmortization@2020Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":9,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":80259000},"depreciationAndAmortization@2020Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":10,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":78721000},"depreciationAndAmortization@2020Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":11,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":81752000},"#647":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":325789000},"#648":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":11,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":240732000},"depreciationAndAmortization@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#647"},{"ref":"#648","weight":-1}],"rule":"quarter-from-ytd","value":85057000},"depreciationAndAmortization@FY2020":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":325789000},"depreciationAndAmortization@2021Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":86919000},"depreciationAndAmortization@2021Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":14,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":87047000},"depreciationAndAmortization@2021Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":15,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":87407000},"#649":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":347653000},"#650":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":15,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":261373000},"depreciationAndAmortization@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#649"},{"ref":"#650","weight":-1}],"rule":"quarter-from-ytd","value":86280000},"depreciationAndAmortization@FY2021":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":347653000},"depreciationAndAmortization@2022Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":17,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":87546000},"depreciationAndAmortization@2022Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":38,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":95701000},"depreciationAndAmortization@2022Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":39,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":98714000},"#651":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":384202000},"#652":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":39,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":281961000},"depreciationAndAmortization@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#651"},{"ref":"#652","weight":-1}],"rule":"quarter-from-ytd","value":102241000},"depreciationAndAmortization@FY2022":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":384202000},"depreciationAndAmortization@2023Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":107694000},"depreciationAndAmortization@2023Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":20,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":110970000},"depreciationAndAmortization@2023Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":21,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":107418000},"#653":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":437804000},"#654":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":326082000},"depreciationAndAmortization@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#653"},{"ref":"#654","weight":-1}],"rule":"quarter-from-ytd","value":111722000},"depreciationAndAmortization@FY2023":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":437804000},"depreciationAndAmortization@2024Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":115252000},"depreciationAndAmortization@2024Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":24,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":117053000},"depreciationAndAmortization@2024Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":25,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":121052000},"#655":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":478907000},"#656":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":25,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":353357000},"depreciationAndAmortization@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#655"},{"ref":"#656","weight":-1}],"rule":"quarter-from-ytd","value":125550000},"depreciationAndAmortization@FY2024":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":478907000},"depreciationAndAmortization@2025Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":133756000},"depreciationAndAmortization@2025Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":27,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":132865000},"depreciationAndAmortization@2025Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":25,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":138487000},"#657":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":551390000},"#658":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":405108000},"depreciationAndAmortization@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#657"},{"ref":"#658","weight":-1}],"rule":"quarter-from-ytd","value":146282000},"depreciationAndAmortization@FY2025":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":551390000},"depreciationAndAmortization@2026Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":26,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":159280000},"depreciationAndAmortization@2026Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":27,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":173922000},"depreciationAndAmortization@2009Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":29,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":57765000},"dilutedShares@2009Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":29,"unit":"shares","start":"2009-04-01","end":"2009-06-30","value":189848000},"dilutedShares@2009Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":30,"unit":"shares","start":"2009-07-01","end":"2009-09-30","value":234080000},"dilutedShares@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#310","weight":4},{"ref":"#313","weight":-3}],"rule":"unaverage-quarter","value":215749000},"dilutedShares@FY2009":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":31,"unit":"shares","start":"2009-01-01","end":"2009-12-31","value":200704000},"dilutedShares@2010Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":40,"unit":"shares","start":"2010-01-01","end":"2010-03-31","value":234659000},"dilutedShares@2010Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":41,"unit":"shares","start":"2010-04-01","end":"2010-06-30","value":234600000},"dilutedShares@2010Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":42,"unit":"shares","start":"2010-07-01","end":"2010-09-30","value":234543000},"#659":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":32,"unit":"shares","start":"2010-01-01","end":"2010-12-31","value":234717000},"#660":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":42,"unit":"shares","start":"2010-01-01","end":"2010-09-30","value":234601000},"dilutedShares@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#659","weight":4},{"ref":"#660","weight":-3}],"rule":"unaverage-quarter","value":235065000},"dilutedShares@FY2010":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":32,"unit":"shares","start":"2010-01-01","end":"2010-12-31","value":234717000},"dilutedShares@2011Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":43,"unit":"shares","start":"2011-01-01","end":"2011-03-31","value":236224000},"dilutedShares@2011Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":44,"unit":"shares","start":"2011-04-01","end":"2011-06-30","value":236266000},"dilutedShares@2011Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":45,"unit":"shares","start":"2011-07-01","end":"2011-09-30","value":235759000},"#661":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":33,"unit":"shares","start":"2011-01-01","end":"2011-12-31","value":235992000},"#662":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":45,"unit":"shares","start":"2011-01-01","end":"2011-09-30","value":236083000},"dilutedShares@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#661","weight":4},{"ref":"#662","weight":-3}],"rule":"unaverage-quarter","value":235719000},"dilutedShares@FY2011":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":33,"unit":"shares","start":"2011-01-01","end":"2011-12-31","value":235992000},"dilutedShares@2012Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":46,"unit":"shares","start":"2012-01-01","end":"2012-03-31","value":236526000},"dilutedShares@2012Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":47,"unit":"shares","start":"2012-04-01","end":"2012-06-30","value":236208000},"dilutedShares@2012Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":48,"unit":"shares","start":"2012-07-01","end":"2012-09-30","value":220044000},"#663":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":34,"unit":"shares","start":"2012-01-01","end":"2012-12-31","value":236624000},"#664":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":48,"unit":"shares","start":"2012-01-01","end":"2012-09-30","value":236536000},"dilutedShares@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#663","weight":4},{"ref":"#664","weight":-3}],"rule":"unaverage-quarter","value":236888000},"dilutedShares@FY2012":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":34,"unit":"shares","start":"2012-01-01","end":"2012-12-31","value":236624000},"dilutedShares@2013Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":49,"unit":"shares","start":"2013-01-01","end":"2013-03-31","value":238087000},"dilutedShares@2013Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":50,"unit":"shares","start":"2013-04-01","end":"2013-06-30","value":221736000},"dilutedShares@2013Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":51,"unit":"shares","start":"2013-07-01","end":"2013-09-30","value":239001000},"#665":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":35,"unit":"shares","start":"2013-01-01","end":"2013-12-31","value":238996000},"#666":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":51,"unit":"shares","start":"2013-01-01","end":"2013-09-30","value":238497000},"dilutedShares@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#665","weight":4},{"ref":"#666","weight":-3}],"rule":"unaverage-quarter","value":240493000},"dilutedShares@FY2013":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":35,"unit":"shares","start":"2013-01-01","end":"2013-12-31","value":238996000},"dilutedShares@2014Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":52,"unit":"shares","start":"2014-01-01","end":"2014-03-31","value":241394000},"dilutedShares@2014Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":53,"unit":"shares","start":"2014-04-01","end":"2014-06-30","value":242048000},"dilutedShares@2014Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":54,"unit":"shares","start":"2014-07-01","end":"2014-09-30","value":242244000},"#667":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":36,"unit":"shares","start":"2014-01-01","end":"2014-12-31","value":242078000},"#668":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":54,"unit":"shares","start":"2014-01-01","end":"2014-09-30","value":241895000},"dilutedShares@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#667","weight":4},{"ref":"#668","weight":-3}],"rule":"unaverage-quarter","value":242627000},"dilutedShares@FY2014":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":36,"unit":"shares","start":"2014-01-01","end":"2014-12-31","value":242078000},"dilutedShares@2015Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":55,"unit":"shares","start":"2015-01-01","end":"2015-03-31","value":242867000},"dilutedShares@2015Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":56,"unit":"shares","start":"2015-04-01","end":"2015-06-30","value":243491000},"dilutedShares@2015Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":57,"unit":"shares","start":"2015-07-01","end":"2015-09-30","value":243822000},"#669":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":37,"unit":"shares","start":"2015-01-01","end":"2015-12-31","value":242017000},"#670":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":57,"unit":"shares","start":"2015-01-01","end":"2015-09-30","value":243393000},"dilutedShares@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#669","weight":4},{"ref":"#670","weight":-3}],"rule":"unaverage-quarter","value":237889000},"dilutedShares@FY2015":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":37,"unit":"shares","start":"2015-01-01","end":"2015-12-31","value":242017000},"dilutedShares@2016Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":58,"unit":"shares","start":"2016-01-01","end":"2016-03-31","value":244608000},"dilutedShares@2016Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":59,"unit":"shares","start":"2016-04-01","end":"2016-06-30","value":245392000},"dilutedShares@2016Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":60,"unit":"shares","start":"2016-07-01","end":"2016-09-30","value":245682000},"#671":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2016-01-01","end":"2016-12-31","value":245298000},"#672":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":60,"unit":"shares","start":"2016-01-01","end":"2016-09-30","value":245227000},"dilutedShares@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#671","weight":4},{"ref":"#672","weight":-3}],"rule":"unaverage-quarter","value":245511000},"dilutedShares@FY2016":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2016-01-01","end":"2016-12-31","value":245298000},"dilutedShares@2017Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":61,"unit":"shares","start":"2017-01-01","end":"2017-03-31","value":244546000},"dilutedShares@2017Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":62,"unit":"shares","start":"2017-04-01","end":"2017-06-30","value":243021000},"dilutedShares@2017Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":63,"unit":"shares","start":"2017-07-01","end":"2017-09-30","value":240880000},"#673":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2017-01-01","end":"2017-12-31","value":241781000},"#674":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":63,"unit":"shares","start":"2017-01-01","end":"2017-09-30","value":242816000},"dilutedShares@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#673","weight":4},{"ref":"#674","weight":-3}],"rule":"unaverage-quarter","value":238676000},"dilutedShares@FY2017":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2017-01-01","end":"2017-12-31","value":241781000},"dilutedShares@2018Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":28,"unit":"shares","start":"2018-01-01","end":"2018-03-31","value":237723000},"dilutedShares@2018Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2018-04-01","end":"2018-06-30","value":236945000},"dilutedShares@2018Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":3,"unit":"shares","start":"2018-07-01","end":"2018-09-30","value":235649000},"#675":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2018-01-01","end":"2018-12-31","value":235193000},"#676":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":3,"unit":"shares","start":"2018-01-01","end":"2018-09-30","value":236772000},"dilutedShares@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#675","weight":4},{"ref":"#676","weight":-3}],"rule":"unaverage-quarter","value":230456000},"dilutedShares@FY2018":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2018-01-01","end":"2018-12-31","value":235193000},"dilutedShares@2019Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":5,"unit":"shares","start":"2019-01-01","end":"2019-03-31","value":224962000},"dilutedShares@2019Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":6,"unit":"shares","start":"2019-04-01","end":"2019-06-30","value":222519000},"dilutedShares@2019Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":7,"unit":"shares","start":"2019-07-01","end":"2019-09-30","value":219109000},"#677":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":8,"unit":"shares","start":"2019-01-01","end":"2019-12-31","value":220748000},"#678":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":7,"unit":"shares","start":"2019-01-01","end":"2019-09-30","value":222197000},"dilutedShares@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#677","weight":4},{"ref":"#678","weight":-3}],"rule":"unaverage-quarter","value":216401000},"dilutedShares@FY2019":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":8,"unit":"shares","start":"2019-01-01","end":"2019-12-31","value":220748000},"dilutedShares@2020Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":9,"unit":"shares","start":"2020-01-01","end":"2020-03-31","value":214024000},"dilutedShares@2020Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2020-04-01","end":"2020-06-30","value":211378000},"dilutedShares@2020Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":11,"unit":"shares","start":"2020-07-01","end":"2020-09-30","value":211926000},"#679":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":12,"unit":"shares","start":"2020-01-01","end":"2020-12-31","value":212345000},"#680":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":11,"unit":"shares","start":"2020-01-01","end":"2020-09-30","value":212443000},"dilutedShares@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#679","weight":4},{"ref":"#680","weight":-3}],"rule":"unaverage-quarter","value":212051000},"dilutedShares@FY2020":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":12,"unit":"shares","start":"2020-01-01","end":"2020-12-31","value":212345000},"dilutedShares@2021Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":13,"unit":"shares","start":"2021-01-01","end":"2021-03-31","value":212254000},"dilutedShares@2021Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":14,"unit":"shares","start":"2021-04-01","end":"2021-06-30","value":211246000},"dilutedShares@2021Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":15,"unit":"shares","start":"2021-07-01","end":"2021-09-30","value":204167000},"dilutedShares@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#318","weight":4},{"ref":"#321","weight":-3}],"rule":"unaverage-quarter","value":198794000},"dilutedShares@FY2021":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2021-01-01","end":"2021-12-31","value":206615000},"dilutedShares@2022Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":17,"unit":"shares","start":"2022-01-01","end":"2022-03-31","value":193241000},"dilutedShares@2022Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":38,"unit":"shares","start":"2022-04-01","end":"2022-06-30","value":187740000},"dilutedShares@2022Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":39,"unit":"shares","start":"2022-07-01","end":"2022-09-30","value":181613000},"dilutedShares@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#326","weight":4},{"ref":"#329","weight":-3}],"rule":"unaverage-quarter","value":175895000},"dilutedShares@FY2022":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":184622000},"dilutedShares@2023Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2023-01-01","end":"2023-03-31","value":172479000},"dilutedShares@2023Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":20,"unit":"shares","start":"2023-04-01","end":"2023-06-30","value":168865000},"dilutedShares@2023Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":21,"unit":"shares","start":"2023-07-01","end":"2023-09-30","value":166105000},"dilutedShares@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#334","weight":4},{"ref":"#337","weight":-3}],"rule":"unaverage-quarter","value":162274000},"dilutedShares@FY2023":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":167431000},"dilutedShares@2024Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":23,"unit":"shares","start":"2024-01-01","end":"2024-03-31","value":159354000},"dilutedShares@2024Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":24,"unit":"shares","start":"2024-04-01","end":"2024-06-30","value":157579000},"dilutedShares@2024Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":25,"unit":"shares","start":"2024-07-01","end":"2024-09-30","value":154810000},"dilutedShares@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#342","weight":4},{"ref":"#345","weight":-3}],"rule":"unaverage-quarter","value":152800000},"dilutedShares@FY2024":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":156136000},"dilutedShares@2025Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":26,"unit":"shares","start":"2025-01-01","end":"2025-03-31","value":150809000},"dilutedShares@2025Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":27,"unit":"shares","start":"2025-04-01","end":"2025-06-30","value":148960000},"dilutedShares@2025Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":25,"unit":"shares","start":"2025-07-01","end":"2025-09-30","value":147600000},"dilutedShares@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#350","weight":4},{"ref":"#353","weight":-3}],"rule":"unaverage-quarter","value":146247000},"dilutedShares@FY2025":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":148404000},"dilutedShares@2026Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":26,"unit":"shares","start":"2026-01-01","end":"2026-03-31","value":145321000},"dilutedShares@2026Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":27,"unit":"shares","start":"2026-04-01","end":"2026-06-30","value":144591000},"sharesOutstanding@2009Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":65,"unit":"shares","end":"2009-06-30","value":214808597},"sharesOutstanding@2009Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":66,"unit":"shares","end":"2009-09-30","value":215558699},"sharesOutstanding@2009Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":64,"unit":"shares","end":"2009-12-31","value":215999801},"sharesOutstanding@FY2009":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":64,"unit":"shares","end":"2009-12-31","value":215999801},"sharesOutstanding@2010Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":29,"unit":"shares","end":"2010-06-30","value":216805895},"sharesOutstanding@2010Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":30,"unit":"shares","end":"2010-09-30","value":216994434},"sharesOutstanding@2010Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":31,"unit":"shares","end":"2010-12-31","value":217574826},"sharesOutstanding@FY2010":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":31,"unit":"shares","end":"2010-12-31","value":217574826},"sharesOutstanding@2011Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":40,"unit":"shares","end":"2011-03-31","value":218303530},"sharesOutstanding@2011Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":41,"unit":"shares","end":"2011-06-30","value":218648678},"sharesOutstanding@2011Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":42,"unit":"shares","end":"2011-09-30","value":218690315},"sharesOutstanding@2011Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":32,"unit":"shares","end":"2011-12-31","value":218873720},"sharesOutstanding@FY2011":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":32,"unit":"shares","end":"2011-12-31","value":218873720},"sharesOutstanding@2012Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":43,"unit":"shares","end":"2012-03-31","value":219074339},"sharesOutstanding@2012Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":44,"unit":"shares","end":"2012-06-30","value":219154966},"sharesOutstanding@2012Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":45,"unit":"shares","end":"2012-09-30","value":219228888},"sharesOutstanding@2012Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":33,"unit":"shares","end":"2012-12-31","value":219522655},"sharesOutstanding@FY2012":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":33,"unit":"shares","end":"2012-12-31","value":219522655},"sharesOutstanding@2013Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":46,"unit":"shares","end":"2013-03-31","value":220333057},"sharesOutstanding@2013Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":47,"unit":"shares","end":"2013-06-30","value":220665831},"sharesOutstanding@2013Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":48,"unit":"shares","end":"2013-09-30","value":221349383},"sharesOutstanding@2013Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":34,"unit":"shares","end":"2013-12-31","value":222867408},"sharesOutstanding@FY2013":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":34,"unit":"shares","end":"2013-12-31","value":222867408},"sharesOutstanding@2014Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":49,"unit":"shares","end":"2014-03-31","value":223173055},"sharesOutstanding@2014Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":50,"unit":"shares","end":"2014-06-30","value":239620885},"sharesOutstanding@2014Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":51,"unit":"shares","end":"2014-09-30","value":240365196},"sharesOutstanding@2014Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":35,"unit":"shares","end":"2014-12-31","value":241449423},"sharesOutstanding@FY2014":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":35,"unit":"shares","end":"2014-12-31","value":241449423},"sharesOutstanding@2015Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":52,"unit":"shares","end":"2015-03-31","value":241688172},"sharesOutstanding@2015Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":53,"unit":"shares","end":"2015-06-30","value":242055377},"sharesOutstanding@2015Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":54,"unit":"shares","end":"2015-09-30","value":242090224},"sharesOutstanding@2015Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":36,"unit":"shares","end":"2015-12-31","value":243089514},"sharesOutstanding@FY2015":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":36,"unit":"shares","end":"2015-12-31","value":243089514},"sharesOutstanding@2016Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":55,"unit":"shares","end":"2016-03-31","value":243500764},"sharesOutstanding@2016Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":56,"unit":"shares","end":"2016-06-30","value":243745023},"sharesOutstanding@2016Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":57,"unit":"shares","end":"2016-09-30","value":243770777},"sharesOutstanding@2016Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":37,"unit":"shares","end":"2016-12-31","value":243785485},"sharesOutstanding@FY2016":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":37,"unit":"shares","end":"2016-12-31","value":243785485},"sharesOutstanding@2017Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":58,"unit":"shares","end":"2017-03-31","value":242110745},"sharesOutstanding@2017Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":59,"unit":"shares","end":"2017-06-30","value":239872874},"sharesOutstanding@2017Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":60,"unit":"shares","end":"2017-09-30","value":236951784},"sharesOutstanding@2017Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":0,"unit":"shares","end":"2017-12-31","value":237396839},"sharesOutstanding@FY2017":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":0,"unit":"shares","end":"2017-12-31","value":237396839},"sharesOutstanding@2018Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":61,"unit":"shares","end":"2018-03-31","value":236095748},"sharesOutstanding@2018Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":62,"unit":"shares","end":"2018-06-30","value":235096384},"sharesOutstanding@2018Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":63,"unit":"shares","end":"2018-09-30","value":233422108},"sharesOutstanding@2018Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":1,"unit":"shares","end":"2018-12-31","value":225272174},"sharesOutstanding@FY2018":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":1,"unit":"shares","end":"2018-12-31","value":225272174},"sharesOutstanding@2019Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":28,"unit":"shares","end":"2019-03-31","value":222931285},"sharesOutstanding@2019Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":2,"unit":"shares","end":"2019-06-30","value":219797547},"sharesOutstanding@2019Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":3,"unit":"shares","end":"2019-09-30","value":215740572},"sharesOutstanding@2019Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":4,"unit":"shares","end":"2019-12-31","value":214502639},"sharesOutstanding@FY2019":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":4,"unit":"shares","end":"2019-12-31","value":214502639},"sharesOutstanding@2020Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":5,"unit":"shares","end":"2020-03-31","value":210338959},"sharesOutstanding@2020Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":6,"unit":"shares","end":"2020-06-30","value":210364813},"sharesOutstanding@2020Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":7,"unit":"shares","end":"2020-09-30","value":210366497},"sharesOutstanding@2020Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":8,"unit":"shares","end":"2020-12-31","value":210914264},"sharesOutstanding@FY2020":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":8,"unit":"shares","end":"2020-12-31","value":210914264},"sharesOutstanding@2021Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":9,"unit":"shares","end":"2021-03-31","value":211218956},"sharesOutstanding@2021Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":10,"unit":"shares","end":"2021-06-30","value":205307447},"sharesOutstanding@2021Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":11,"unit":"shares","end":"2021-09-30","value":199778688},"sharesOutstanding@2021Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":12,"unit":"shares","end":"2021-12-31","value":194997922},"sharesOutstanding@FY2021":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":12,"unit":"shares","end":"2021-12-31","value":194997922},"sharesOutstanding@2022Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":13,"unit":"shares","end":"2022-03-31","value":189247115},"sharesOutstanding@2022Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":14,"unit":"shares","end":"2022-06-30","value":182610729},"sharesOutstanding@2022Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":15,"unit":"shares","end":"2022-09-30","value":176563632},"sharesOutstanding@2022Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":16,"unit":"shares","end":"2022-12-31","value":172936163},"sharesOutstanding@FY2022":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":16,"unit":"shares","end":"2022-12-31","value":172936163},"sharesOutstanding@2023Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":17,"unit":"shares","end":"2023-03-31","value":170170375},"sharesOutstanding@2023Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":38,"unit":"shares","end":"2023-06-30","value":166383336},"sharesOutstanding@2023Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":39,"unit":"shares","end":"2023-09-30","value":163489456},"sharesOutstanding@2023Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":18,"unit":"shares","end":"2023-12-31","value":160018100},"sharesOutstanding@FY2023":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":18,"unit":"shares","end":"2023-12-31","value":160018100},"sharesOutstanding@2024Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":19,"unit":"shares","end":"2024-03-31","value":157878760},"sharesOutstanding@2024Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":20,"unit":"shares","end":"2024-06-30","value":155617909},"sharesOutstanding@2024Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":21,"unit":"shares","end":"2024-09-30","value":153042184},"sharesOutstanding@2024Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":22,"unit":"shares","end":"2024-12-31","value":151117153},"sharesOutstanding@FY2024":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":22,"unit":"shares","end":"2024-12-31","value":151117153},"sharesOutstanding@2025Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":23,"unit":"shares","end":"2025-03-31","value":149380035},"sharesOutstanding@2025Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":24,"unit":"shares","end":"2025-06-30","value":147788364},"sharesOutstanding@2025Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":25,"unit":"shares","end":"2025-09-30","value":146156096},"sharesOutstanding@2025Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":27,"unit":"shares","end":"2025-12-31","value":144940102},"sharesOutstanding@FY2025":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":27,"unit":"shares","end":"2025-12-31","value":144940102},"sharesOutstanding@2026Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":26,"unit":"shares","end":"2026-03-31","value":144443460},"sharesOutstanding@2026Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":27,"unit":"shares","end":"2026-06-30","value":143610058},"#681":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":6442245000},"#682":{"kind":"filed","concept":"OtherLaborRelatedExpenses","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":71285000},"totalCosts@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#681"},{"ref":"#682"},{"ref":"#138"},{"ref":"#135"}],"rule":"component-sum","value":7016354000},"totalCosts@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2017"},{"ref":"operatingIncome@FY2017","weight":-1}],"value":8297332000},"#683":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":28,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":2140459000},"#684":{"kind":"filed","concept":"OtherLaborRelatedExpenses","filing":28,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":26662000},"totalCosts@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#683"},{"ref":"#684"},{"ref":"#154"},{"ref":"#153"}],"rule":"component-sum","value":2314066000},"totalCosts@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q2"},{"ref":"operatingIncome@2018Q2","weight":-1}],"value":2581935000},"#685":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":3,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":2537466000},"#686":{"kind":"filed","concept":"OtherLaborRelatedExpenses","filing":3,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":45304000},"totalCosts@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#685"},{"ref":"#686"},{"ref":"#158"},{"ref":"#157"}],"rule":"component-sum","value":2743870000},"totalCosts@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q4"},{"ref":"operatingIncome@2018Q4","weight":-1}],"value":2534031000},"#687":{"kind":"filed","concept":"OtherLaborRelatedExpenses","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":155985000},"totalCosts@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#55"},{"ref":"#687"},{"ref":"#162"},{"ref":"#159"}],"rule":"component-sum","value":10283195000},"#688":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":2383865000},"#689":{"kind":"filed","concept":"OtherLaborRelatedExpenses","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":23677000},"totalCosts@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#688"},{"ref":"#689"},{"ref":"#166"},{"ref":"#165"}],"rule":"component-sum","value":2556283000},"#690":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":6,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":2349349000},"#691":{"kind":"filed","concept":"OtherLaborRelatedExpenses","filing":6,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":22871000},"totalCosts@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#690"},{"ref":"#691"},{"ref":"#168"},{"ref":"#167"}],"rule":"component-sum","value":2515367000},"#692":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":7,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":2167006000},"#693":{"kind":"filed","concept":"OtherLaborRelatedExpenses","filing":7,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":17848000},"totalCosts@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#692"},{"ref":"#693"},{"ref":"#170"},{"ref":"#169"}],"rule":"component-sum","value":2323352000},"#694":{"kind":"filed","concept":"OtherLaborRelatedExpenses","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":388111000},"totalCosts@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#59"},{"ref":"#694"},{"ref":"#172"},{"ref":"#171"}],"rule":"component-sum","value":14107745000},"#695":{"kind":"filed","concept":"OtherLaborRelatedExpenses","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":452551000},"totalCosts@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#61"},{"ref":"#695"},{"ref":"#174"},{"ref":"#173"}],"rule":"component-sum","value":17168952000},"#696":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":3837084000},"#697":{"kind":"filed","concept":"OtherLaborRelatedExpenses","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":69575000},"totalCosts@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#696"},{"ref":"#697"},{"ref":"#176"},{"ref":"#175"}],"rule":"component-sum","value":4057846000},"#698":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":20,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":3774772000},"#699":{"kind":"filed","concept":"OtherLaborRelatedExpenses","filing":20,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":90990000},"totalCosts@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#698"},{"ref":"#699"},{"ref":"#178"},{"ref":"#177"}],"rule":"component-sum","value":4017895000},"#700":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":21,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":3635038000},"#701":{"kind":"filed","concept":"OtherLaborRelatedExpenses","filing":21,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":64413000},"totalCosts@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#700"},{"ref":"#701"},{"ref":"#180"},{"ref":"#179"}],"rule":"component-sum","value":3853507000},"#702":{"kind":"computed","op":"sum","terms":[{"ref":"#63"},{"ref":"#64","weight":-1}],"rule":"quarter-from-ytd","value":3502539000},"#703":{"kind":"filed","concept":"OtherLaborRelatedExpenses","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":272033000},"#704":{"kind":"filed","concept":"OtherLaborRelatedExpenses","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":224978000},"#705":{"kind":"computed","op":"sum","terms":[{"ref":"#703"},{"ref":"#704","weight":-1}],"rule":"quarter-from-ytd","value":47055000},"totalCosts@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#702"},{"ref":"#705"},{"ref":"#186"},{"ref":"#183"}],"rule":"component-sum","value":3714887000},"totalCosts@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#63"},{"ref":"#703"},{"ref":"#184"},{"ref":"#181"}],"rule":"component-sum","value":15644135000},"#706":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":3713205000},"#707":{"kind":"filed","concept":"OtherLaborRelatedExpenses","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":62652000},"totalCosts@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#706"},{"ref":"#707"},{"ref":"#188"},{"ref":"#187"}],"rule":"component-sum","value":3943028000},"#708":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":24,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":3857797000},"#709":{"kind":"filed","concept":"OtherLaborRelatedExpenses","filing":24,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":48053000},"totalCosts@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#708"},{"ref":"#709"},{"ref":"#190"},{"ref":"#189"}],"rule":"component-sum","value":4073511000},"#710":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":25,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":3736398000},"#711":{"kind":"filed","concept":"OtherLaborRelatedExpenses","filing":25,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":34444000},"totalCosts@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#710"},{"ref":"#711"},{"ref":"#192"},{"ref":"#191"}],"rule":"component-sum","value":3946178000},"#712":{"kind":"computed","op":"sum","terms":[{"ref":"#65"},{"ref":"#66","weight":-1}],"rule":"quarter-from-ytd","value":3430404000},"#713":{"kind":"filed","concept":"OtherLaborRelatedExpenses","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":164904000},"#714":{"kind":"filed","concept":"OtherLaborRelatedExpenses","filing":25,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":145149000},"#715":{"kind":"computed","op":"sum","terms":[{"ref":"#713"},{"ref":"#714","weight":-1}],"rule":"quarter-from-ytd","value":19755000},"totalCosts@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#712"},{"ref":"#715"},{"ref":"#198"},{"ref":"#195"}],"rule":"component-sum","value":3634636000},"totalCosts@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#65"},{"ref":"#713"},{"ref":"#196"},{"ref":"#193"}],"rule":"component-sum","value":15597353000},"#716":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":3882651000},"#717":{"kind":"filed","concept":"OtherLaborRelatedExpenses","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":22695000},"totalCosts@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#716"},{"ref":"#717"},{"ref":"#200"},{"ref":"#199"}],"rule":"component-sum","value":4094051000},"#718":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":27,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":3946655000},"#719":{"kind":"filed","concept":"OtherLaborRelatedExpenses","filing":27,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":30706000},"totalCosts@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#718"},{"ref":"#719"},{"ref":"#202"},{"ref":"#201"}],"rule":"component-sum","value":4182268000},"#720":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":25,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":4070335000},"#721":{"kind":"filed","concept":"OtherLaborRelatedExpenses","filing":25,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":42389000},"totalCosts@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#720"},{"ref":"#721"},{"ref":"#204"},{"ref":"#203"}],"rule":"component-sum","value":4320458000},"#722":{"kind":"computed","op":"sum","terms":[{"ref":"#67"},{"ref":"#68","weight":-1}],"rule":"quarter-from-ytd","value":3884757000},"#723":{"kind":"filed","concept":"OtherLaborRelatedExpenses","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":122986000},"#724":{"kind":"filed","concept":"OtherLaborRelatedExpenses","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":95790000},"#725":{"kind":"computed","op":"sum","terms":[{"ref":"#723"},{"ref":"#724","weight":-1}],"rule":"quarter-from-ytd","value":27196000},"totalCosts@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#722"},{"ref":"#725"},{"ref":"#210"},{"ref":"#207"}],"rule":"component-sum","value":4103818000},"totalCosts@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#67"},{"ref":"#723"},{"ref":"#208"},{"ref":"#205"}],"rule":"component-sum","value":16700595000},"#726":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":26,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":4441635000},"#727":{"kind":"filed","concept":"OtherLaborRelatedExpenses","filing":26,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":42198000},"totalCosts@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#726"},{"ref":"#727"},{"ref":"#212"},{"ref":"#211"}],"rule":"component-sum","value":4666854000},"#728":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":27,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":5132583000},"#729":{"kind":"filed","concept":"OtherLaborRelatedExpenses","filing":27,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":57314000},"totalCosts@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#728"},{"ref":"#729"},{"ref":"#214"},{"ref":"#213"}],"rule":"component-sum","value":5391078000},"freeCashFlow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2016"},{"ref":"capex@FY2016","weight":-1}],"value":654600000},"capexOutflow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2016","weight":-1}],"value":-198160000},"grossMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":17.547422303665748},"operatingMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":9.569459379165473},"netMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":4.73245013263785},"currentRatio@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2016"},{"ref":"currentLiabilities@FY2016"}],"value":4.110007505453729},"netDebt@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2016"},{"ref":"cash@FY2016","weight":-1}],"value":1515343000},"ebit@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2016"},{"ref":"interestExpense@FY2016"}],"value":710170000},"freeCashFlow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2017"},{"ref":"capex@FY2017","weight":-1}],"value":574485000},"capexOutflow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2017","weight":-1}],"value":-164935000},"grossMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":16.894254754777577},"operatingMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":11.393173136920316},"netMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":8.605058428295042},"currentRatio@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2017"},{"ref":"currentLiabilities@FY2017"}],"value":4.039453368320094},"netDebt@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2017"},{"ref":"cash@FY2017","weight":-1}],"value":1353291000},"ebit@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2017"},{"ref":"interestExpense@FY2017"}],"value":1069634000},"freeCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q2"},{"ref":"capex@2018Q2","weight":-1}],"value":270830000},"capexOutflow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q2","weight":-1}],"value":-55203000},"grossMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":21.1452541683664},"operatingMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":16.274836874501837},"netMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":11.757228530051346},"currentRatio@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q2"},{"ref":"currentLiabilities@2018Q2"}],"value":3.606380586933891},"netDebt@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"cash@2018Q2","weight":-1}],"value":1649948000},"ebit@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q2"},{"ref":"interestExpense@2018Q2"}],"value":506922000},"freeCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q3"},{"ref":"capex@2018Q3","weight":-1}],"value":349772000},"capexOutflow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q3","weight":-1}],"value":-70668000},"grossMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":21.300969203863154},"operatingMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":16.50388044798784},"netMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":12.353910765685644},"currentRatio@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q3"},{"ref":"currentLiabilities@2018Q3"}],"value":3.935995770079025},"netDebt@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"cash@2018Q3","weight":-1}],"value":1482440000},"ebit@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q3"},{"ref":"interestExpense@2018Q3"}],"value":538675000},"freeCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q4"},{"ref":"capex@2018Q4","weight":-1}],"value":428148000},"capexOutflow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q4","weight":-1}],"value":-62913000},"grossMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":17.97619934445769},"operatingMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":12.60708432657926},"netMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":9.306576391647905},"currentRatio@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q4"},{"ref":"currentLiabilities@2018Q4"}],"value":3.956933169927105},"netDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"cash@2018Q4","weight":-1}],"value":1548503000},"ebit@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q4"},{"ref":"interestExpense@2018Q4"}],"value":372937000},"freeCashFlow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2018"},{"ref":"capex@FY2018","weight":-1}],"value":1176079000},"capexOutflow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2018","weight":-1}],"value":-239390000},"grossMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":19.682180624692787},"operatingMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":14.594696367249584},"netMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":10.640964295631214},"currentRatio@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2018"},{"ref":"currentLiabilities@FY2018"}],"value":3.956933169927105},"netDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"cash@FY2018","weight":-1}],"value":1548503000},"ebit@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2018"},{"ref":"interestExpense@FY2018"}],"value":1746394000},"freeCashFlow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q1"},{"ref":"capex@2019Q1","weight":-1}],"value":127117000},"capexOutflow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q1","weight":-1}],"value":-54436000},"grossMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":15.404944277569687},"operatingMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":10.369282348535398},"netMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":7.277598822662467},"currentRatio@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q1"},{"ref":"currentLiabilities@2019Q1"}],"value":4.016479079643901},"netDebt@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"cash@2019Q1","weight":-1}],"value":1643941000},"ebit@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q1"},{"ref":"interestExpense@2019Q1"}],"value":298185000},"freeCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q2"},{"ref":"capex@2019Q2","weight":-1}],"value":276353000},"capexOutflow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q2","weight":-1}],"value":-85120000},"grossMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":15.224532997103779},"operatingMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":10.303488622610763},"netMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":7.112079249151594},"currentRatio@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q2"},{"ref":"currentLiabilities@2019Q2"}],"value":4.346380609590639},"netDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"cash@2019Q2","weight":-1}],"value":1455487000},"ebit@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q2"},{"ref":"interestExpense@2019Q2"}],"value":289281000},"freeCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q3"},{"ref":"capex@2019Q3","weight":-1}],"value":290071000},"capexOutflow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q3","weight":-1}],"value":-154131000},"grossMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":14.260769419473629},"operatingMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":9.03764506422001},"netMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":6.04800341143409},"currentRatio@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q3"},{"ref":"currentLiabilities@2019Q3"}],"value":3.9992240929099},"netDebt@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"cash@2019Q3","weight":-1}],"value":1291386000},"ebit@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q3"},{"ref":"interestExpense@2019Q3"}],"value":232590000},"freeCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q4"},{"ref":"capex@2019Q4","weight":-1}],"value":250804000},"totalCosts@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q4"},{"ref":"operatingIncome@2019Q4","weight":-1}],"value":2165042000},"capexOutflow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q4","weight":-1}],"value":-158258000},"grossMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":13.481405861006568},"operatingMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":7.752908709532965},"netMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":5.271360965452536},"currentRatio@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q4"},{"ref":"currentLiabilities@2019Q4"}],"value":4.2247277733739415},"netDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"cash@2019Q4","weight":-1}],"value":1352884000},"ebit@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q4"},{"ref":"interestExpense@2019Q4"}],"value":182385000},"freeCashFlow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2019"},{"ref":"capex@FY2019","weight":-1}],"value":944345000},"totalCosts@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2019"},{"ref":"operatingIncome@FY2019","weight":-1}],"value":9464252000},"capexOutflow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2019","weight":-1}],"value":-451945000},"grossMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":14.648977737531208},"operatingMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":9.442804855971582},"netMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":6.486378700412549},"currentRatio@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2019"},{"ref":"currentLiabilities@FY2019"}],"value":4.2247277733739415},"netDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"cash@FY2019","weight":-1}],"value":1352884000},"ebit@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2019"},{"ref":"interestExpense@FY2019"}],"value":1002441000},"freeCashFlow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q1"},{"ref":"capex@2020Q1","weight":-1}],"value":-6254000},"totalCosts@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q1"},{"ref":"operatingIncome@2020Q1","weight":-1}],"value":2297858000},"capexOutflow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q1","weight":-1}],"value":-217535000},"grossMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":16.147069620430372},"operatingMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":10.64286669798378},"netMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":7.421066876553542},"currentRatio@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q1"},{"ref":"currentLiabilities@2020Q1"}],"value":4.015593378048307},"netDebt@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"cash@2020Q1","weight":-1}],"value":1480640000},"ebit@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q1"},{"ref":"interestExpense@2020Q1"}],"value":276275000},"freeCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q2"},{"ref":"capex@2020Q2","weight":-1}],"value":176294000},"totalCosts@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q2"},{"ref":"operatingIncome@2020Q2","weight":-1}],"value":1934114000},"capexOutflow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q2","weight":-1}],"value":-309716000},"grossMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":13.589865855313327},"operatingMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":7.589714873261079},"netMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":3.763323210528227},"currentRatio@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q2"},{"ref":"currentLiabilities@2020Q2"}],"value":3.600525718425068},"netDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"cash@2020Q2","weight":-1}],"value":1214190000},"ebit@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q2"},{"ref":"interestExpense@2020Q2"}],"value":130747000},"freeCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q3"},{"ref":"capex@2020Q3","weight":-1}],"value":-175857000},"totalCosts@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q3"},{"ref":"operatingIncome@2020Q3","weight":-1}],"value":2171368000},"capexOutflow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q3","weight":-1}],"value":-327647000},"grossMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":12.5821579701825},"operatingMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":6.6970777200647635},"netMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":4.480746159372711},"currentRatio@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q3"},{"ref":"currentLiabilities@2020Q3"}],"value":3.2790091763721176},"netDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"cash@2020Q3","weight":-1}],"value":1451226000},"ebit@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q3"},{"ref":"interestExpense@2020Q3"}],"value":152310000},"freeCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q4"},{"ref":"capex@2020Q4","weight":-1}],"value":-205206000},"totalCosts@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q4"},{"ref":"operatingIncome@2020Q4","weight":-1}],"value":2337209000},"capexOutflow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q4","weight":-1}],"value":-343157000},"grossMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":17.036208969402058},"operatingMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":9.967414739601049},"netMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":7.586791624983292},"currentRatio@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q4"},{"ref":"currentLiabilities@2020Q4"}],"value":3.382976627499331},"netDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"cash@2020Q4","weight":-1}],"value":1734058000},"ebit@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q4"},{"ref":"interestExpense@2020Q4"}],"value":241023000},"freeCashFlow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2020"},{"ref":"capex@FY2020","weight":-1}],"value":-211023000},"totalCosts@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2020"},{"ref":"operatingIncome@FY2020","weight":-1}],"value":8740549000},"capexOutflow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2020","weight":-1}],"value":-1198055000},"grossMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":14.964270333701826},"operatingMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":8.835724889339884},"netMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":5.953758835156452},"currentRatio@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2020"},{"ref":"currentLiabilities@FY2020"}],"value":3.382976627499331},"netDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"cash@FY2020","weight":-1}],"value":1734058000},"ebit@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2020"},{"ref":"interestExpense@FY2020"}],"value":800355000},"freeCashFlow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q1"},{"ref":"capex@2021Q1","weight":-1}],"value":-47672000},"totalCosts@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q1"},{"ref":"operatingIncome@2021Q1","weight":-1}],"value":2943426000},"capexOutflow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q1","weight":-1}],"value":-309863000},"grossMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":22.621561075580367},"operatingMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":16.796551358609236},"netMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":12.402529945938307},"currentRatio@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q1"},{"ref":"currentLiabilities@2021Q1"}],"value":2.9478319444686907},"netDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"cash@2021Q1","weight":-1}],"value":1852261000},"ebit@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q1"},{"ref":"interestExpense@2021Q1"}],"value":584128000},"freeCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q2"},{"ref":"capex@2021Q2","weight":-1}],"value":310024000},"totalCosts@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q2"},{"ref":"operatingIncome@2021Q2","weight":-1}],"value":3497821000},"capexOutflow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q2","weight":-1}],"value":-277206000},"grossMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":26.93784472453024},"operatingMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":21.46004226734771},"netMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":15.991782746192031},"currentRatio@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q2"},{"ref":"currentLiabilities@2021Q2"}],"value":2.8425553854916603},"netDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"cash@2021Q2","weight":-1}],"value":1996247000},"ebit@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q2"},{"ref":"interestExpense@2021Q2"}],"value":945696000},"freeCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q3"},{"ref":"capex@2021Q3","weight":-1}],"value":416187000},"totalCosts@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q3"},{"ref":"operatingIncome@2021Q3","weight":-1}],"value":3759431000},"capexOutflow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q3","weight":-1}],"value":-214629000},"grossMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":31.499292725184574},"operatingMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":26.01694861886586},"netMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":19.682450532089497},"currentRatio@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q3"},{"ref":"currentLiabilities@2021Q3"}],"value":2.9146687734783177},"netDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"cash@2021Q3","weight":-1}],"value":1978530000},"ebit@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q3"},{"ref":"interestExpense@2021Q3"}],"value":1315269000},"freeCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q4"},{"ref":"capex@2021Q4","weight":-1}],"value":519358000},"totalCosts@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q4"},{"ref":"operatingIncome@2021Q4","weight":-1}],"value":3907067000},"capexOutflow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q4","weight":-1}],"value":-204541000},"grossMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":33.016740586406826},"operatingMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":26.781752459103338},"netMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":20.533309046355708},"currentRatio@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q4"},{"ref":"currentLiabilities@2021Q4"}],"value":3.098284568026223},"netDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"cash@2021Q4","weight":-1}],"value":1862008000},"ebit@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q4"},{"ref":"interestExpense@2021Q4"}],"value":1421186000},"freeCashFlow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2021"},{"ref":"capex@FY2021","weight":-1}],"value":1197897000},"capexOutflow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2021","weight":-1}],"value":-1006239000},"grossMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":29.129597992270025},"operatingMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":23.364332915961615},"netMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":17.459352431031814},"currentRatio@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2021"},{"ref":"currentLiabilities@FY2021"}],"value":3.098284568026223},"netDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"cash@FY2021","weight":-1}],"value":1862008000},"ebit@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2021"},{"ref":"interestExpense@FY2021"}],"value":4266279000},"freeCashFlow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q1"},{"ref":"capex@2022Q1","weight":-1}],"value":659638000},"totalCosts@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q1"},{"ref":"operatingIncome@2022Q1","weight":-1}],"value":3915934000},"capexOutflow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q1","weight":-1}],"value":-159330000},"grossMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":32.94360668596018},"operatingMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":27.6274621816622},"netMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":20.465620524576675},"currentRatio@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q1"},{"ref":"currentLiabilities@2022Q1"}],"value":3.419820954862755},"netDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"cash@2022Q1","weight":-1}],"value":1888971000},"ebit@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q1"},{"ref":"interestExpense@2022Q1"}],"value":1474399000},"freeCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q2"},{"ref":"capex@2022Q2","weight":-1}],"value":837710000},"totalCosts@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q2"},{"ref":"operatingIncome@2022Q2","weight":-1}],"value":4346440000},"capexOutflow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q2","weight":-1}],"value":-164142000},"grossMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":31.57584127294428},"operatingMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":27.128211688383757},"netMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":20.27920851075102},"currentRatio@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q2"},{"ref":"currentLiabilities@2022Q2"}],"value":3.5224617961443716},"netDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"cash@2022Q2","weight":-1}],"value":2041161000},"ebit@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q2"},{"ref":"interestExpense@2022Q2"}],"value":1622084000},"freeCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q3"},{"ref":"capex@2022Q3","weight":-1}],"value":1254926000},"totalCosts@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q3"},{"ref":"operatingIncome@2022Q3","weight":-1}],"value":4218903000},"capexOutflow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q3","weight":-1}],"value":-241229000},"grossMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":26.925852590679433},"operatingMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":22.428768979325568},"netMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":16.811317018423544},"currentRatio@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q3"},{"ref":"currentLiabilities@2022Q3"}],"value":3.665880953140571},"netDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"cash@2022Q3","weight":-1}],"value":1614574000},"ebit@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q3"},{"ref":"interestExpense@2022Q3"}],"value":1233819000},"freeCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q4"},{"ref":"capex@2022Q4","weight":-1}],"value":799227000},"totalCosts@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q4"},{"ref":"operatingIncome@2022Q4","weight":-1}],"value":4687675000},"capexOutflow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q4","weight":-1}],"value":-344201000},"grossMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":18.13103034613657},"operatingMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":13.935865657203422},"netMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":11.655889238354879},"currentRatio@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q4"},{"ref":"currentLiabilities@2022Q4"}],"value":3.7583196542235973},"netDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"cash@2022Q4","weight":-1}],"value":1442158000},"ebit@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q4"},{"ref":"interestExpense@2022Q4"}],"value":782305000},"freeCashFlow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2022"},{"ref":"capex@FY2022","weight":-1}],"value":3551501000},"capexOutflow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2022","weight":-1}],"value":-908902000},"grossMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":27.482561927092025},"operatingMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":22.873517335920127},"netMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":17.351930350669747},"currentRatio@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2022"},{"ref":"currentLiabilities@FY2022"}],"value":3.7583196542235973},"netDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"cash@FY2022","weight":-1}],"value":1442158000},"ebit@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2022"},{"ref":"interestExpense@FY2022"}],"value":5112607000},"freeCashFlow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q1"},{"ref":"capex@2023Q1","weight":-1}],"value":507464000},"capexOutflow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q1","weight":-1}],"value":-226319000},"grossMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":21.58343629922795},"operatingMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":17.071833885595662},"netMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":13.024385239452416},"currentRatio@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q1"},{"ref":"currentLiabilities@2023Q1"}],"value":4.15400654528916},"netDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"cash@2023Q1","weight":-1}],"value":1455867000},"ebit@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q1"},{"ref":"interestExpense@2023Q1"}],"value":870296000},"freeCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q2"},{"ref":"capex@2023Q2","weight":-1}],"value":449526000},"capexOutflow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q2","weight":-1}],"value":-358280000},"grossMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":25.71729937047758},"operatingMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":20.932948679852725},"netMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":15.981230431967697},"currentRatio@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q2"},{"ref":"currentLiabilities@2023Q2"}],"value":4.204609345464985},"netDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"cash@2023Q2","weight":-1}],"value":1592342000},"ebit@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q2"},{"ref":"interestExpense@2023Q2"}],"value":1095083000},"freeCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q3"},{"ref":"capex@2023Q3","weight":-1}],"value":555338000},"capexOutflow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q3","weight":-1}],"value":-558361000},"grossMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":20.754461956762256},"operatingMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":15.991735005691012},"netMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":12.583122468284131},"currentRatio@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q3"},{"ref":"currentLiabilities@2023Q3"}],"value":3.768080518062925},"netDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"cash@2023Q3","weight":-1}],"value":1329604000},"ebit@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q3"},{"ref":"interestExpense@2023Q3"}],"value":773014000},"freeCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q4"},{"ref":"capex@2023Q4","weight":-1}],"value":349695000},"capexOutflow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q4","weight":-1}],"value":-514945000},"grossMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":17.26461069446639},"operatingMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":12.24862245043786},"netMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":10.021913709071832},"currentRatio@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q4"},{"ref":"currentLiabilities@2023Q4"}],"value":2.9103621495727814},"netDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"cash@2023Q4","weight":-1}],"value":1670169000},"ebit@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q4"},{"ref":"interestExpense@2023Q4"}],"value":557034000},"freeCashFlow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2023"},{"ref":"capex@FY2023","weight":-1}],"value":1862023000},"capexOutflow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2023","weight":-1}],"value":-1657905000},"grossMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":21.526017439664223},"operatingMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":16.76577823964226},"netMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":13.039855249041835},"currentRatio@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2023"},{"ref":"currentLiabilities@FY2023"}],"value":2.9103621495727814},"netDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"cash@FY2023","weight":-1}],"value":1670169000},"ebit@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2023"},{"ref":"interestExpense@FY2023"}],"value":3295427000},"freeCashFlow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q1"},{"ref":"capex@2024Q1","weight":-1}],"value":-19093000},"capexOutflow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q1","weight":-1}],"value":-374310000},"grossMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":20.894703305472962},"operatingMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":15.998605028586473},"netMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":12.442280075236424},"currentRatio@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q1"},{"ref":"currentLiabilities@2024Q1"}],"value":2.870117598744314},"netDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"cash@2024Q1","weight":-1}],"value":1998521000},"ebit@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q1"},{"ref":"interestExpense@2024Q1"}],"value":777759000},"freeCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q2"},{"ref":"capex@2024Q2","weight":-1}],"value":-36605000},"capexOutflow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q2","weight":-1}],"value":-419166000},"grossMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":16.725625205876398},"operatingMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":12.069224549144181},"netMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":9.238761361247187},"currentRatio@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q2"},{"ref":"currentLiabilities@2024Q2"}],"value":2.349067678933957},"netDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"cash@2024Q2","weight":-1}],"value":2198464000},"ebit@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q2"},{"ref":"interestExpense@2024Q2"}],"value":577831000},"freeCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q3"},{"ref":"capex@2024Q3","weight":-1}],"value":138498000},"capexOutflow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q3","weight":-1}],"value":-621355000},"grossMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":13.939904851075003},"operatingMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":9.108062322430708},"netMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":7.3199028472123855},"currentRatio@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q3"},{"ref":"currentLiabilities@2024Q3"}],"value":2.3933386224991606},"netDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"cash@2024Q3","weight":-1}],"value":2668674000},"ebit@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q3"},{"ref":"interestExpense@2024Q3"}],"value":425096000},"freeCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q4"},{"ref":"capex@2024Q4","weight":-1}],"value":-106303000},"capexOutflow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q4","weight":-1}],"value":-453175000},"grossMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":11.408012834253324},"operatingMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":6.133614039582267},"netMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":5.353450729287024},"currentRatio@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q4"},{"ref":"currentLiabilities@2024Q4"}],"value":2.5255188941789273},"netDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"cash@2024Q4","weight":-1}],"value":2641543000},"ebit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q4"},{"ref":"interestExpense@2024Q4"}],"value":258542000},"freeCashFlow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2024"},{"ref":"capex@FY2024","weight":-1}],"value":-23503000},"capexOutflow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2024","weight":-1}],"value":-1868006000},"grossMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":15.977900149312529},"operatingMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":11.077501697510716},"netMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":8.763396937012233},"currentRatio@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2024"},{"ref":"currentLiabilities@FY2024"}],"value":2.5255188941789273},"netDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"cash@FY2024","weight":-1}],"value":2641543000},"ebit@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2024"},{"ref":"interestExpense@FY2024"}],"value":2039228000},"freeCashFlow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q1"},{"ref":"capex@2025Q1","weight":-1}],"value":-152903000},"capexOutflow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q1","weight":-1}],"value":-305506000},"grossMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":11.135781305251882},"operatingMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":6.297361413258049},"netMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":4.970045969566477},"currentRatio@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q1"},{"ref":"currentLiabilities@2025Q1"}],"value":2.742916480252447},"netDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"cash@2025Q1","weight":-1}],"value":3009162000},"ebit@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q1"},{"ref":"interestExpense@2025Q1"}],"value":292785000},"freeCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q2"},{"ref":"capex@2025Q2","weight":-1}],"value":13280000},"capexOutflow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q2","weight":-1}],"value":-288331000},"grossMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":13.54767440001069},"operatingMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":8.386521020353669},"netMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":6.543657202664638},"currentRatio@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q2"},{"ref":"currentLiabilities@2025Q2"}],"value":3.128282357959871},"netDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"cash@2025Q2","weight":-1}],"value":3322971000},"ebit@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q2"},{"ref":"interestExpense@2025Q2"}],"value":405247000},"freeCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q3"},{"ref":"capex@2025Q3","weight":-1}],"value":556916000},"capexOutflow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q3","weight":-1}],"value":-165692000},"grossMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":15.696898336134577},"operatingMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":10.516453803320688},"netMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":8.360957413868272},"currentRatio@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q3"},{"ref":"currentLiabilities@2025Q3"}],"value":3.106927081257161},"netDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"cash@2025Q3","weight":-1}],"value":3012099000},"ebit@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q3"},{"ref":"interestExpense@2025Q3"}],"value":527419000},"freeCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q4"},{"ref":"capex@2025Q4","weight":-1}],"value":84216000},"capexOutflow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q4","weight":-1}],"value":-188496000},"grossMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":11.991056735223541},"operatingMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":7.028242556492363},"netMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":6.026962099188772},"currentRatio@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q4"},{"ref":"currentLiabilities@2025Q4"}],"value":3.055322784171923},"netDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"cash@2025Q4","weight":-1}],"value":3441285000},"ebit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q4"},{"ref":"interestExpense@2025Q4"}],"value":337563000},"freeCashFlow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2025"},{"ref":"capex@FY2025","weight":-1}],"value":501509000},"capexOutflow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2025","weight":-1}],"value":-948025000},"grossMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":13.160797401887628},"operatingMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":8.12026200086804},"netMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":6.522651317098633},"currentRatio@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2025"},{"ref":"currentLiabilities@FY2025"}],"value":3.055322784171923},"netDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"cash@FY2025","weight":-1}],"value":3441285000},"ebit@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2025"},{"ref":"interestExpense@FY2025"}],"value":1563014000},"freeCashFlow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q1"},{"ref":"capex@2026Q1","weight":-1}],"value":10337000},"capexOutflow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q1","weight":-1}],"value":-137979000},"grossMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":14.66366613652092},"operatingMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":10.33657402372937},"netMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":7.7511432588554765},"currentRatio@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q1"},{"ref":"currentLiabilities@2026Q1"}],"value":3.13037753850222},"netDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"cash@2026Q1","weight":-1}],"value":3644266000},"ebit@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q1"},{"ref":"interestExpense@2026Q1"}],"value":546454000},"freeCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q2"},{"ref":"capex@2026Q2","weight":-1}],"value":304094000},"capexOutflow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q2","weight":-1}],"value":-123842000},"grossMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":15.742674656085464},"operatingMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":11.499178288900524},"netMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":8.7676598938498},"currentRatio@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q2"},{"ref":"currentLiabilities@2026Q2"}],"value":3.183236086470284},"netDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"cash@2026Q2","weight":-1}],"value":3614434000},"ebit@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q2"},{"ref":"interestExpense@2026Q2"}],"value":722584000},"freeCashFlow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q1"},{"ref":"capex@2018Q1","weight":-1}],"value":127329000},"capexOutflow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q1","weight":-1}],"value":-50606000},"grossMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":17.842138333785083},"operatingMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":12.451218798511691},"netMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":8.681090296429538},"currentRatio@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q1"},{"ref":"currentLiabilities@2018Q1"}],"value":4.243141947626461},"netDebt@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"cash@2018Q1","weight":-1}],"value":1377525000},"ebit@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q1"},{"ref":"interestExpense@2018Q1"}],"value":327860000},"freeCashFlow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q1"},{"ref":"capex@2017Q1","weight":-1}],"value":198753000},"totalCosts@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q1"},{"ref":"operatingIncome@2017Q1","weight":-1}],"value":2033650000},"capexOutflow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q1","weight":-1}],"value":-41677000},"grossMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":19.937117222415523},"operatingMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":14.127343113972712},"netMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":8.388846287669706},"currentRatio@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q1"},{"ref":"currentLiabilities@2017Q1"}],"value":3.681406823098836},"netDebt@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"cash@2017Q1","weight":-1}],"value":1389883000},"ebit@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q1"},{"ref":"interestExpense@2017Q1"}],"value":338225000},"freeCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q2"},{"ref":"capex@2017Q2","weight":-1}],"value":37736000},"totalCosts@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q2"},{"ref":"operatingIncome@2017Q2","weight":-1}],"value":2125367000},"capexOutflow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q2","weight":-1}],"value":-43274000},"grossMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":16.418401151117653},"operatingMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":11.099292263418551},"netMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":6.397528777941373},"currentRatio@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q2"},{"ref":"currentLiabilities@2017Q2"}],"value":4.085550552084956},"netDebt@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"cash@2017Q2","weight":-1}],"value":1465465000},"ebit@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q2"},{"ref":"interestExpense@2017Q2"}],"value":269188000},"freeCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q3"},{"ref":"capex@2017Q3","weight":-1}],"value":183059000},"totalCosts@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q3"},{"ref":"operatingIncome@2017Q3","weight":-1}],"value":2172367000},"capexOutflow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q3","weight":-1}],"value":-42795000},"grossMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":16.228244294179134},"operatingMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":11.091798171550744},"netMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":6.180449884627127},"currentRatio@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q3"},{"ref":"currentLiabilities@2017Q3"}],"value":3.349318208881334},"netDebt@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"cash@2017Q3","weight":-1}],"value":1432180000},"ebit@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q3"},{"ref":"interestExpense@2017Q3"}],"value":268489000},"freeCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q4"},{"ref":"capex@2017Q4","weight":-1}],"value":154937000},"totalCosts@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q4"},{"ref":"operatingIncome@2017Q4","weight":-1}],"value":2140532000},"capexOutflow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q4","weight":-1}],"value":-37189000},"grossMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":13.731088531076033},"operatingMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":8.386422475870745},"netMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":12.975549962143893},"currentRatio@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q4"},{"ref":"currentLiabilities@2017Q4"}],"value":4.039453368320094},"netDebt@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"cash@2017Q4","weight":-1}],"value":1353291000},"ebit@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q4"},{"ref":"interestExpense@2017Q4"}],"value":193732000},"freeCashFlow@2009Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2009Q2"},{"ref":"capex@2009Q2","weight":-1}],"value":-1500000},"totalCosts@2009Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2009Q2"},{"ref":"operatingIncome@2009Q2","weight":-1}],"value":785874000},"capexOutflow@2009Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2009Q2","weight":-1}],"value":-73166000},"grossMargin@2009Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2009Q2"},{"ref":"revenue@2009Q2"}],"scale":100,"value":8.68980683146544},"operatingMargin@2009Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2009Q2"},{"ref":"revenue@2009Q2"}],"scale":100,"value":0.7932760888610606},"netMargin@2009Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2009Q2"},{"ref":"revenue@2009Q2"}],"scale":100,"value":-2.0186629435036947},"currentRatio@2009Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2009Q2"},{"ref":"currentLiabilities@2009Q2"}],"value":2.6649474087254217},"netDebt@2009Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2009Q2"},{"ref":"cash@2009Q2","weight":-1}],"value":2011675000},"ebit@2009Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2009Q2"},{"ref":"interestExpense@2009Q2"}],"value":5498000},"freeCashFlow@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2009Q3"},{"ref":"capex@2009Q3","weight":-1}],"value":13053000},"totalCosts@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2009Q3"},{"ref":"operatingIncome@2009Q3","weight":-1}],"value":1023748000},"capexOutflow@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2009Q3","weight":-1}],"value":-123629000},"grossMargin@2009Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2009Q3"},{"ref":"revenue@2009Q3"}],"scale":100,"value":18.486072295076934},"operatingMargin@2009Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2009Q3"},{"ref":"revenue@2009Q3"}],"scale":100,"value":12.664093718115401},"netMargin@2009Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2009Q3"},{"ref":"revenue@2009Q3"}],"scale":100,"value":5.887923180082512},"currentRatio@2009Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2009Q3"},{"ref":"currentLiabilities@2009Q3"}],"value":2.298960536057237},"netDebt@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2009Q3"},{"ref":"cash@2009Q3","weight":-1}],"value":2042969000},"ebit@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2009Q3"},{"ref":"interestExpense@2009Q3"}],"value":150615000},"freeCashFlow@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2009Q4"},{"ref":"capex@2009Q4","weight":-1}],"value":-64373000},"totalCosts@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2009Q4"},{"ref":"operatingIncome@2009Q4","weight":-1}],"value":1101400000},"capexOutflow@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2009Q4","weight":-1}],"value":-86886000},"grossMargin@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2009Q4"},{"ref":"revenue@2009Q4"}],"scale":100,"value":13.067701190538752},"operatingMargin@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2009Q4"},{"ref":"revenue@2009Q4"}],"scale":100,"value":6.645352355734267},"netMargin@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2009Q4"},{"ref":"revenue@2009Q4"}],"scale":100,"value":2.2589383642339986},"currentRatio@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2009Q4"},{"ref":"currentLiabilities@2009Q4"}],"value":2.446102078544431},"netDebt@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2009Q4"},{"ref":"cash@2009Q4","weight":-1}],"value":2045564000},"ebit@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2009Q4"},{"ref":"interestExpense@2009Q4"}],"value":79865000},"freeCashFlow@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2009"},{"ref":"capex@FY2009","weight":-1}],"value":115504000},"totalCosts@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2009"},{"ref":"operatingIncome@FY2009","weight":-1}],"value":3839275000},"capexOutflow@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2009","weight":-1}],"value":-330052000},"grossMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":10.080716256366188},"operatingMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":3.019369981757126},"netMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":-0.2067289985919997},"currentRatio@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2009"},{"ref":"currentLiabilities@FY2009"}],"value":2.446102078544431},"netDebt@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2009"},{"ref":"cash@FY2009","weight":-1}],"value":2045564000},"ebit@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2009"},{"ref":"interestExpense@FY2009"}],"value":123123000},"freeCashFlow@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q1"},{"ref":"capex@2010Q1","weight":-1}],"value":42058000},"totalCosts@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q1"},{"ref":"operatingIncome@2010Q1","weight":-1}],"value":1423493000},"capexOutflow@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q1","weight":-1}],"value":-30684000},"grossMargin@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q1"},{"ref":"revenue@2010Q1"}],"scale":100,"value":13.528946708746039},"operatingMargin@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q1"},{"ref":"revenue@2010Q1"}],"scale":100,"value":8.503525540079316},"netMargin@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q1"},{"ref":"revenue@2010Q1"}],"scale":100,"value":4.175949196228283},"ebit@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q1"},{"ref":"interestExpense@2010Q1"}],"value":135378000},"freeCashFlow@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q2"},{"ref":"capex@2010Q2","weight":-1}],"value":-21609000},"totalCosts@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q2"},{"ref":"operatingIncome@2010Q2","weight":-1}],"value":1516164000},"capexOutflow@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q2","weight":-1}],"value":-40960000},"grossMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":11.757968984547395},"operatingMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":7.143255232272925},"netMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":3.013659366523375},"currentRatio@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2010Q2"},{"ref":"currentLiabilities@2010Q2"}],"value":3.4460091863943223},"netDebt@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q2"},{"ref":"cash@2010Q2","weight":-1}],"value":2210086000},"ebit@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q2"},{"ref":"interestExpense@2010Q2"}],"value":120156000},"freeCashFlow@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q3"},{"ref":"capex@2010Q3","weight":-1}],"value":65196000},"totalCosts@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q3"},{"ref":"operatingIncome@2010Q3","weight":-1}],"value":1515164000},"capexOutflow@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q3","weight":-1}],"value":-24224000},"grossMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":8.807926452059256},"operatingMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":4.355609646475997},"netMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":1.1830214548493716},"currentRatio@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2010Q3"},{"ref":"currentLiabilities@2010Q3"}],"value":3.3756238957968066},"netDebt@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q3"},{"ref":"cash@2010Q3","weight":-1}],"value":2139320000},"ebit@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q3"},{"ref":"interestExpense@2010Q3"}],"value":75215000},"freeCashFlow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q4"},{"ref":"capex@2010Q4","weight":-1}],"value":-49732000},"totalCosts@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q4"},{"ref":"operatingIncome@2010Q4","weight":-1}],"value":1481313000},"capexOutflow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q4","weight":-1}],"value":-37526000},"grossMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":8.74713866715877},"operatingMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":3.0639328749965644},"netMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":0.5099029273610822},"currentRatio@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2010Q4"},{"ref":"currentLiabilities@2010Q4"}],"value":3.5630543881621257},"netDebt@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"cash@2010Q4","weight":-1}],"value":2200308000},"ebit@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q4"},{"ref":"interestExpense@2010Q4"}],"value":52939000},"freeCashFlow@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2010"},{"ref":"capex@FY2010","weight":-1}],"value":35913000},"totalCosts@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2010"},{"ref":"operatingIncome@FY2010","weight":-1}],"value":5936134000},"capexOutflow@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2010","weight":-1}],"value":-133394000},"grossMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":10.723347363633088},"operatingMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":5.788915116236809},"netMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":2.2331617754770083},"currentRatio@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2010"},{"ref":"currentLiabilities@FY2010"}],"value":3.5630543881621257},"netDebt@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2010"},{"ref":"cash@FY2010","weight":-1}],"value":2200308000},"ebit@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2010"},{"ref":"interestExpense@FY2010"}],"value":383688000},"freeCashFlow@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q1"},{"ref":"capex@2011Q1","weight":-1}],"value":-14756000},"totalCosts@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q1"},{"ref":"operatingIncome@2011Q1","weight":-1}],"value":1810643000},"capexOutflow@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q1","weight":-1}],"value":-18693000},"grossMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":14.670562890600003},"operatingMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":10.184978042817127},"netMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":5.253205778461871},"currentRatio@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q1"},{"ref":"currentLiabilities@2011Q1"}],"value":3.3018774904153445},"netDebt@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q1"},{"ref":"cash@2011Q1","weight":-1}],"value":2217470000},"ebit@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q1"},{"ref":"interestExpense@2011Q1"}],"value":209893000},"freeCashFlow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q2"},{"ref":"capex@2011Q2","weight":-1}],"value":131021000},"totalCosts@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q2"},{"ref":"operatingIncome@2011Q2","weight":-1}],"value":1891512000},"capexOutflow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q2","weight":-1}],"value":-34976000},"grossMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":13.289507152607715},"operatingMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":9.05016081406682},"netMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":4.746286899603843},"currentRatio@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q2"},{"ref":"currentLiabilities@2011Q2"}],"value":3.5386049853468604},"netDebt@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q2"},{"ref":"cash@2011Q2","weight":-1}],"value":2101654000},"ebit@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q2"},{"ref":"interestExpense@2011Q2"}],"value":193964000},"freeCashFlow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q3"},{"ref":"capex@2011Q3","weight":-1}],"value":184337000},"totalCosts@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q3"},{"ref":"operatingIncome@2011Q3","weight":-1}],"value":1934670000},"capexOutflow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q3","weight":-1}],"value":-38126000},"grossMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":9.750300349163549},"operatingMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":5.323581874814958},"netMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":1.950471138341681},"currentRatio@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q3"},{"ref":"currentLiabilities@2011Q3"}],"value":3.4792220408743537},"netDebt@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q3"},{"ref":"cash@2011Q3","weight":-1}],"value":1923566000},"ebit@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q3"},{"ref":"interestExpense@2011Q3"}],"value":112308000},"freeCashFlow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q4"},{"ref":"capex@2011Q4","weight":-1}],"value":18746000},"totalCosts@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q4"},{"ref":"operatingIncome@2011Q4","weight":-1}],"value":1775855000},"capexOutflow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q4","weight":-1}],"value":-75212000},"grossMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":8.617075946608407},"operatingMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":4.438895899308255},"netMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":1.3872020534400233},"currentRatio@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q4"},{"ref":"currentLiabilities@2011Q4"}],"value":2.2312068970217656},"netDebt@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"cash@2011Q4","weight":-1}],"value":1989339000},"ebit@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q4"},{"ref":"interestExpense@2011Q4"}],"value":85131000},"freeCashFlow@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2011"},{"ref":"capex@FY2011","weight":-1}],"value":319348000},"totalCosts@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2011"},{"ref":"operatingIncome@FY2011","weight":-1}],"value":7412680000},"capexOutflow@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2011","weight":-1}],"value":-167007000},"grossMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":11.647614879649892},"operatingMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":7.312535167239763},"netMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":3.3221881838074396},"currentRatio@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2011"},{"ref":"currentLiabilities@FY2011"}],"value":2.2312068970217656},"netDebt@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2011"},{"ref":"cash@FY2011","weight":-1}],"value":1989339000},"ebit@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2011"},{"ref":"interestExpense@FY2011"}],"value":601296000},"freeCashFlow@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q1"},{"ref":"capex@2012Q1","weight":-1}],"value":-24134000},"totalCosts@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q1"},{"ref":"operatingIncome@2012Q1","weight":-1}],"value":1862224000},"capexOutflow@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q1","weight":-1}],"value":-45555000},"grossMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":10.154386389780226},"operatingMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":6.0450848620613105},"netMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":2.107777845048536},"currentRatio@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q1"},{"ref":"currentLiabilities@2012Q1"}],"value":2.2523656972121495},"netDebt@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q1"},{"ref":"cash@2012Q1","weight":-1}],"value":2013843000},"ebit@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q1"},{"ref":"interestExpense@2012Q1"}],"value":109568000},"freeCashFlow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q2"},{"ref":"capex@2012Q2","weight":-1}],"value":45813000},"totalCosts@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q2"},{"ref":"operatingIncome@2012Q2","weight":-1}],"value":1806104000},"capexOutflow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q2","weight":-1}],"value":-54789000},"grossMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":9.5368998792022},"operatingMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":5.429827055460694},"netMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":2.058065674836619},"currentRatio@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q2"},{"ref":"currentLiabilities@2012Q2"}],"value":2.4114438289703557},"netDebt@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q2"},{"ref":"cash@2012Q2","weight":-1}],"value":1947071000},"ebit@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q2"},{"ref":"interestExpense@2012Q2"}],"value":105591000},"freeCashFlow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q3"},{"ref":"capex@2012Q3","weight":-1}],"value":59024000},"totalCosts@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q3"},{"ref":"operatingIncome@2012Q3","weight":-1}],"value":1620669000},"capexOutflow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q3","weight":-1}],"value":-58342000},"grossMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":9.235970449807782},"operatingMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":4.294403533740013},"netMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":0.36051943143634957},"currentRatio@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q3"},{"ref":"currentLiabilities@2012Q3"}],"value":3.736748821851374},"netDebt@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"cash@2012Q3","weight":-1}],"value":1916919000},"ebit@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q3"},{"ref":"interestExpense@2012Q3"}],"value":48711000},"freeCashFlow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q4"},{"ref":"capex@2012Q4","weight":-1}],"value":141469000},"totalCosts@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q4"},{"ref":"operatingIncome@2012Q4","weight":-1}],"value":1610072000},"capexOutflow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q4","weight":-1}],"value":-64839000},"grossMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":10.56286770506293},"operatingMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":5.5676800189560005},"netMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":3.2313177528928136},"currentRatio@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q4"},{"ref":"currentLiabilities@2012Q4"}],"value":3.7662975641200176},"netDebt@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"cash@2012Q4","weight":-1}],"value":1826320000},"ebit@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q4"},{"ref":"interestExpense@2012Q4"}],"value":98781000},"freeCashFlow@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2012"},{"ref":"capex@FY2012","weight":-1}],"value":222169000},"totalCosts@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2012"},{"ref":"operatingIncome@FY2012","weight":-1}],"value":6899069000},"capexOutflow@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2012","weight":-1}],"value":-223525000},"grossMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":9.874827063164227},"operatingMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":5.365602805067711},"netMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":1.9516657490006493},"currentRatio@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2012"},{"ref":"currentLiabilities@FY2012"}],"value":3.7662975641200176},"netDebt@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2012"},{"ref":"cash@FY2012","weight":-1}],"value":1826320000},"ebit@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2012"},{"ref":"interestExpense@FY2012"}],"value":362651000},"freeCashFlow@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q1"},{"ref":"capex@2013Q1","weight":-1}],"value":-15636000},"totalCosts@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q1"},{"ref":"operatingIncome@2013Q1","weight":-1}],"value":1699464000},"capexOutflow@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q1","weight":-1}],"value":-45346000},"grossMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":9.815915388796322},"operatingMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":5.359036273400397},"netMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":2.297270807530896},"currentRatio@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q1"},{"ref":"currentLiabilities@2013Q1"}],"value":3.0059900305270615},"netDebt@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"cash@2013Q1","weight":-1}],"value":1822935000},"ebit@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q1"},{"ref":"interestExpense@2013Q1"}],"value":97278000},"freeCashFlow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q2"},{"ref":"capex@2013Q2","weight":-1}],"value":-16521000},"totalCosts@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q2"},{"ref":"operatingIncome@2013Q2","weight":-1}],"value":1732142000},"capexOutflow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q2","weight":-1}],"value":-49236000},"grossMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":8.199007405598055},"operatingMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":3.841473569675908},"netMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":1.2919826351493888},"currentRatio@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q2"},{"ref":"currentLiabilities@2013Q2"}],"value":2.577561162914483},"netDebt@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"cash@2013Q2","weight":-1}],"value":1854731000},"ebit@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q2"},{"ref":"interestExpense@2013Q2"}],"value":70444000},"freeCashFlow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q3"},{"ref":"capex@2013Q3","weight":-1}],"value":131104000},"totalCosts@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q3"},{"ref":"operatingIncome@2013Q3","weight":-1}],"value":1798465000},"capexOutflow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q3","weight":-1}],"value":-52162000},"grossMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":10.31480255139564},"operatingMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":5.925132000305481},"netMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":2.6724373318938057},"currentRatio@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q3"},{"ref":"currentLiabilities@2013Q3"}],"value":2.4998008807359446},"netDebt@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"cash@2013Q3","weight":-1}],"value":1738904000},"ebit@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q3"},{"ref":"interestExpense@2013Q3"}],"value":115125000},"freeCashFlow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q4"},{"ref":"capex@2013Q4","weight":-1}],"value":26385000},"totalCosts@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q4"},{"ref":"operatingIncome@2013Q4","weight":-1}],"value":1756328000},"capexOutflow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q4","weight":-1}],"value":-40099000},"grossMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":10.62124829010541},"operatingMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":5.783976611324196},"netMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":2.569589357079634},"currentRatio@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q4"},{"ref":"currentLiabilities@2013Q4"}],"value":2.536597421188747},"netDebt@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"cash@2013Q4","weight":-1}],"value":1712433000},"ebit@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q4"},{"ref":"interestExpense@2013Q4"}],"value":107711000},"freeCashFlow@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2013"},{"ref":"capex@FY2013","weight":-1}],"value":125332000},"totalCosts@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2013"},{"ref":"operatingIncome@FY2013","weight":-1}],"value":6986399000},"capexOutflow@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2013","weight":-1}],"value":-186843000},"grossMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":9.753850711061176},"operatingMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":5.242492666410233},"netMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":2.2177903908951184},"currentRatio@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2013"},{"ref":"currentLiabilities@FY2013"}],"value":2.536597421188747},"netDebt@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2013"},{"ref":"cash@FY2013","weight":-1}],"value":1712433000},"ebit@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2013"},{"ref":"interestExpense@FY2013"}],"value":390558000},"freeCashFlow@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q1"},{"ref":"capex@2014Q1","weight":-1}],"value":-52088000},"totalCosts@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q1"},{"ref":"operatingIncome@2014Q1","weight":-1}],"value":1749150000},"capexOutflow@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q1","weight":-1}],"value":-24841000},"grossMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":8.923316004419474},"operatingMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":4.422315502802607},"netMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":1.8413382569742776},"currentRatio@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q1"},{"ref":"currentLiabilities@2014Q1"}],"value":2.657422345918937},"netDebt@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"cash@2014Q1","weight":-1}],"value":1755831000},"ebit@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q1"},{"ref":"interestExpense@2014Q1"}],"value":81563000},"freeCashFlow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q2"},{"ref":"capex@2014Q2","weight":-1}],"value":42480000},"totalCosts@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q2"},{"ref":"operatingIncome@2014Q2","weight":-1}],"value":1937856000},"capexOutflow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q2","weight":-1}],"value":-33534000},"grossMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":10.763126757147322},"operatingMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":6.372958037184004},"netMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":3.2052493017309733},"currentRatio@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q2"},{"ref":"currentLiabilities@2014Q2"}],"value":3.6877470300312805},"netDebt@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"cash@2014Q2","weight":-1}],"value":1446399000},"ebit@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q2"},{"ref":"interestExpense@2014Q2"}],"value":133659000},"freeCashFlow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q3"},{"ref":"capex@2014Q3","weight":-1}],"value":224693000},"totalCosts@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q3"},{"ref":"operatingIncome@2014Q3","weight":-1}],"value":2150373000},"capexOutflow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q3","weight":-1}],"value":-24531000},"grossMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":12.334759574111507},"operatingMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":8.065058127007255},"netMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":3.7476015555259132},"currentRatio@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q3"},{"ref":"currentLiabilities@2014Q3"}],"value":2.813272653954721},"netDebt@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"cash@2014Q3","weight":-1}],"value":2902261000},"ebit@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q3"},{"ref":"interestExpense@2014Q3"}],"value":166571000},"freeCashFlow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q4"},{"ref":"capex@2014Q4","weight":-1}],"value":301354000},"totalCosts@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q4"},{"ref":"operatingIncome@2014Q4","weight":-1}],"value":2598253000},"capexOutflow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q4","weight":-1}],"value":-28879000},"grossMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":11.58574593787357},"operatingMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":-3.224354443796872},"netMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":-3.8157509476209257},"currentRatio@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q4"},{"ref":"currentLiabilities@2014Q4"}],"value":3.454413566240527},"netDebt@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"cash@2014Q4","weight":-1}],"value":2620486000},"ebit@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q4"},{"ref":"interestExpense@2014Q4"}],"value":-79727000},"freeCashFlow@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2014"},{"ref":"capex@FY2014","weight":-1}],"value":516439000},"totalCosts@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2014"},{"ref":"operatingIncome@FY2014","weight":-1}],"value":8435632000},"capexOutflow@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2014","weight":-1}],"value":-111785000},"grossMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":11.034905170791252},"operatingMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":3.658311511986361},"netMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":1.0467165649149286},"currentRatio@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2014"},{"ref":"currentLiabilities@FY2014"}],"value":3.454413566240527},"netDebt@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2014"},{"ref":"cash@FY2014","weight":-1}],"value":2620486000},"ebit@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2014"},{"ref":"interestExpense@FY2014"}],"value":302066000},"freeCashFlow@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q1"},{"ref":"capex@2015Q1","weight":-1}],"value":201356000},"totalCosts@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q1"},{"ref":"operatingIncome@2015Q1","weight":-1}],"value":1947664000},"capexOutflow@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q1","weight":-1}],"value":-33351000},"grossMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":9.135430428804822},"operatingMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":4.872975210446241},"netMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":1.316476469338465},"currentRatio@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q1"},{"ref":"currentLiabilities@2015Q1"}],"value":3.9658582578347623},"netDebt@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"cash@2015Q1","weight":-1}],"value":2493189000},"ebit@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q1"},{"ref":"interestExpense@2015Q1"}],"value":83579000},"freeCashFlow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q2"},{"ref":"capex@2015Q2","weight":-1}],"value":286391000},"totalCosts@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q2"},{"ref":"operatingIncome@2015Q2","weight":-1}],"value":1927448000},"capexOutflow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q2","weight":-1}],"value":-22821000},"grossMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":8.565705755640755},"operatingMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":3.8682657965782665},"netMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":1.2630878595436326},"currentRatio@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q2"},{"ref":"currentLiabilities@2015Q2"}],"value":3.7094711045709343},"netDebt@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"cash@2015Q2","weight":-1}],"value":2235248000},"ebit@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q2"},{"ref":"interestExpense@2015Q2"}],"value":78771000},"freeCashFlow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q3"},{"ref":"capex@2015Q3","weight":-1}],"value":134092000},"totalCosts@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q3"},{"ref":"operatingIncome@2015Q3","weight":-1}],"value":1819894000},"capexOutflow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q3","weight":-1}],"value":-30286000},"grossMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":11.723989106694626},"operatingMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":6.716256869184484},"netMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":3.0173922804744215},"currentRatio@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q3"},{"ref":"currentLiabilities@2015Q3"}],"value":3.9120213968117215},"netDebt@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"cash@2015Q3","weight":-1}],"value":2173613000},"ebit@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q3"},{"ref":"interestExpense@2015Q3"}],"value":130790000},"freeCashFlow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q4"},{"ref":"capex@2015Q4","weight":-1}],"value":317285000},"totalCosts@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q4"},{"ref":"operatingIncome@2015Q4","weight":-1}],"value":1972189000},"capexOutflow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q4","weight":-1}],"value":-28043000},"grossMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":9.063660007315942},"operatingMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":-23.955498458246964},"netMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":-16.109905056170597},"currentRatio@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q4"},{"ref":"currentLiabilities@2015Q4"}],"value":4.741244932653328},"netDebt@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"cash@2015Q4","weight":-1}],"value":1867624000},"ebit@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q4"},{"ref":"interestExpense@2015Q4"}],"value":-381307000},"freeCashFlow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2015"},{"ref":"capex@FY2015","weight":-1}],"value":939124000},"totalCosts@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2015"},{"ref":"operatingIncome@FY2015","weight":-1}],"value":7667195000},"capexOutflow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2015","weight":-1}],"value":-114501000},"grossMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":9.63495391545177},"operatingMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":-0.958389004756261},"netMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":-1.91153731342694},"currentRatio@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2015"},{"ref":"currentLiabilities@FY2015"}],"value":4.741244932653328},"netDebt@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2015"},{"ref":"cash@FY2015","weight":-1}],"value":1867624000},"ebit@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2015"},{"ref":"interestExpense@FY2015"}],"value":-88167000},"freeCashFlow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q1"},{"ref":"capex@2016Q1","weight":-1}],"value":263320000},"totalCosts@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q1"},{"ref":"operatingIncome@2016Q1","weight":-1}],"value":1609336000},"capexOutflow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q1","weight":-1}],"value":-27708000},"grossMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":13.55515215347605},"operatingMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":7.5785289275088},"netMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":3.521390041124424},"currentRatio@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q1"},{"ref":"currentLiabilities@2016Q1"}],"value":4.121906972183179},"netDebt@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"cash@2016Q1","weight":-1}],"value":1621347000},"ebit@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q1"},{"ref":"interestExpense@2016Q1"}],"value":133757000},"freeCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q2"},{"ref":"capex@2016Q2","weight":-1}],"value":122286000},"totalCosts@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q2"},{"ref":"operatingIncome@2016Q2","weight":-1}],"value":1767780000},"capexOutflow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q2","weight":-1}],"value":-35686000},"grossMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":18.794536494355953},"operatingMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":12.654861747258513},"netMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":6.939219389081091},"currentRatio@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q2"},{"ref":"currentLiabilities@2016Q2"}],"value":3.9147369690871945},"netDebt@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"cash@2016Q2","weight":-1}],"value":1538567000},"ebit@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q2"},{"ref":"interestExpense@2016Q2"}],"value":257940000},"freeCashFlow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q3"},{"ref":"capex@2016Q3","weight":-1}],"value":136588000},"totalCosts@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q3"},{"ref":"operatingIncome@2016Q3","weight":-1}],"value":1817455000},"capexOutflow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q3","weight":-1}],"value":-59774000},"grossMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":19.44039670491265},"operatingMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":13.508478044648339},"netMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":7.348415988121696},"currentRatio@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q3"},{"ref":"currentLiabilities@2016Q3"}],"value":3.9498711140605933},"netDebt@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"cash@2016Q3","weight":-1}],"value":1535503000},"ebit@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q3"},{"ref":"interestExpense@2016Q3"}],"value":279504000},"freeCashFlow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q4"},{"ref":"capex@2016Q4","weight":-1}],"value":132415000},"totalCosts@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q4"},{"ref":"operatingIncome@2016Q4","weight":-1}],"value":1854572000},"capexOutflow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q4","weight":-1}],"value":-74992000},"grossMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":16.222267815906662},"operatingMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":2.9322787234977983},"netMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":0.20056568735619668},"currentRatio@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q4"},{"ref":"currentLiabilities@2016Q4"}],"value":4.110007505453729},"netDebt@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"cash@2016Q4","weight":-1}],"value":1515343000},"ebit@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q4"},{"ref":"interestExpense@2016Q4"}],"value":38969000},"fcfMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":8.605028407373034},"fcfMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":6.134898896468929},"fcfMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":8.782283802372511},"fcfMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":10.859479566368437},"fcfMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":14.765842272546683},"fcfMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":9.965412343350808},"fcfMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":4.51652628579428},"fcfMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":9.989755505783043},"fcfMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":11.495795748310037},"fcfMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":10.686138875834414},"fcfMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":9.035815450422021},"fcfMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":-0.2432001941246193},"fcfMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":8.423174024971285},"fcfMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":-7.556513683255243},"fcfMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":-7.904824382819606},"fcfMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":-2.200978316885682},"fcfMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":-1.3475707572170594},"fcfMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":6.961268703031914},"fcfMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":8.190277785430848},"fcfMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":9.732743924367053},"fcfMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":6.507179970503317},"fcfMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":12.191133992915281},"fcfMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":14.044925453134988},"fcfMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":23.073807257443672},"fcfMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":14.673538566216788},"fcfMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":15.954076888791018},"fcfMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":10.370787577714898},"fcfMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":8.846098594348664},"fcfMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":12.106629588426742},"fcfMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":8.260336847983298},"fcfMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":9.906845939701146},"fcfMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":-0.4067530421263046},"fcfMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":-0.7901552335021501},"fcfMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":3.1900110903431096},"fcfMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":-2.745330874054592},"fcfMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":-0.13399359991425502},"fcfMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":-3.499569142599495},"fcfMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":0.2909012528249513},"fcfMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":11.534614759284747},"fcfMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":1.9079085682801817},"fcfMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":2.7590942433013117},"fcfMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":0.19860292057919735},"fcfMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":4.992057038947514},"fcfMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":4.902337493531774},"fcfMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":8.392519939059612},"fcfMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":1.5784366216035337},"fcfMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":7.492033582960012},"fcfMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":6.6312173146003035},"fcfMargin@2009Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2009Q2"},{"ref":"revenue@2009Q2"}],"scale":100,"value":-0.18935616379560644},"fcfMargin@2009Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2009Q3"},{"ref":"revenue@2009Q3"}],"scale":100,"value":1.1135509761166222},"fcfMargin@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2009Q4"},{"ref":"revenue@2009Q4"}],"scale":100,"value":-5.4562545240642075},"fcfMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":2.917647391663042},"fcfMargin@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q1"},{"ref":"revenue@2010Q1"}],"scale":100,"value":2.7033211423135515},"fcfMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":-1.3234329516370356},"fcfMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":4.11548299292245},"fcfMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":-3.254426640595655},"fcfMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":0.569967371260586},"fcfMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":-0.7319556997156206},"fcfMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":6.299901285310456},"fcfMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":9.02084949264848},"fcfMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":1.0087470302877022},"fcfMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":3.9930978430759616},"fcfMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":-1.2176343565215635},"fcfMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":2.3988338064187773},"fcfMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":3.485552648828681},"fcfMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":8.29729718633596},"fcfMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":3.0474879132823447},"fcfMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":-0.8707487236146876},"fcfMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":-0.9171505656899864},"fcfMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":6.8578434911059984},"fcfMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":1.4153903924040447},"fcfMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":1.6998954553173204},"fcfMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":-2.846211262664733},"fcfMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":2.0524108822226337},"fcfMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":9.606304531478195},"fcfMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":11.97230297013261},"fcfMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":5.8981479112722415},"fcfMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":9.834549082144244},"fcfMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":14.283790530407126},"fcfMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":6.873259477693379},"fcfMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":19.94191242742196},"fcfMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":12.365988619788947},"fcfMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":15.122026576680309},"fcfMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":6.042090970807875},"fcfMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":6.500135629678629},"fcfMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":6.930559888118681},"ebitda@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2016"},{"ref":"depreciationAndAmortization@FY2016"}],"value":1006279000},"ebitda@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2017"},{"ref":"depreciationAndAmortization@FY2017"}],"value":1368633000},"ebitda@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q2"},{"ref":"depreciationAndAmortization@2018Q2"}],"value":586042000},"ebitda@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q3"},{"ref":"depreciationAndAmortization@2018Q3"}],"value":620058000},"ebitda@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q4"},{"ref":"depreciationAndAmortization@2018Q4"}],"value":453497000},"ebitda@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2018"},{"ref":"depreciationAndAmortization@FY2018"}],"value":2063592000},"ebitda@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q1"},{"ref":"depreciationAndAmortization@2019Q1"}],"value":378359000},"ebitda@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q2"},{"ref":"depreciationAndAmortization@2019Q2"}],"value":370192000},"ebitda@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q3"},{"ref":"depreciationAndAmortization@2019Q3"}],"value":312060000},"ebitda@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q4"},{"ref":"depreciationAndAmortization@2019Q4"}],"value":262912000},"ebitda@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2019"},{"ref":"depreciationAndAmortization@FY2019"}],"value":1323523000},"ebitda@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q1"},{"ref":"depreciationAndAmortization@2020Q1"}],"value":356534000},"ebitda@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q2"},{"ref":"depreciationAndAmortization@2020Q2"}],"value":209468000},"ebitda@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q3"},{"ref":"depreciationAndAmortization@2020Q3"}],"value":234062000},"ebitda@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q4"},{"ref":"depreciationAndAmortization@2020Q4"}],"value":326080000},"ebitda@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2020"},{"ref":"depreciationAndAmortization@FY2020"}],"value":1126144000},"ebitda@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q1"},{"ref":"depreciationAndAmortization@2021Q1"}],"value":671047000},"ebitda@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q2"},{"ref":"depreciationAndAmortization@2021Q2"}],"value":1032743000},"ebitda@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q3"},{"ref":"depreciationAndAmortization@2021Q3"}],"value":1402676000},"ebitda@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q4"},{"ref":"depreciationAndAmortization@2021Q4"}],"value":1507466000},"ebitda@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2021"},{"ref":"depreciationAndAmortization@FY2021"}],"value":4613932000},"ebitda@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q1"},{"ref":"depreciationAndAmortization@2022Q1"}],"value":1561945000},"ebitda@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q2"},{"ref":"depreciationAndAmortization@2022Q2"}],"value":1717785000},"ebitda@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q3"},{"ref":"depreciationAndAmortization@2022Q3"}],"value":1332533000},"ebitda@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q4"},{"ref":"depreciationAndAmortization@2022Q4"}],"value":884546000},"ebitda@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2022"},{"ref":"depreciationAndAmortization@FY2022"}],"value":5496809000},"ebitda@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q1"},{"ref":"depreciationAndAmortization@2023Q1"}],"value":977990000},"ebitda@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q2"},{"ref":"depreciationAndAmortization@2023Q2"}],"value":1206053000},"ebitda@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q3"},{"ref":"depreciationAndAmortization@2023Q3"}],"value":880432000},"ebitda@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q4"},{"ref":"depreciationAndAmortization@2023Q4"}],"value":668756000},"ebitda@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2023"},{"ref":"depreciationAndAmortization@FY2023"}],"value":3733231000},"ebitda@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q1"},{"ref":"depreciationAndAmortization@2024Q1"}],"value":893011000},"ebitda@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q2"},{"ref":"depreciationAndAmortization@2024Q2"}],"value":694884000},"ebitda@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q3"},{"ref":"depreciationAndAmortization@2024Q3"}],"value":546148000},"ebitda@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q4"},{"ref":"depreciationAndAmortization@2024Q4"}],"value":384092000},"ebitda@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2024"},{"ref":"depreciationAndAmortization@FY2024"}],"value":2518135000},"ebitda@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q1"},{"ref":"depreciationAndAmortization@2025Q1"}],"value":426541000},"ebitda@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q2"},{"ref":"depreciationAndAmortization@2025Q2"}],"value":538112000},"ebitda@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q3"},{"ref":"depreciationAndAmortization@2025Q3"}],"value":665906000},"ebitda@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q4"},{"ref":"depreciationAndAmortization@2025Q4"}],"value":483845000},"ebitda@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2025"},{"ref":"depreciationAndAmortization@FY2025"}],"value":2114404000},"ebitda@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2026Q1"},{"ref":"depreciationAndAmortization@2026Q1"}],"value":705734000},"ebitda@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2026Q2"},{"ref":"depreciationAndAmortization@2026Q2"}],"value":896506000},"ebitda@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q1"},{"ref":"depreciationAndAmortization@2018Q1"}],"value":403995000},"ebitda@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q1"},{"ref":"depreciationAndAmortization@2017Q1"}],"value":413282000},"ebitda@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q2"},{"ref":"depreciationAndAmortization@2017Q2"}],"value":342989000},"ebitda@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q3"},{"ref":"depreciationAndAmortization@2017Q3"}],"value":343699000},"ebitda@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q4"},{"ref":"depreciationAndAmortization@2017Q4"}],"value":268663000},"ebitda@2009Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2009Q2"},{"ref":"depreciationAndAmortization@2009Q2"}],"value":63263000},"ebitda@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2009Q3"},{"ref":"depreciationAndAmortization@2009Q3"}],"value":202530000},"ebitda@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2009Q4"},{"ref":"depreciationAndAmortization@2009Q4"}],"value":134648000},"ebitda@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2009"},{"ref":"depreciationAndAmortization@FY2009"}],"value":344549000},"ebitda@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2010Q1"},{"ref":"depreciationAndAmortization@2010Q1"}],"value":191650000},"ebitda@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2010Q2"},{"ref":"depreciationAndAmortization@2010Q2"}],"value":175554000},"ebitda@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2010Q3"},{"ref":"depreciationAndAmortization@2010Q3"}],"value":132493000},"ebitda@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2010Q4"},{"ref":"depreciationAndAmortization@2010Q4"}],"value":108689000},"ebitda@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2010"},{"ref":"depreciationAndAmortization@FY2010"}],"value":608386000},"ebitda@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q1"},{"ref":"depreciationAndAmortization@2011Q1"}],"value":264639000},"ebitda@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q2"},{"ref":"depreciationAndAmortization@2011Q2"}],"value":250221000},"ebitda@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q3"},{"ref":"depreciationAndAmortization@2011Q3"}],"value":168270000},"ebitda@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q4"},{"ref":"depreciationAndAmortization@2011Q4"}],"value":140773000},"ebitda@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2011"},{"ref":"depreciationAndAmortization@FY2011"}],"value":823903000},"ebitda@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q1"},{"ref":"depreciationAndAmortization@2012Q1"}],"value":165140000},"ebitda@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q2"},{"ref":"depreciationAndAmortization@2012Q2"}],"value":161093000},"ebitda@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q3"},{"ref":"depreciationAndAmortization@2012Q3"}],"value":107664000},"ebitda@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q4"},{"ref":"depreciationAndAmortization@2012Q4"}],"value":153970000},"ebitda@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2012"},{"ref":"depreciationAndAmortization@FY2012"}],"value":587867000},"ebitda@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q1"},{"ref":"depreciationAndAmortization@2013Q1"}],"value":154339000},"ebitda@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q2"},{"ref":"depreciationAndAmortization@2013Q2"}],"value":127270000},"ebitda@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q3"},{"ref":"depreciationAndAmortization@2013Q3"}],"value":173327000},"ebitda@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q4"},{"ref":"depreciationAndAmortization@2013Q4"}],"value":166550000},"ebitda@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2013"},{"ref":"depreciationAndAmortization@FY2013"}],"value":621486000},"ebitda@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q1"},{"ref":"depreciationAndAmortization@2014Q1"}],"value":139131000},"ebitda@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q2"},{"ref":"depreciationAndAmortization@2014Q2"}],"value":192100000},"ebitda@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q3"},{"ref":"depreciationAndAmortization@2014Q3"}],"value":232528000},"ebitda@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q4"},{"ref":"depreciationAndAmortization@2014Q4"}],"value":1632000},"ebitda@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2014"},{"ref":"depreciationAndAmortization@FY2014"}],"value":565391000},"ebitda@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q1"},{"ref":"depreciationAndAmortization@2015Q1"}],"value":156401000},"ebitda@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q2"},{"ref":"depreciationAndAmortization@2015Q2"}],"value":153044000},"ebitda@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q3"},{"ref":"depreciationAndAmortization@2015Q3"}],"value":205001000},"ebitda@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q4"},{"ref":"depreciationAndAmortization@2015Q4"}],"value":-308018000},"ebitda@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2015"},{"ref":"depreciationAndAmortization@FY2015"}],"value":206428000},"ebitda@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q1"},{"ref":"depreciationAndAmortization@2016Q1"}],"value":207742000},"ebitda@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q2"},{"ref":"depreciationAndAmortization@2016Q2"}],"value":332735000},"ebitda@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q3"},{"ref":"depreciationAndAmortization@2016Q3"}],"value":353694000},"ebitda@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q4"},{"ref":"depreciationAndAmortization@2016Q4"}],"value":112108000},"#730":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2016"},{"ref":"equity@FY2016"}],"value":5134285000},"debtToCapital@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2016"},{"ref":"#730"}],"scale":100,"value":45.9036847389656},"#731":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2017"},{"ref":"equity@FY2017"}],"value":5577008000},"debtToCapital@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2017"},{"ref":"#731"}],"scale":100,"value":42.70999790568706},"#732":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"equity@2018Q2"}],"value":5958912000},"debtToCapital@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"#732"}],"scale":100,"value":39.77895629269236},"#733":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"equity@2018Q3"}],"value":6241592000},"debtToCapital@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"#733"}],"scale":100,"value":37.91909179581106},"#734":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"equity@2018Q4"}],"value":6152712000},"debtToCapital@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"#734"}],"scale":100,"value":38.62886805038169},"#735":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"equity@FY2018"}],"value":6152712000},"debtToCapital@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2018"},{"ref":"#735"}],"scale":100,"value":38.62886805038169},"#736":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"equity@2019Q1"}],"value":6284913000},"debtToCapital@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"#736"}],"scale":100,"value":38.749701069847745},"#737":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"equity@2019Q2"}],"value":6336399000},"debtToCapital@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"#737"}],"scale":100,"value":38.31905156225168},"#738":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"equity@2019Q3"}],"value":6338134000},"debtToCapital@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"#738"}],"scale":100,"value":38.45600298131911},"#739":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"equity@2019Q4"}],"value":6655585000},"debtToCapital@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"#739"}],"scale":100,"value":41.083450966368844},"#740":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"equity@FY2019"}],"value":6655585000},"debtToCapital@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2019"},{"ref":"#740"}],"scale":100,"value":41.083450966368844},"#741":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"equity@2020Q1"}],"value":6671043000},"debtToCapital@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"#741"}],"scale":100,"value":40.71504261027849},"#742":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"equity@2020Q2"}],"value":6698156000},"debtToCapital@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"#742"}],"scale":100,"value":40.46857075290573},"#743":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"equity@2020Q3"}],"value":6762322000},"debtToCapital@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"#743"}],"scale":100,"value":40.205775471798},"#744":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"equity@2020Q4"}],"value":7292288000},"debtToCapital@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"#744"}],"scale":100,"value":42.547359621561846},"#745":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"equity@FY2020"}],"value":7292288000},"debtToCapital@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2020"},{"ref":"#745"}],"scale":100,"value":42.547359621561846},"#746":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"equity@2021Q1"}],"value":7669009000},"debtToCapital@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"#746"}],"scale":100,"value":40.388869018148235},"#747":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"equity@2021Q2"}],"value":7963929000},"debtToCapital@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"#747"}],"scale":100,"value":39.05096341265725},"#748":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"equity@2021Q3"}],"value":8510351000},"debtToCapital@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"#748"}],"scale":100,"value":36.12343368681268},"#749":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"equity@2021Q4"}],"value":9214633000},"debtToCapital@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"#749"}],"scale":100,"value":33.70591102217527},"#750":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"equity@FY2021"}],"value":9214633000},"debtToCapital@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2021"},{"ref":"#750"}],"scale":100,"value":33.70591102217527},"#751":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"equity@2022Q1"}],"value":9828759000},"debtToCapital@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"#751"}],"scale":100,"value":31.32133975408289},"#752":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"equity@2022Q2"}],"value":10428833000},"debtToCapital@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"#752"}],"scale":100,"value":29.2290230364222},"#753":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"equity@2022Q3"}],"value":10797873000},"debtToCapital@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"#753"}],"scale":100,"value":28.10804498256277},"#754":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"equity@2022Q4"}],"value":10984877000},"debtToCapital@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"#754"}],"scale":100,"value":27.952748128176587},"#755":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"equity@FY2022"}],"value":10984877000},"debtToCapital@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2022"},{"ref":"#755"}],"scale":100,"value":27.952748128176587},"#756":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"equity@2023Q1"}],"value":11181028000},"debtToCapital@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"#756"}],"scale":100,"value":27.375032063241413},"#757":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"equity@2023Q2"}],"value":11561455000},"debtToCapital@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"#757"}],"scale":100,"value":26.533840247615892},"#758":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"equity@2023Q3"}],"value":11782150000},"debtToCapital@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"#758"}],"scale":100,"value":26.26915291351748},"#759":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"equity@2023Q4"}],"value":11739371000},"debtToCapital@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"#759"}],"scale":100,"value":26.16031131480554},"#760":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"equity@FY2023"}],"value":11739371000},"debtToCapital@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2023"},{"ref":"#760"}],"scale":100,"value":26.16031131480554},"#761":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"equity@2024Q1"}],"value":11914489000},"debtToCapital@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"#761"}],"scale":100,"value":25.49787909494062},"#762":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"equity@2024Q2"}],"value":11977446000},"debtToCapital@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"#762"}],"scale":100,"value":25.2845556556882},"#763":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"equity@2024Q3"}],"value":12591972000},"debtToCapital@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"#763"}],"scale":100,"value":29.255814736563902},"#764":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"equity@2024Q4"}],"value":12005041000},"debtToCapital@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"#764"}],"scale":100,"value":26.91375231454853},"#765":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"equity@FY2024"}],"value":12005041000},"debtToCapital@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2024"},{"ref":"#765"}],"scale":100,"value":26.91375231454853},"#766":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"equity@2025Q1"}],"value":12858761000},"debtToCapital@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"#766"}],"scale":100,"value":32.63206307357295},"#767":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"equity@2025Q2"}],"value":12483843000},"debtToCapital@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"#767"}],"scale":100,"value":30.287300152685354},"#768":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"equity@2025Q3"}],"value":12611554000},"debtToCapital@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"#768"}],"scale":100,"value":29.991981955594056},"#769":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"equity@2025Q4"}],"value":13000348000},"debtToCapital@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"#769"}],"scale":100,"value":32.392694410949616},"#770":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"equity@FY2025"}],"value":13000348000},"debtToCapital@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2025"},{"ref":"#770"}],"scale":100,"value":32.392694410949616},"#771":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"equity@2026Q1"}],"value":13192969000},"debtToCapital@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"#771"}],"scale":100,"value":31.841149630534265},"#772":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"equity@2026Q2"}],"value":13401954000},"debtToCapital@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"#772"}],"scale":100,"value":31.205464516592134},"#773":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"equity@2018Q1"}],"value":5675486000},"debtToCapital@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"#773"}],"scale":100,"value":41.64135018569335},"#774":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"equity@2017Q1"}],"value":5240176000},"debtToCapital@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"#774"}],"scale":100,"value":44.973852023290824},"#775":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"equity@2017Q2"}],"value":5302549000},"debtToCapital@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"#775"}],"scale":100,"value":44.776729078788335},"#776":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"equity@2017Q3"}],"value":5483925000},"debtToCapital@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"#776"}],"scale":100,"value":46.21040586805983},"#777":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"equity@2017Q4"}],"value":5577008000},"debtToCapital@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"#777"}],"scale":100,"value":42.70999790568706},"#778":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2009Q2"},{"ref":"equity@2009Q2"}],"value":3954375000},"debtToCapital@2009Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2009Q2"},{"ref":"#778"}],"scale":100,"value":51.332814920183345},"#779":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2009Q3"},{"ref":"equity@2009Q3"}],"value":4039146000},"debtToCapital@2009Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2009Q3"},{"ref":"#779"}],"scale":100,"value":50.77962024645804},"#780":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2009Q4"},{"ref":"equity@2009Q4"}],"value":4057837000},"debtToCapital@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2009Q4"},{"ref":"#780"}],"scale":100,"value":50.632196414000866},"#781":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2009"},{"ref":"equity@FY2009"}],"value":4057837000},"debtToCapital@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2009"},{"ref":"#781"}],"scale":100,"value":50.632196414000866},"#782":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q2"},{"ref":"equity@2010Q2"}],"value":4499278000},"debtToCapital@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2010Q2"},{"ref":"#782"}],"scale":100,"value":53.37920884195198},"#783":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q3"},{"ref":"equity@2010Q3"}],"value":4513114000},"debtToCapital@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2010Q3"},{"ref":"#783"}],"scale":100,"value":53.38748367535143},"#784":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"equity@2010Q4"}],"value":4479691000},"debtToCapital@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"#784"}],"scale":100,"value":53.280929421248025},"#785":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2010"},{"ref":"equity@FY2010"}],"value":4479691000},"debtToCapital@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2010"},{"ref":"#785"}],"scale":100,"value":53.280929421248025},"#786":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q1"},{"ref":"equity@2011Q1"}],"value":4551680000},"debtToCapital@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q1"},{"ref":"#786"}],"scale":100,"value":52.250597581552306},"#787":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q2"},{"ref":"equity@2011Q2"}],"value":4655244000},"debtToCapital@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q2"},{"ref":"#787"}],"scale":100,"value":51.11106958088556},"#788":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q3"},{"ref":"equity@2011Q3"}],"value":4681828000},"debtToCapital@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q3"},{"ref":"#788"}],"scale":100,"value":50.84039823761146},"#789":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"equity@2011Q4"}],"value":4696041000},"debtToCapital@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"#789"}],"scale":100,"value":50.68311797107393},"#790":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2011"},{"ref":"equity@FY2011"}],"value":4696041000},"debtToCapital@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2011"},{"ref":"#790"}],"scale":100,"value":50.68311797107393},"#791":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q1"},{"ref":"equity@2012Q1"}],"value":4717876000},"debtToCapital@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q1"},{"ref":"#791"}],"scale":100,"value":50.269485675333556},"#792":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q2"},{"ref":"equity@2012Q2"}],"value":4739358000},"debtToCapital@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q2"},{"ref":"#792"}],"scale":100,"value":49.96476315990478},"#793":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"equity@2012Q3"}],"value":4567064000},"debtToCapital@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"#793"}],"scale":100,"value":48.2594288146608},"#794":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"equity@2012Q4"}],"value":4580079000},"debtToCapital@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"#794"}],"scale":100,"value":48.0829479142172},"#795":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2012"},{"ref":"equity@FY2012"}],"value":4580079000},"debtToCapital@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2012"},{"ref":"#795"}],"scale":100,"value":48.0829479142172},"#796":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"equity@2013Q1"}],"value":4739929000},"debtToCapital@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"#796"}],"scale":100,"value":48.54072708684033},"#797":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"equity@2013Q2"}],"value":4547483000},"debtToCapital@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"#797"}],"scale":100,"value":46.14605486155748},"#798":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"equity@2013Q3"}],"value":4601397000},"debtToCapital@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"#798"}],"scale":100,"value":45.83303722760718},"#799":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"equity@2013Q4"}],"value":4603444000},"debtToCapital@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"#799"}],"scale":100,"value":45.78287473465518},"#800":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2013"},{"ref":"equity@FY2013"}],"value":4603444000},"debtToCapital@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2013"},{"ref":"#800"}],"scale":100,"value":45.78287473465518},"#801":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"equity@2014Q1"}],"value":4611246000},"debtToCapital@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"#801"}],"scale":100,"value":45.51372882730611},"#802":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"equity@2014Q2"}],"value":4638919000},"debtToCapital@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"#802"}],"scale":100,"value":38.88597753054106},"#803":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"equity@2014Q3"}],"value":5973501000},"debtToCapital@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"#803"}],"scale":100,"value":51.257244286056036},"#804":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"equity@2014Q4"}],"value":5777376000},"debtToCapital@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"#804"}],"scale":100,"value":51.6125140548235},"#805":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2014"},{"ref":"equity@FY2014"}],"value":5777376000},"debtToCapital@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2014"},{"ref":"#805"}],"scale":100,"value":51.6125140548235},"#806":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"equity@2015Q1"}],"value":5450924000},"debtToCapital@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"#806"}],"scale":100,"value":48.692129994841245},"#807":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"equity@2015Q2"}],"value":5453377000},"debtToCapital@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"#807"}],"scale":100,"value":48.678992851585356},"#808":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"equity@2015Q3"}],"value":5476848000},"debtToCapital@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"#808"}],"scale":100,"value":48.338076937683866},"#809":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"equity@2015Q4"}],"value":5139767000},"debtToCapital@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"#809"}],"scale":100,"value":50.481977101296614},"#810":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2015"},{"ref":"equity@FY2015"}],"value":5139767000},"debtToCapital@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2015"},{"ref":"#810"}],"scale":100,"value":50.481977101296614},"#811":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"equity@2016Q1"}],"value":5179464000},"debtToCapital@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"#811"}],"scale":100,"value":50.16538390845076},"#812":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"equity@2016Q2"}],"value":5289499000},"debtToCapital@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"#812"}],"scale":100,"value":48.988250115937255},"#813":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"equity@2016Q3"}],"value":5412354000},"debtToCapital@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"#813"}],"scale":100,"value":47.79790826690198},"#814":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"equity@2016Q4"}],"value":5134285000},"debtToCapital@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"#814"}],"scale":100,"value":45.9036847389656},"#815":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2015","weight":0.5},{"ref":"totalAssets@FY2016","weight":0.5}],"rule":"average-balance","value":6312907000},"returnOnAssets@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#815"}],"scale":100,"value":5.702697663691228},"#816":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2016","weight":0.5},{"ref":"totalAssets@FY2017","weight":0.5}],"rule":"average-balance","value":6639732000},"returnOnAssets@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#816"}],"scale":100,"value":12.135971753076781},"#817":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"}],"rule":"trailing-year","value":1042230000},"#818":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q2","weight":0.5},{"ref":"totalAssets@2018Q2","weight":0.5}],"rule":"average-balance","value":7087325500},"returnOnAssets@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#817"},{"ref":"#818"}],"scale":100,"value":14.70554724768885},"#819":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"}],"rule":"trailing-year","value":1289124000},"#820":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q3","weight":0.5},{"ref":"totalAssets@2018Q3","weight":0.5}],"rule":"average-balance","value":7379552500},"returnOnAssets@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#819"},{"ref":"#820"}],"scale":100,"value":17.46886413505426},"#821":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"}],"rule":"trailing-year","value":1255805000},"#822":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q4","weight":0.5},{"ref":"totalAssets@2018Q4","weight":0.5}],"rule":"average-balance","value":7279647500},"returnOnAssets@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#821"},{"ref":"#822"}],"scale":100,"value":17.2509039757763},"#823":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2017","weight":0.5},{"ref":"totalAssets@FY2018","weight":0.5}],"rule":"average-balance","value":7279647500},"returnOnAssets@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#823"}],"scale":100,"value":17.2509039757763},"#824":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"}],"rule":"trailing-year","value":1235157000},"#825":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q1","weight":0.5},{"ref":"totalAssets@2019Q1","weight":0.5}],"rule":"average-balance","value":7415023000},"returnOnAssets@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#824"},{"ref":"#825"}],"scale":100,"value":16.657493847288134},"#826":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"}],"rule":"trailing-year","value":1069331000},"#827":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q2","weight":0.5},{"ref":"totalAssets@2019Q2","weight":0.5}],"rule":"average-balance","value":7681217500},"returnOnAssets@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#826"},{"ref":"#827"}],"scale":100,"value":13.921373792631181},"#828":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"}],"rule":"trailing-year","value":824033000},"#829":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q3","weight":0.5},{"ref":"totalAssets@2019Q3","weight":0.5}],"rule":"average-balance","value":7870807500},"returnOnAssets@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#828"},{"ref":"#829"}],"scale":100,"value":10.46948486543471},"#830":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"}],"rule":"trailing-year","value":677900000},"#831":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q4","weight":0.5},{"ref":"totalAssets@2019Q4","weight":0.5}],"rule":"average-balance","value":7989664000},"returnOnAssets@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#830"},{"ref":"#831"}],"scale":100,"value":8.484712248224707},"#832":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2018","weight":0.5},{"ref":"totalAssets@FY2019","weight":0.5}],"rule":"average-balance","value":7989664000},"returnOnAssets@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#832"}],"scale":100,"value":8.484712248224707},"#833":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"}],"rule":"trailing-year","value":663909000},"#834":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q1","weight":0.5},{"ref":"totalAssets@2020Q1","weight":0.5}],"rule":"average-balance","value":8101078000},"returnOnAssets@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#833"},{"ref":"#834"}],"scale":100,"value":8.195316722046128},"#835":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"}],"rule":"trailing-year","value":545928000},"#836":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q2","weight":0.5},{"ref":"totalAssets@2020Q2","weight":0.5}],"rule":"average-balance","value":8163127500},"returnOnAssets@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#835"},{"ref":"#836"}],"scale":100,"value":6.687730897257209},"#837":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"}],"rule":"trailing-year","value":497597000},"#838":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q3","weight":0.5},{"ref":"totalAssets@2020Q3","weight":0.5}],"rule":"average-balance","value":8280401500},"returnOnAssets@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#837"},{"ref":"#838"}],"scale":100,"value":6.009334209216787},"#839":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"}],"rule":"trailing-year","value":570828000},"#840":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q4","weight":0.5},{"ref":"totalAssets@2020Q4","weight":0.5}],"rule":"average-balance","value":8770663500},"returnOnAssets@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#839"},{"ref":"#840"}],"scale":100,"value":6.508378756065604},"#841":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2019","weight":0.5},{"ref":"totalAssets@FY2020","weight":0.5}],"rule":"average-balance","value":8770663500},"returnOnAssets@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#841"}],"scale":100,"value":6.508378756065604},"#842":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"}],"rule":"trailing-year","value":818747000},"#843":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q1","weight":0.5},{"ref":"totalAssets@2021Q1","weight":0.5}],"rule":"average-balance","value":9236409500},"returnOnAssets@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#842"},{"ref":"#843"}],"scale":100,"value":8.864342794675787},"#844":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"}],"rule":"trailing-year","value":1452185000},"#845":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q2","weight":0.5},{"ref":"totalAssets@2021Q2","weight":0.5}],"rule":"average-balance","value":9577836000},"returnOnAssets@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#844"},{"ref":"#845"}],"scale":100,"value":15.161932194286893},"#846":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"}],"rule":"trailing-year","value":2348067000},"#847":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q3","weight":0.5},{"ref":"totalAssets@2021Q3","weight":0.5}],"rule":"average-balance","value":10076770500},"returnOnAssets@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#846"},{"ref":"#847"}],"scale":100,"value":23.301781061700275},"#848":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"}],"rule":"trailing-year","value":3246814000},"#849":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q4","weight":0.5},{"ref":"totalAssets@2021Q4","weight":0.5}],"rule":"average-balance","value":10898398000},"returnOnAssets@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#848"},{"ref":"#849"}],"scale":100,"value":29.79166295817055},"#850":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2020","weight":0.5},{"ref":"totalAssets@FY2021","weight":0.5}],"rule":"average-balance","value":10898398000},"returnOnAssets@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#850"}],"scale":100,"value":29.49117842824239},"#851":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"}],"rule":"trailing-year","value":3915413000},"#852":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q1","weight":0.5},{"ref":"totalAssets@2022Q1","weight":0.5}],"rule":"average-balance","value":11592266500},"returnOnAssets@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#851"},{"ref":"#852"}],"scale":100,"value":33.77607821559313},"#853":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"}],"rule":"trailing-year","value":4412764000},"#854":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q2","weight":0.5},{"ref":"totalAssets@2022Q2","weight":0.5}],"rule":"average-balance","value":12199272500},"returnOnAssets@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#853"},{"ref":"#854"}],"scale":100,"value":36.17235372027308},"#855":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"}],"rule":"trailing-year","value":4326930000},"#856":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q3","weight":0.5},{"ref":"totalAssets@2022Q3","weight":0.5}],"rule":"average-balance","value":12791841500},"returnOnAssets@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#855"},{"ref":"#856"}],"scale":100,"value":33.82570054514825},"#857":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"}],"rule":"trailing-year","value":3866097000},"#858":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q4","weight":0.5},{"ref":"totalAssets@2022Q4","weight":0.5}],"rule":"average-balance","value":13345609000},"returnOnAssets@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#857"},{"ref":"#858"}],"scale":100,"value":28.969056413986056},"#859":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2021","weight":0.5},{"ref":"totalAssets@FY2022","weight":0.5}],"rule":"average-balance","value":13345609000},"returnOnAssets@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#859"}],"scale":100,"value":28.943407528273905},"#860":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"}],"rule":"trailing-year","value":3396053000},"#861":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q1","weight":0.5},{"ref":"totalAssets@2023Q1","weight":0.5}],"rule":"average-balance","value":13638198500},"returnOnAssets@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#860"},{"ref":"#861"}],"scale":100,"value":24.90103806598797},"#862":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"}],"rule":"trailing-year","value":2998606000},"#863":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q2","weight":0.5},{"ref":"totalAssets@2023Q2","weight":0.5}],"rule":"average-balance","value":14131305500},"returnOnAssets@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#862"},{"ref":"#863"}],"scale":100,"value":21.219596448466845},"#864":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"}],"rule":"trailing-year","value":2661476000},"#865":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q3","weight":0.5},{"ref":"totalAssets@2023Q3","weight":0.5}],"rule":"average-balance","value":14488327000},"returnOnAssets@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#864"},{"ref":"#865"}],"scale":100,"value":18.369795215141128},"#866":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"}],"rule":"trailing-year","value":2450882000},"#867":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q4","weight":0.5},{"ref":"totalAssets@2023Q4","weight":0.5}],"rule":"average-balance","value":14534202000},"returnOnAssets@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#866"},{"ref":"#867"}],"scale":100,"value":16.86285906856118},"#868":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2022","weight":0.5},{"ref":"totalAssets@FY2023","weight":0.5}],"rule":"average-balance","value":14534202000},"returnOnAssets@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#868"}],"scale":100,"value":16.86285906856118},"#869":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"}],"rule":"trailing-year","value":2397613000},"#870":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q1","weight":0.5},{"ref":"totalAssets@2024Q1","weight":0.5}],"rule":"average-balance","value":14623255000},"returnOnAssets@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#869"},{"ref":"#870"}],"scale":100,"value":16.39589133882983},"#871":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"}],"rule":"trailing-year","value":2013504000},"#872":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q2","weight":0.5},{"ref":"totalAssets@2024Q2","weight":0.5}],"rule":"average-balance","value":14806327000},"returnOnAssets@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#871"},{"ref":"#872"}],"scale":100,"value":13.598943208535108},"#873":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"}],"rule":"trailing-year","value":1754111000},"#874":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q3","weight":0.5},{"ref":"totalAssets@2024Q3","weight":0.5}],"rule":"average-balance","value":15294388500},"returnOnAssets@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#873"},{"ref":"#874"}],"scale":100,"value":11.468984196393338},"#875":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"}],"rule":"trailing-year","value":1537134000},"#876":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q4","weight":0.5},{"ref":"totalAssets@2024Q4","weight":0.5}],"rule":"average-balance","value":14921826500},"returnOnAssets@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#875"},{"ref":"#876"}],"scale":100,"value":10.301245628341812},"#877":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2023","weight":0.5},{"ref":"totalAssets@FY2024","weight":0.5}],"rule":"average-balance","value":14921826500},"returnOnAssets@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#877"}],"scale":100,"value":10.301245628341812},"#878":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"}],"rule":"trailing-year","value":1170244000},"#879":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q1","weight":0.5},{"ref":"totalAssets@2025Q1","weight":0.5}],"rule":"average-balance","value":15478589000},"returnOnAssets@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#878"},{"ref":"#879"}],"scale":100,"value":7.560404892203029},"#880":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"}],"rule":"trailing-year","value":1040972000},"#881":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q2","weight":0.5},{"ref":"totalAssets@2025Q2","weight":0.5}],"rule":"average-balance","value":15304947500},"returnOnAssets@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#880"},{"ref":"#881"}],"scale":100,"value":6.8015391754855745},"#882":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"}],"rule":"trailing-year","value":1126855000},"#883":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q3","weight":0.5},{"ref":"totalAssets@2025Q3","weight":0.5}],"rule":"average-balance","value":15812425500},"returnOnAssets@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#882"},{"ref":"#883"}],"scale":100,"value":7.126389306940925},"#884":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"}],"rule":"trailing-year","value":1185595000},"#885":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q4","weight":0.5},{"ref":"totalAssets@2025Q4","weight":0.5}],"rule":"average-balance","value":15677506500},"returnOnAssets@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#884"},{"ref":"#885"}],"scale":100,"value":7.562395206150928},"#886":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2024","weight":0.5},{"ref":"totalAssets@FY2025","weight":0.5}],"rule":"average-balance","value":15677506500},"returnOnAssets@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#886"}],"scale":100,"value":7.562395206150928},"#887":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"}],"rule":"trailing-year","value":1371880000},"#888":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q1","weight":0.5},{"ref":"totalAssets@2026Q1","weight":0.5}],"rule":"average-balance","value":16325323500},"returnOnAssets@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#887"},{"ref":"#888"}],"scale":100,"value":8.403386309618918},"#889":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q2"},{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"}],"rule":"trailing-year","value":1607241000},"#890":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q2","weight":0.5},{"ref":"totalAssets@2026Q2","weight":0.5}],"rule":"average-balance","value":16331018500},"returnOnAssets@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#889"},{"ref":"#890"}],"scale":100,"value":9.841645822641128},"#891":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"}],"rule":"trailing-year","value":832605000},"#892":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q1","weight":0.5},{"ref":"totalAssets@2018Q1","weight":0.5}],"rule":"average-balance","value":6838424000},"returnOnAssets@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#891"},{"ref":"#892"}],"scale":100,"value":12.175393043777339},"#893":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"}],"rule":"trailing-year","value":497354000},"#894":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q1","weight":0.5},{"ref":"totalAssets@2017Q1","weight":0.5}],"rule":"average-balance","value":6547838500},"returnOnAssets@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#893"},{"ref":"#894"}],"scale":100,"value":7.595697419843204},"#895":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"}],"rule":"trailing-year","value":509858000},"#896":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q2","weight":0.5},{"ref":"totalAssets@2017Q2","weight":0.5}],"rule":"average-balance","value":6649903000},"returnOnAssets@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#895"},{"ref":"#896"}],"scale":100,"value":7.667149430600717},"#897":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"}],"rule":"trailing-year","value":506457000},"#898":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q3","weight":0.5},{"ref":"totalAssets@2017Q3","weight":0.5}],"rule":"average-balance","value":6874149500},"returnOnAssets@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#897"},{"ref":"#898"}],"scale":100,"value":7.367558706717101},"#899":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"}],"rule":"trailing-year","value":805796000},"#900":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q4","weight":0.5},{"ref":"totalAssets@2017Q4","weight":0.5}],"rule":"average-balance","value":6639732000},"returnOnAssets@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#899"},{"ref":"#900"}],"scale":100,"value":12.135971753076781},"#901":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2008","weight":0.5},{"ref":"totalAssets@FY2009","weight":0.5}],"rule":"average-balance","value":5191724500},"returnOnAssets@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2009"},{"ref":"#901"}],"scale":100,"value":-0.15763548316171244},"#902":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2010Q2"},{"ref":"netIncome@2010Q1"},{"ref":"netIncome@2009Q4"},{"ref":"netIncome@2009Q3"}],"rule":"trailing-year","value":209845000},"#903":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2009Q2","weight":0.5},{"ref":"totalAssets@2010Q2","weight":0.5}],"rule":"average-balance","value":5213808500},"returnOnAssets@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#902"},{"ref":"#903"}],"scale":100,"value":4.024793008795777},"#904":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2010Q3"},{"ref":"netIncome@2010Q2"},{"ref":"netIncome@2010Q1"},{"ref":"netIncome@2009Q4"}],"rule":"trailing-year","value":159568000},"#905":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2009Q3","weight":0.5},{"ref":"totalAssets@2010Q3","weight":0.5}],"rule":"average-balance","value":5359711500},"returnOnAssets@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#904"},{"ref":"#905"}],"scale":100,"value":2.977175170715812},"#906":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2010Q4"},{"ref":"netIncome@2010Q3"},{"ref":"netIncome@2010Q2"},{"ref":"netIncome@2010Q1"}],"rule":"trailing-year","value":140709000},"#907":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2009Q4","weight":0.5},{"ref":"totalAssets@2010Q4","weight":0.5}],"rule":"average-balance","value":5359903000},"returnOnAssets@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#906"},{"ref":"#907"}],"scale":100,"value":2.6252154190103814},"#908":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2009","weight":0.5},{"ref":"totalAssets@FY2010","weight":0.5}],"rule":"average-balance","value":5359903000},"returnOnAssets@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"#908"}],"scale":100,"value":2.6252154190103814},"#909":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q1"},{"ref":"netIncome@2010Q4"},{"ref":"netIncome@2010Q3"},{"ref":"netIncome@2010Q2"}],"rule":"trailing-year","value":181643000},"returnOnAssets@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#909"},{"ref":"totalAssets@2011Q1"}],"scale":100,"value":3.116940835900855},"#910":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"},{"ref":"netIncome@2010Q4"},{"ref":"netIncome@2010Q3"}],"rule":"trailing-year","value":231146000},"#911":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q2","weight":0.5},{"ref":"totalAssets@2011Q2","weight":0.5}],"rule":"average-balance","value":5723129000},"returnOnAssets@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#910"},{"ref":"#911"}],"scale":100,"value":4.038804646898575},"#912":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"},{"ref":"netIncome@2010Q4"}],"rule":"trailing-year","value":252262000},"#913":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q3","weight":0.5},{"ref":"totalAssets@2011Q3","weight":0.5}],"rule":"average-balance","value":5806970000},"returnOnAssets@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#912"},{"ref":"#913"}],"scale":100,"value":4.344124388450432},"#914":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"}],"rule":"trailing-year","value":270249000},"#915":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q4","weight":0.5},{"ref":"totalAssets@2011Q4","weight":0.5}],"rule":"average-balance","value":5784580000},"returnOnAssets@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#914"},{"ref":"#915"}],"scale":100,"value":4.6718862907938},"#916":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2010","weight":0.5},{"ref":"totalAssets@FY2011","weight":0.5}],"rule":"average-balance","value":5784580000},"returnOnAssets@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"#916"}],"scale":100,"value":4.59310788337269},"#917":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"}],"rule":"trailing-year","value":206123000},"#918":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q1","weight":0.5},{"ref":"totalAssets@2012Q1","weight":0.5}],"rule":"average-balance","value":5935616000},"returnOnAssets@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#917"},{"ref":"#918"}],"scale":100,"value":3.472647152376434},"#919":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"}],"rule":"trailing-year","value":146718000},"#920":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q2","weight":0.5},{"ref":"totalAssets@2012Q2","weight":0.5}],"rule":"average-balance","value":5935916500},"returnOnAssets@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#919"},{"ref":"#920"}],"scale":100,"value":2.471699189164807},"#921":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"}],"rule":"trailing-year","value":112966000},"#922":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q3","weight":0.5},{"ref":"totalAssets@2012Q3","weight":0.5}],"rule":"average-balance","value":5889498500},"returnOnAssets@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#921"},{"ref":"#922"}],"scale":100,"value":1.9180920073245626},"#923":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"}],"rule":"trailing-year","value":142281000},"#924":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q4","weight":0.5},{"ref":"totalAssets@2012Q4","weight":0.5}],"rule":"average-balance","value":5897321000},"returnOnAssets@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#923"},{"ref":"#924"}],"scale":100,"value":2.412637874044842},"#925":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2011","weight":0.5},{"ref":"totalAssets@FY2012","weight":0.5}],"rule":"average-balance","value":5897321000},"returnOnAssets@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"#925"}],"scale":100,"value":2.412637874044842},"#926":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"}],"rule":"trailing-year","value":141756000},"#927":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q1","weight":0.5},{"ref":"totalAssets@2013Q1","weight":0.5}],"rule":"average-balance","value":6000100500},"returnOnAssets@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#926"},{"ref":"#927"}],"scale":100,"value":2.3625604271128458},"#928":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"}],"rule":"trailing-year","value":125724000},"#929":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q2","weight":0.5},{"ref":"totalAssets@2013Q2","weight":0.5}],"rule":"average-balance","value":5853645000},"returnOnAssets@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#928"},{"ref":"#929"}],"scale":100,"value":2.147789966764298},"#930":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"}],"rule":"trailing-year","value":170709000},"#931":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q3","weight":0.5},{"ref":"totalAssets@2013Q3","weight":0.5}],"rule":"average-balance","value":5824910500},"returnOnAssets@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#930"},{"ref":"#931"}],"scale":100,"value":2.9306716386457783},"#932":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"}],"rule":"trailing-year","value":163516000},"#933":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q4","weight":0.5},{"ref":"totalAssets@2013Q4","weight":0.5}],"rule":"average-balance","value":5851975000},"returnOnAssets@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#932"},{"ref":"#933"}],"scale":100,"value":2.7942019574588066},"#934":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2012","weight":0.5},{"ref":"totalAssets@FY2013","weight":0.5}],"rule":"average-balance","value":5851975000},"returnOnAssets@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"#934"}],"scale":100,"value":2.7942019574588066},"#935":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"}],"rule":"trailing-year","value":155962000},"#936":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q1","weight":0.5},{"ref":"totalAssets@2014Q1","weight":0.5}],"rule":"average-balance","value":5935215500},"returnOnAssets@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#935"},{"ref":"#936"}],"scale":100,"value":2.6277394645569316},"#937":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"}],"rule":"trailing-year","value":199030000},"#938":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q2","weight":0.5},{"ref":"totalAssets@2014Q2","weight":0.5}],"rule":"average-balance","value":5860556000},"returnOnAssets@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#937"},{"ref":"#938"}],"scale":100,"value":3.396094158984233},"#939":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"}],"rule":"trailing-year","value":235597000},"#940":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q3","weight":0.5},{"ref":"totalAssets@2014Q3","weight":0.5}],"rule":"average-balance","value":6726294000},"returnOnAssets@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#939"},{"ref":"#940"}],"scale":100,"value":3.502627152485455},"#941":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"}],"rule":"trailing-year","value":91650000},"#942":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q4","weight":0.5},{"ref":"totalAssets@2014Q4","weight":0.5}],"rule":"average-balance","value":6560846500},"returnOnAssets@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#941"},{"ref":"#942"}],"scale":100,"value":1.3969234000521122},"#943":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2013","weight":0.5},{"ref":"totalAssets@FY2014","weight":0.5}],"rule":"average-balance","value":6560846500},"returnOnAssets@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"#943"}],"scale":100,"value":1.3969234000521122},"#944":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"}],"rule":"trailing-year","value":84906000},"#945":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q1","weight":0.5},{"ref":"totalAssets@2015Q1","weight":0.5}],"rule":"average-balance","value":6324847500},"returnOnAssets@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#944"},{"ref":"#945"}],"scale":100,"value":1.3424197184200883},"#946":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"}],"rule":"trailing-year","value":43890000},"#947":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q2","weight":0.5},{"ref":"totalAssets@2015Q2","weight":0.5}],"rule":"average-balance","value":6405982500},"returnOnAssets@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#946"},{"ref":"#947"}],"scale":100,"value":0.6851408039282031},"#948":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"}],"rule":"trailing-year","value":15100000},"#949":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q3","weight":0.5},{"ref":"totalAssets@2015Q3","weight":0.5}],"rule":"average-balance","value":7210412000},"returnOnAssets@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#948"},{"ref":"#949"}],"scale":100,"value":0.20941937853204504},"#950":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"}],"rule":"trailing-year","value":-145170000},"#951":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q4","weight":0.5},{"ref":"totalAssets@2015Q4","weight":0.5}],"rule":"average-balance","value":6717620500},"returnOnAssets@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#950"},{"ref":"#951"}],"scale":100,"value":-2.1610330622279124},"#952":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2014","weight":0.5},{"ref":"totalAssets@FY2015","weight":0.5}],"rule":"average-balance","value":6717620500},"returnOnAssets@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#952"}],"scale":100,"value":-2.1610330622279124},"#953":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"}],"rule":"trailing-year","value":-110806000},"#954":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q1","weight":0.5},{"ref":"totalAssets@2016Q1","weight":0.5}],"rule":"average-balance","value":6563740000},"returnOnAssets@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#953"},{"ref":"#954"}],"scale":100,"value":-1.6881534003479723},"#955":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"}],"rule":"trailing-year","value":4312000},"#956":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q2","weight":0.5},{"ref":"totalAssets@2016Q2","weight":0.5}],"rule":"average-balance","value":6728219500},"returnOnAssets@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#955"},{"ref":"#956"}],"scale":100,"value":0.06408827773826345},"#957":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"}],"rule":"trailing-year","value":99858000},"#958":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q3","weight":0.5},{"ref":"totalAssets@2016Q3","weight":0.5}],"rule":"average-balance","value":6815051500},"returnOnAssets@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#957"},{"ref":"#958"}],"scale":100,"value":1.4652567188964016},"#959":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"}],"rule":"trailing-year","value":360006000},"#960":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q4","weight":0.5},{"ref":"totalAssets@2016Q4","weight":0.5}],"rule":"average-balance","value":6312907000},"returnOnAssets@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#959"},{"ref":"#960"}],"scale":100,"value":5.702697663691228},"#961":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2015","weight":0.5},{"ref":"equity@FY2016","weight":0.5}],"rule":"average-balance","value":2661285000},"returnOnEquity@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#961"}],"scale":100,"value":13.527525236868657},"#962":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2016","weight":0.5},{"ref":"equity@FY2017","weight":0.5}],"rule":"average-balance","value":2986263500},"returnOnEquity@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#962"}],"scale":100,"value":26.983419246158284},"#963":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q2","weight":0.5},{"ref":"equity@2018Q2","weight":0.5}],"rule":"average-balance","value":3258380000},"returnOnEquity@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#817"},{"ref":"#963"}],"scale":100,"value":31.98614035195404},"#964":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q3","weight":0.5},{"ref":"equity@2018Q3","weight":0.5}],"rule":"average-balance","value":3412309000},"returnOnEquity@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#819"},{"ref":"#964"}],"scale":100,"value":37.77864196941133},"#965":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q4","weight":0.5},{"ref":"equity@2018Q4","weight":0.5}],"rule":"average-balance","value":3485528500},"returnOnEquity@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#821"},{"ref":"#965"}],"scale":100,"value":36.029112945138735},"#966":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2017","weight":0.5},{"ref":"equity@FY2018","weight":0.5}],"rule":"average-balance","value":3485528500},"returnOnEquity@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#966"}],"scale":100,"value":36.029112945138735},"#967":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q1","weight":0.5},{"ref":"equity@2019Q1","weight":0.5}],"rule":"average-balance","value":3580832500},"returnOnEquity@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#824"},{"ref":"#967"}],"scale":100,"value":34.49357097825715},"#968":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q2","weight":0.5},{"ref":"equity@2019Q2","weight":0.5}],"rule":"average-balance","value":3748435000},"returnOnEquity@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#826"},{"ref":"#968"}],"scale":100,"value":28.52739876775241},"#969":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q3","weight":0.5},{"ref":"equity@2019Q3","weight":0.5}],"rule":"average-balance","value":3887789000},"returnOnEquity@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#828"},{"ref":"#969"}],"scale":100,"value":21.19541466885163},"#970":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q4","weight":0.5},{"ref":"equity@2019Q4","weight":0.5}],"rule":"average-balance","value":3848615000},"returnOnEquity@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#830"},{"ref":"#970"}],"scale":100,"value":17.61412871903269},"#971":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2018","weight":0.5},{"ref":"equity@FY2019","weight":0.5}],"rule":"average-balance","value":3848615000},"returnOnEquity@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#971"}],"scale":100,"value":17.61412871903269},"#972":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q1","weight":0.5},{"ref":"equity@2020Q1","weight":0.5}],"rule":"average-balance","value":3902226500},"returnOnEquity@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#833"},{"ref":"#972"}],"scale":100,"value":17.013594674732488},"#973":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q2","weight":0.5},{"ref":"equity@2020Q2","weight":0.5}],"rule":"average-balance","value":3947929500},"returnOnEquity@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#835"},{"ref":"#973"}],"scale":100,"value":13.828210458165477},"#974":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q3","weight":0.5},{"ref":"equity@2020Q3","weight":0.5}],"rule":"average-balance","value":3972109500},"returnOnEquity@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#837"},{"ref":"#974"}],"scale":100,"value":12.527272976739438},"#975":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q4","weight":0.5},{"ref":"equity@2020Q4","weight":0.5}],"rule":"average-balance","value":4055426500},"returnOnEquity@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#839"},{"ref":"#975"}],"scale":100,"value":14.075658873363874},"#976":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2019","weight":0.5},{"ref":"equity@FY2020","weight":0.5}],"rule":"average-balance","value":4055426500},"returnOnEquity@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#976"}],"scale":100,"value":14.075658873363874},"#977":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q1","weight":0.5},{"ref":"equity@2021Q1","weight":0.5}],"rule":"average-balance","value":4263254000},"returnOnEquity@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#842"},{"ref":"#977"}],"scale":100,"value":19.204743606644126},"#978":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q2","weight":0.5},{"ref":"equity@2021Q2","weight":0.5}],"rule":"average-balance","value":4420723000},"returnOnEquity@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#844"},{"ref":"#978"}],"scale":100,"value":32.84949090906623},"#979":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q3","weight":0.5},{"ref":"equity@2021Q3","weight":0.5}],"rule":"average-balance","value":4739799000},"returnOnEquity@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#846"},{"ref":"#979"}],"scale":100,"value":49.539379201523104},"#980":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q4","weight":0.5},{"ref":"equity@2021Q4","weight":0.5}],"rule":"average-balance","value":5149184500},"returnOnEquity@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#848"},{"ref":"#980"}],"scale":100,"value":63.054916754293814},"#981":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2020","weight":0.5},{"ref":"equity@FY2021","weight":0.5}],"rule":"average-balance","value":5149184500},"returnOnEquity@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#981"}],"scale":100,"value":62.418932551358374},"#982":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q1","weight":0.5},{"ref":"equity@2022Q1","weight":0.5}],"rule":"average-balance","value":5660921500},"returnOnEquity@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#851"},{"ref":"#982"}],"scale":100,"value":69.16564732437996},"#983":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q2","weight":0.5},{"ref":"equity@2022Q2","weight":0.5}],"rule":"average-balance","value":6117262500},"returnOnEquity@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#853"},{"ref":"#983"}],"scale":100,"value":72.13625375729748},"#984":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q3","weight":0.5},{"ref":"equity@2022Q3","weight":0.5}],"rule":"average-balance","value":6599461000},"returnOnEquity@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#855"},{"ref":"#984"}],"scale":100,"value":65.56489992137237},"#985":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q4","weight":0.5},{"ref":"equity@2022Q4","weight":0.5}],"rule":"average-balance","value":7011529500},"returnOnEquity@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#857"},{"ref":"#985"}],"scale":100,"value":55.13913904234447},"#986":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2021","weight":0.5},{"ref":"equity@FY2022","weight":0.5}],"rule":"average-balance","value":7011529500},"returnOnEquity@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#986"}],"scale":100,"value":55.090319451697376},"#987":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q1","weight":0.5},{"ref":"equity@2023Q1","weight":0.5}],"rule":"average-balance","value":7435239000},"returnOnEquity@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#860"},{"ref":"#987"}],"scale":100,"value":45.67510203774216},"#988":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q2","weight":0.5},{"ref":"equity@2023Q2","weight":0.5}],"rule":"average-balance","value":7937172000},"returnOnEquity@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#862"},{"ref":"#988"}],"scale":100,"value":37.779274532541315},"#989":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q3","weight":0.5},{"ref":"equity@2023Q3","weight":0.5}],"rule":"average-balance","value":8224940500},"returnOnEquity@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#864"},{"ref":"#989"}],"scale":100,"value":32.358604904193534},"#990":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q4","weight":0.5},{"ref":"equity@2023Q4","weight":0.5}],"rule":"average-balance","value":8291308500},"returnOnEquity@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#866"},{"ref":"#990"}],"scale":100,"value":29.559652737562477},"#991":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2022","weight":0.5},{"ref":"equity@FY2023","weight":0.5}],"rule":"average-balance","value":8291308500},"returnOnEquity@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#991"}],"scale":100,"value":29.559652737562477},"#992":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q1","weight":0.5},{"ref":"equity@2024Q1","weight":0.5}],"rule":"average-balance","value":8498382500},"returnOnEquity@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#869"},{"ref":"#992"}],"scale":100,"value":28.2125804528097},"#993":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q2","weight":0.5},{"ref":"equity@2024Q2","weight":0.5}],"rule":"average-balance","value":8721379500},"returnOnEquity@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#871"},{"ref":"#993"}],"scale":100,"value":23.086989850630854},"#994":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q3","weight":0.5},{"ref":"equity@2024Q3","weight":0.5}],"rule":"average-balance","value":8797583500},"returnOnEquity@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#873"},{"ref":"#994"}],"scale":100,"value":19.938554717894977},"#995":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q4","weight":0.5},{"ref":"equity@2024Q4","weight":0.5}],"rule":"average-balance","value":8721174500},"returnOnEquity@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#875"},{"ref":"#995"}],"scale":100,"value":17.62530952683036},"#996":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2023","weight":0.5},{"ref":"equity@FY2024","weight":0.5}],"rule":"average-balance","value":8721174500},"returnOnEquity@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#996"}],"scale":100,"value":17.62530952683036},"#997":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q1","weight":0.5},{"ref":"equity@2025Q1","weight":0.5}],"rule":"average-balance","value":8769614500},"returnOnEquity@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#878"},{"ref":"#997"}],"scale":100,"value":13.344303788952184},"#998":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q2","weight":0.5},{"ref":"equity@2025Q2","weight":0.5}],"rule":"average-balance","value":8825913000},"returnOnEquity@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#880"},{"ref":"#998"}],"scale":100,"value":11.794496501381783},"#999":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q3","weight":0.5},{"ref":"equity@2025Q3","weight":0.5}],"rule":"average-balance","value":8868593500},"returnOnEquity@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#882"},{"ref":"#999"}],"scale":100,"value":12.706129782586157},"#1000":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q4","weight":0.5},{"ref":"equity@2025Q4","weight":0.5}],"rule":"average-balance","value":8781609500},"returnOnEquity@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#884"},{"ref":"#1000"}],"scale":100,"value":13.500885002914329},"#1001":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2024","weight":0.5},{"ref":"equity@FY2025","weight":0.5}],"rule":"average-balance","value":8781609500},"returnOnEquity@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#1001"}],"scale":100,"value":13.500885002914329},"#1002":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q1","weight":0.5},{"ref":"equity@2026Q1","weight":0.5}],"rule":"average-balance","value":8827429000},"returnOnEquity@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#887"},{"ref":"#1002"}],"scale":100,"value":15.541104890223417},"#1003":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q2","weight":0.5},{"ref":"equity@2026Q2","weight":0.5}],"rule":"average-balance","value":8961318000},"returnOnEquity@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#889"},{"ref":"#1003"}],"scale":100,"value":17.935319335838766},"#1004":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q1","weight":0.5},{"ref":"equity@2018Q1","weight":0.5}],"rule":"average-balance","value":3097802000},"returnOnEquity@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#891"},{"ref":"#1004"}],"scale":100,"value":26.877282666871544},"#1005":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q1","weight":0.5},{"ref":"equity@2017Q1","weight":0.5}],"rule":"average-balance","value":2732316500},"returnOnEquity@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#893"},{"ref":"#1005"}],"scale":100,"value":18.202649656436215},"#1006":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q2","weight":0.5},{"ref":"equity@2017Q2","weight":0.5}],"rule":"average-balance","value":2813253500},"returnOnEquity@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#895"},{"ref":"#1006"}],"scale":100,"value":18.12342897645022},"#1007":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q3","weight":0.5},{"ref":"equity@2017Q3","weight":0.5}],"rule":"average-balance","value":2887571500},"returnOnEquity@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#897"},{"ref":"#1007"}],"scale":100,"value":17.539202059585364},"#1008":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q4","weight":0.5},{"ref":"equity@2017Q4","weight":0.5}],"rule":"average-balance","value":2986263500},"returnOnEquity@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#899"},{"ref":"#1008"}],"scale":100,"value":26.983419246158284},"#1009":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2008","weight":0.5},{"ref":"equity@FY2009","weight":0.5}],"rule":"average-balance","value":1817789000},"returnOnEquity@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2009"},{"ref":"#1009"}],"scale":100,"value":-0.4502172694410628},"#1010":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2009Q2","weight":0.5},{"ref":"equity@2010Q2","weight":0.5}],"rule":"average-balance","value":2011041000},"returnOnEquity@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#902"},{"ref":"#1010"}],"scale":100,"value":10.434645539300293},"#1011":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2009Q3","weight":0.5},{"ref":"equity@2010Q3","weight":0.5}],"rule":"average-balance","value":2045879500},"returnOnEquity@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#904"},{"ref":"#1011"}],"scale":100,"value":7.799481836540226},"#1012":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2009Q4","weight":0.5},{"ref":"equity@2010Q4","weight":0.5}],"rule":"average-balance","value":2048067500},"returnOnEquity@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#906"},{"ref":"#1012"}],"scale":100,"value":6.870330201519237},"#1013":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2009","weight":0.5},{"ref":"equity@FY2010","weight":0.5}],"rule":"average-balance","value":2048067500},"returnOnEquity@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"#1013"}],"scale":100,"value":6.870330201519237},"returnOnEquity@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#909"},{"ref":"equity@2011Q1"}],"scale":100,"value":8.357550381890126},"#1014":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2010Q2","weight":0.5},{"ref":"equity@2011Q2","weight":0.5}],"rule":"average-balance","value":2186749000},"returnOnEquity@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#910"},{"ref":"#1014"}],"scale":100,"value":10.570303221814667},"#1015":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2010Q3","weight":0.5},{"ref":"equity@2011Q3","weight":0.5}],"rule":"average-balance","value":2202622000},"returnOnEquity@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#912"},{"ref":"#1015"}],"scale":100,"value":11.452804884360548},"#1016":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2010Q4","weight":0.5},{"ref":"equity@2011Q4","weight":0.5}],"rule":"average-balance","value":2204405500},"returnOnEquity@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#914"},{"ref":"#1016"}],"scale":100,"value":12.259495814177564},"#1017":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2010","weight":0.5},{"ref":"equity@FY2011","weight":0.5}],"rule":"average-balance","value":2204405500},"returnOnEquity@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"#1017"}],"scale":100,"value":12.052773412151257},"#1018":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q1","weight":0.5},{"ref":"equity@2012Q1","weight":0.5}],"rule":"average-balance","value":2259812000},"returnOnEquity@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#917"},{"ref":"#1018"}],"scale":100,"value":9.121245484137619},"#1019":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q2","weight":0.5},{"ref":"equity@2012Q2","weight":0.5}],"rule":"average-balance","value":2323624000},"returnOnEquity@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#919"},{"ref":"#1019"}],"scale":100,"value":6.314188526198731},"#1020":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q3","weight":0.5},{"ref":"equity@2012Q3","weight":0.5}],"rule":"average-balance","value":2332296500},"returnOnEquity@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#921"},{"ref":"#1020"}],"scale":100,"value":4.843552267046665},"#1021":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q4","weight":0.5},{"ref":"equity@2012Q4","weight":0.5}],"rule":"average-balance","value":2346891500},"returnOnEquity@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#923"},{"ref":"#1021"}],"scale":100,"value":6.062529946527141},"#1022":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2011","weight":0.5},{"ref":"equity@FY2012","weight":0.5}],"rule":"average-balance","value":2346891500},"returnOnEquity@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"#1022"}],"scale":100,"value":6.062529946527141},"#1023":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q1","weight":0.5},{"ref":"equity@2013Q1","weight":0.5}],"rule":"average-balance","value":2392678500},"returnOnEquity@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#926"},{"ref":"#1023"}],"scale":100,"value":5.924573652498653},"#1024":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q2","weight":0.5},{"ref":"equity@2013Q2","weight":0.5}],"rule":"average-balance","value":2410174000},"returnOnEquity@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#928"},{"ref":"#1024"}],"scale":100,"value":5.216386866674356},"#1025":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q3","weight":0.5},{"ref":"equity@2013Q3","weight":0.5}],"rule":"average-balance","value":2427731000},"returnOnEquity@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#930"},{"ref":"#1025"}],"scale":100,"value":7.03162747437834},"#1026":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q4","weight":0.5},{"ref":"equity@2013Q4","weight":0.5}],"rule":"average-balance","value":2436848500},"returnOnEquity@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#932"},{"ref":"#1026"}],"scale":100,"value":6.710142218525279},"#1027":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2012","weight":0.5},{"ref":"equity@FY2013","weight":0.5}],"rule":"average-balance","value":2436848500},"returnOnEquity@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"#1027"}],"scale":100,"value":6.710142218525279},"#1028":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q1","weight":0.5},{"ref":"equity@2014Q1","weight":0.5}],"rule":"average-balance","value":2475814500},"returnOnEquity@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#935"},{"ref":"#1028"}],"scale":100,"value":6.299421867025982},"#1029":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q2","weight":0.5},{"ref":"equity@2014Q2","weight":0.5}],"rule":"average-balance","value":2642014500},"returnOnEquity@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#937"},{"ref":"#1029"}],"scale":100,"value":7.533266755348995},"#1030":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q3","weight":0.5},{"ref":"equity@2014Q3","weight":0.5}],"rule":"average-balance","value":2702043000},"returnOnEquity@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#939"},{"ref":"#1030"}],"scale":100,"value":8.719217273744349},"#1031":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q4","weight":0.5},{"ref":"equity@2014Q4","weight":0.5}],"rule":"average-balance","value":2645691000},"returnOnEquity@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#941"},{"ref":"#1031"}],"scale":100,"value":3.4641233613449187},"#1032":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2013","weight":0.5},{"ref":"equity@FY2014","weight":0.5}],"rule":"average-balance","value":2645691000},"returnOnEquity@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"#1032"}],"scale":100,"value":3.4641233613449187},"#1033":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q1","weight":0.5},{"ref":"equity@2015Q1","weight":0.5}],"rule":"average-balance","value":2654624500},"returnOnEquity@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#944"},{"ref":"#1033"}],"scale":100,"value":3.1984184580531068},"#1034":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q2","weight":0.5},{"ref":"equity@2015Q2","weight":0.5}],"rule":"average-balance","value":2816879000},"returnOnEquity@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#946"},{"ref":"#1034"}],"scale":100,"value":1.5581073947443251},"#1035":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q3","weight":0.5},{"ref":"equity@2015Q3","weight":0.5}],"rule":"average-balance","value":2870547000},"returnOnEquity@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#948"},{"ref":"#1035"}],"scale":100,"value":0.5260321464863665},"#1036":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q4","weight":0.5},{"ref":"equity@2015Q4","weight":0.5}],"rule":"average-balance","value":2670319000},"returnOnEquity@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#950"},{"ref":"#1036"}],"scale":100,"value":-5.436429130751795},"#1037":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2014","weight":0.5},{"ref":"equity@FY2015","weight":0.5}],"rule":"average-balance","value":2670319000},"returnOnEquity@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#1037"}],"scale":100,"value":-5.436429130751795},"#1038":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q1","weight":0.5},{"ref":"equity@2016Q1","weight":0.5}],"rule":"average-balance","value":2688959500},"returnOnEquity@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#953"},{"ref":"#1038"}],"scale":100,"value":-4.1207760845784405},"#1039":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q2","weight":0.5},{"ref":"equity@2016Q2","weight":0.5}],"rule":"average-balance","value":2748497000},"returnOnEquity@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#955"},{"ref":"#1039"}],"scale":100,"value":0.15688574519091708},"#1040":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q3","weight":0.5},{"ref":"equity@2016Q3","weight":0.5}],"rule":"average-balance","value":2827403500},"returnOnEquity@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#957"},{"ref":"#1040"}],"scale":100,"value":3.5317916243648986},"#1041":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q4","weight":0.5},{"ref":"equity@2016Q4","weight":0.5}],"rule":"average-balance","value":2661285000},"returnOnEquity@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#959"},{"ref":"#1041"}],"scale":100,"value":13.527525236868657},"#1042":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2016"},{"ref":"revenue@FY2015","weight":-1}],"value":12769000},"revenueGrowth@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"#1042"},{"ref":"revenue@FY2015"}],"scale":100,"rule":"year-on-year","value":0.16813680481606585},"#1043":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2017"},{"ref":"revenue@FY2016","weight":-1}],"value":1757033000},"revenueGrowth@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"#1043"},{"ref":"revenue@FY2016"}],"scale":100,"rule":"year-on-year","value":23.097034643586724},"#1044":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q2"},{"ref":"revenue@2017Q2","weight":-1}],"value":693102000},"revenueGrowth@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1044"},{"ref":"revenue@2017Q2"}],"scale":100,"rule":"year-on-year","value":28.991349886226736},"#1045":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q3"},{"ref":"revenue@2017Q3","weight":-1}],"value":777509000},"revenueGrowth@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1045"},{"ref":"revenue@2017Q3"}],"scale":100,"rule":"year-on-year","value":31.821016934724078},"#1046":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q4"},{"ref":"revenue@2017Q4","weight":-1}],"value":563105000},"revenueGrowth@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1046"},{"ref":"revenue@2017Q4"}],"scale":100,"rule":"year-on-year","value":24.100580403247783},"#1047":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2018"},{"ref":"revenue@FY2017","weight":-1}],"value":2437396000},"revenueGrowth@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"#1047"},{"ref":"revenue@FY2017"}],"scale":100,"rule":"year-on-year","value":26.02883979678805},"#1048":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q1"},{"ref":"revenue@2018Q1","weight":-1}],"value":217174000},"revenueGrowth@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1048"},{"ref":"revenue@2018Q1"}],"scale":100,"rule":"year-on-year","value":8.361490648793835},"#1049":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q2"},{"ref":"revenue@2018Q2","weight":-1}],"value":-317458000},"revenueGrowth@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1049"},{"ref":"revenue@2018Q2"}],"scale":100,"rule":"year-on-year","value":-10.294303627122448},"#1050":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q3"},{"ref":"revenue@2018Q3","weight":-1}],"value":-697612000},"revenueGrowth@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1050"},{"ref":"revenue@2018Q3"}],"scale":100,"rule":"year-on-year","value":-21.658975730628573},"#1051":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q4"},{"ref":"revenue@2018Q4","weight":-1}],"value":-552581000},"revenueGrowth@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1051"},{"ref":"revenue@2018Q4"}],"scale":100,"rule":"year-on-year","value":-19.0572509711738},"#1052":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2019"},{"ref":"revenue@FY2018","weight":-1}],"value":-1350477000},"revenueGrowth@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"#1052"},{"ref":"revenue@FY2018"}],"scale":100,"rule":"year-on-year","value":-11.443159996234408},"#1053":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q1"},{"ref":"revenue@2019Q1","weight":-1}],"value":-242942000},"revenueGrowth@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1053"},{"ref":"revenue@2019Q1"}],"scale":100,"rule":"year-on-year","value":-8.631842546027945},"#1054":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q2"},{"ref":"revenue@2019Q2","weight":-1}],"value":-673400000},"revenueGrowth@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1054"},{"ref":"revenue@2019Q2"}],"scale":100,"rule":"year-on-year","value":-24.342422038459144},"#1055":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q3"},{"ref":"revenue@2019Q3","weight":-1}],"value":-196055000},"revenueGrowth@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1055"},{"ref":"revenue@2019Q3"}],"scale":100,"rule":"year-on-year","value":-7.769850262297595},"#1056":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q4"},{"ref":"revenue@2019Q4","weight":-1}],"value":248956000},"revenueGrowth@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1056"},{"ref":"revenue@2019Q4"}],"scale":100,"rule":"year-on-year","value":10.607400160971237},"#1057":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2020"},{"ref":"revenue@FY2019","weight":-1}],"value":-863441000},"revenueGrowth@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"#1057"},{"ref":"revenue@FY2019"}],"scale":100,"rule":"year-on-year","value":-8.261698349996916},"#1058":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q1"},{"ref":"revenue@2020Q1","weight":-1}],"value":966081000},"revenueGrowth@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1058"},{"ref":"revenue@2020Q1"}],"scale":100,"rule":"year-on-year","value":37.56813027504098},"#1059":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q2"},{"ref":"revenue@2020Q2","weight":-1}],"value":2360592000},"revenueGrowth@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1059"},{"ref":"revenue@2020Q2"}],"scale":100,"rule":"year-on-year","value":112.7870331262267},"#1060":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q3"},{"ref":"revenue@2020Q3","weight":-1}],"value":2754252000},"revenueGrowth@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1060"},{"ref":"revenue@2020Q3"}],"scale":100,"rule":"year-on-year","value":118.34924356228709},"#1061":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q4"},{"ref":"revenue@2020Q4","weight":-1}],"value":2740234000},"revenueGrowth@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1061"},{"ref":"revenue@2020Q4"}],"scale":100,"rule":"year-on-year","value":105.55767637316306},"#1062":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2021"},{"ref":"revenue@FY2020","weight":-1}],"value":8821159000},"revenueGrowth@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"#1062"},{"ref":"revenue@FY2020"}],"scale":100,"rule":"year-on-year","value":92.00504062969905},"#1063":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q1"},{"ref":"revenue@2021Q1","weight":-1}],"value":1873176000},"revenueGrowth@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1063"},{"ref":"revenue@2021Q1"}],"scale":100,"rule":"year-on-year","value":52.95010070315536},"#1064":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q2"},{"ref":"revenue@2021Q2","weight":-1}],"value":1510947000},"revenueGrowth@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1064"},{"ref":"revenue@2021Q2"}],"scale":100,"rule":"year-on-year","value":33.92675426108933},"#1065":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q3"},{"ref":"revenue@2021Q3","weight":-1}],"value":357271000},"revenueGrowth@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1065"},{"ref":"revenue@2021Q3"}],"scale":100,"rule":"year-on-year","value":7.030850878760431},"#1066":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q4"},{"ref":"revenue@2021Q4","weight":-1}],"value":110530000},"revenueGrowth@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1066"},{"ref":"revenue@2021Q4"}],"scale":100,"rule":"year-on-year","value":2.0713268804183116},"#1067":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2022"},{"ref":"revenue@FY2021","weight":-1}],"value":3851924000},"revenueGrowth@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"#1067"},{"ref":"revenue@FY2021"}],"scale":100,"rule":"year-on-year","value":20.924305429182155},"#1068":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q1"},{"ref":"revenue@2022Q1","weight":-1}],"value":-517595000},"revenueGrowth@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1068"},{"ref":"revenue@2022Q1"}],"scale":100,"rule":"year-on-year","value":-9.565958903312099},"#1069":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"revenue@2022Q2","weight":-1}],"value":-882873000},"revenueGrowth@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1069"},{"ref":"revenue@2022Q2"}],"scale":100,"rule":"year-on-year","value":-14.802121819705683},"#1070":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q3"},{"ref":"revenue@2022Q3","weight":-1}],"value":-851690000},"revenueGrowth@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1070"},{"ref":"revenue@2022Q3"}],"scale":100,"rule":"year-on-year","value":-15.659673082789105},"#1071":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q4"},{"ref":"revenue@2022Q4","weight":-1}],"value":-1213300000},"revenueGrowth@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1071"},{"ref":"revenue@2022Q4"}],"scale":100,"rule":"year-on-year","value":-22.275779399833628},"#1072":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2023"},{"ref":"revenue@FY2022","weight":-1}],"value":-3465458000},"revenueGrowth@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"#1072"},{"ref":"revenue@FY2022"}],"scale":100,"rule":"year-on-year","value":-15.567553940397582},"#1073":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q1"},{"ref":"revenue@2023Q1","weight":-1}],"value":-199203000},"revenueGrowth@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1073"},{"ref":"revenue@2023Q1"}],"scale":100,"rule":"year-on-year","value":-4.071011929601987},"#1074":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"revenue@2023Q2","weight":-1}],"value":-448996000},"revenueGrowth@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1074"},{"ref":"revenue@2023Q2"}],"scale":100,"rule":"year-on-year","value":-8.835668870027924},"#1075":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"revenue@2023Q3","weight":-1}],"value":-245442000},"revenueGrowth@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1075"},{"ref":"revenue@2023Q3"}],"scale":100,"rule":"year-on-year","value":-5.350751037102874},"#1076":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"revenue@2023Q4","weight":-1}],"value":-361285000},"revenueGrowth@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1076"},{"ref":"revenue@2023Q4"}],"scale":100,"rule":"year-on-year","value":-8.534110576712983},"#1077":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"revenue@FY2023","weight":-1}],"value":-1254926000},"revenueGrowth@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"#1077"},{"ref":"revenue@FY2023"}],"scale":100,"rule":"year-on-year","value":-6.676801815941802},"#1078":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"revenue@2024Q1","weight":-1}],"value":-324808000},"revenueGrowth@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1078"},{"ref":"revenue@2024Q1"}],"scale":100,"rule":"year-on-year","value":-6.919637673857471},"#1079":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"revenue@2024Q2","weight":-1}],"value":-67511000},"revenueGrowth@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1079"},{"ref":"revenue@2024Q2"}],"scale":100,"rule":"year-on-year","value":-1.4572918991657913},"#1080":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"revenue@2024Q3","weight":-1}],"value":486600000},"revenueGrowth@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1080"},{"ref":"revenue@2024Q3"}],"scale":100,"rule":"year-on-year","value":11.207810918287308},"#1081":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"revenue@2024Q4","weight":-1}],"value":541910000},"revenueGrowth@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1081"},{"ref":"revenue@2024Q4"}],"scale":100,"rule":"year-on-year","value":13.995110711446745},"#1082":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"revenue@FY2024","weight":-1}],"value":636191000},"revenueGrowth@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"#1082"},{"ref":"revenue@FY2024"}],"scale":100,"rule":"year-on-year","value":3.6270060129791837},"#1083":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"revenue@2025Q1","weight":-1}],"value":835663000},"revenueGrowth@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1083"},{"ref":"revenue@2025Q1"}],"scale":100,"rule":"year-on-year","value":19.126246368038057},"#1084":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"revenue@2025Q2","weight":-1}],"value":1526434000},"revenueGrowth@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1084"},{"ref":"revenue@2025Q2"}],"scale":100,"rule":"year-on-year","value":33.43686468031639},"#1085":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q1"},{"ref":"revenue@2017Q1","weight":-1}],"value":229096000},"revenueGrowth@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1085"},{"ref":"revenue@2017Q1"}],"scale":100,"rule":"year-on-year","value":9.673779756576263},"#1086":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q1"},{"ref":"revenue@2016Q1","weight":-1}],"value":626915000},"revenueGrowth@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1086"},{"ref":"revenue@2016Q1"}],"scale":100,"rule":"year-on-year","value":36.00267845708467},"#1087":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q2"},{"ref":"revenue@2016Q2","weight":-1}],"value":366818000},"revenueGrowth@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1087"},{"ref":"revenue@2016Q2"}],"scale":100,"rule":"year-on-year","value":18.124296532144335},"#1088":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q3"},{"ref":"revenue@2016Q3","weight":-1}],"value":342072000},"revenueGrowth@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1088"},{"ref":"revenue@2016Q3"}],"scale":100,"rule":"year-on-year","value":16.278987869471905},"#1089":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q4"},{"ref":"revenue@2016Q4","weight":-1}],"value":425883000},"revenueGrowth@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1089"},{"ref":"revenue@2016Q4"}],"scale":100,"rule":"year-on-year","value":22.290583671273257},"#1090":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2009Q2"},{"ref":"revenue@2008Q2","weight":-1}],"value":-1611781000},"revenueGrowth@2009Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1090"},{"ref":"revenue@2008Q2"}],"scale":100,"rule":"year-on-year","value":-67.04749995736165},"#1091":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2009Q3"},{"ref":"revenue@2008Q3","weight":-1}],"value":-1391747000},"revenueGrowth@2009Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1091"},{"ref":"revenue@2008Q3"}],"scale":100,"rule":"year-on-year","value":-54.281510938425704},"#1092":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2009Q4"},{"ref":"revenue@2008Q4","weight":-1}],"value":-30632000},"revenueGrowth@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1092"},{"ref":"revenue@2008Q4"}],"scale":100,"rule":"year-on-year","value":-2.5306625557444673},"#1093":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2009"},{"ref":"revenue@FY2008","weight":-1}],"value":-4121715000},"revenueGrowth@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"#1093"},{"ref":"revenue@FY2008"}],"scale":100,"rule":"year-on-year","value":-51.00803524921227},"#1094":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q2"},{"ref":"revenue@2009Q2","weight":-1}],"value":840641000},"revenueGrowth@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1094"},{"ref":"revenue@2009Q2"}],"scale":100,"rule":"year-on-year","value":106.12036992620158},"#1095":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q3"},{"ref":"revenue@2009Q3","weight":-1}],"value":411968000},"revenueGrowth@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1095"},{"ref":"revenue@2009Q3"}],"scale":100,"rule":"year-on-year","value":35.14497575490789},"#1096":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q4"},{"ref":"revenue@2009Q4","weight":-1}],"value":348332000},"revenueGrowth@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1096"},{"ref":"revenue@2009Q4"}],"scale":100,"rule":"year-on-year","value":29.524615147287435},"#1097":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2010"},{"ref":"revenue@FY2009","weight":-1}],"value":2342081000},"revenueGrowth@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"#1097"},{"ref":"revenue@FY2009"}],"scale":100,"rule":"year-on-year","value":59.1612976235764},"#1098":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q1"},{"ref":"revenue@2010Q1","weight":-1}],"value":460179000},"revenueGrowth@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1098"},{"ref":"revenue@2010Q1"}],"scale":100,"rule":"year-on-year","value":29.5784778151293},"#1099":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q2"},{"ref":"revenue@2010Q2","weight":-1}],"value":446932000},"revenueGrowth@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1099"},{"ref":"revenue@2010Q2"}],"scale":100,"rule":"year-on-year","value":27.37213827299012},"#1100":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q3"},{"ref":"revenue@2010Q3","weight":-1}],"value":459291000},"revenueGrowth@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1100"},{"ref":"revenue@2010Q3"}],"scale":100,"rule":"year-on-year","value":28.992642175936332},"#1101":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q4"},{"ref":"revenue@2010Q4","weight":-1}],"value":330211000},"revenueGrowth@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1101"},{"ref":"revenue@2010Q4"}],"scale":100,"rule":"year-on-year","value":21.608772529110666},"#1102":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2011"},{"ref":"revenue@FY2010","weight":-1}],"value":1696613000},"revenueGrowth@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"#1102"},{"ref":"revenue@FY2010"}],"scale":100,"rule":"year-on-year","value":26.926573988709833},"#1103":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q1"},{"ref":"revenue@2011Q1","weight":-1}],"value":-33929000},"revenueGrowth@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1103"},{"ref":"revenue@2011Q1"}],"scale":100,"rule":"year-on-year","value":-1.6830119907597751},"#1104":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q2"},{"ref":"revenue@2011Q2","weight":-1}],"value":-169928000},"revenueGrowth@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1104"},{"ref":"revenue@2011Q2"}],"scale":100,"rule":"year-on-year","value":-8.17067207249399},"#1105":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q3"},{"ref":"revenue@2011Q3","weight":-1}],"value":-350065000},"revenueGrowth@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1105"},{"ref":"revenue@2011Q3"}],"scale":100,"rule":"year-on-year","value":-17.1310354277437},"#1106":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q4"},{"ref":"revenue@2011Q4","weight":-1}],"value":-153344000},"revenueGrowth@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1106"},{"ref":"revenue@2011Q4"}],"scale":100,"rule":"year-on-year","value":-8.25164326322615},"#1107":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2012"},{"ref":"revenue@FY2011","weight":-1}],"value":-707266000},"revenueGrowth@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"#1107"},{"ref":"revenue@FY2011"}],"scale":100,"rule":"year-on-year","value":-8.843588621444198},"#1108":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q1"},{"ref":"revenue@2012Q1","weight":-1}],"value":-186344000},"revenueGrowth@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1108"},{"ref":"revenue@2012Q1"}],"scale":100,"rule":"year-on-year","value":-9.401626606930236},"#1109":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q2"},{"ref":"revenue@2012Q2","weight":-1}],"value":-108463000},"revenueGrowth@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1109"},{"ref":"revenue@2012Q2"}],"scale":100,"rule":"year-on-year","value":-5.6792768678235355},"#1110":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q3"},{"ref":"revenue@2012Q3","weight":-1}],"value":218348000},"revenueGrowth@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1110"},{"ref":"revenue@2012Q3"}],"scale":100,"rule":"year-on-year","value":12.894135432475684},"#1111":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q4"},{"ref":"revenue@2012Q4","weight":-1}],"value":159149000},"revenueGrowth@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1111"},{"ref":"revenue@2012Q4"}],"scale":100,"rule":"year-on-year","value":9.33424672478198},"#1112":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2013"},{"ref":"revenue@FY2012","weight":-1}],"value":82690000},"revenueGrowth@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"#1112"},{"ref":"revenue@FY2012"}],"scale":100,"rule":"year-on-year","value":1.1342571445580374},"#1113":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q1"},{"ref":"revenue@2013Q1","weight":-1}],"value":34386000},"revenueGrowth@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1113"},{"ref":"revenue@2013Q1"}],"scale":100,"rule":"year-on-year","value":1.9149121009346848},"#1114":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q2"},{"ref":"revenue@2013Q2","weight":-1}],"value":268421000},"revenueGrowth@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1114"},{"ref":"revenue@2013Q2"}],"scale":100,"rule":"year-on-year","value":14.901184673631862},"#1115":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q3"},{"ref":"revenue@2013Q3","weight":-1}],"value":427278000},"revenueGrowth@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1115"},{"ref":"revenue@2013Q3"}],"scale":100,"rule":"year-on-year","value":22.350238369483687},"#1116":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q4"},{"ref":"revenue@2013Q4","weight":-1}],"value":652943000},"revenueGrowth@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1116"},{"ref":"revenue@2013Q4"}],"scale":100,"rule":"year-on-year","value":35.02631226027948},"#1117":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2014"},{"ref":"revenue@FY2013","weight":-1}],"value":1383028000},"revenueGrowth@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"#1117"},{"ref":"revenue@FY2013"}],"scale":100,"rule":"year-on-year","value":18.758202308880435},"#1118":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q1"},{"ref":"revenue@2014Q1","weight":-1}],"value":217353000},"revenueGrowth@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1118"},{"ref":"revenue@2014Q1"}],"scale":100,"rule":"year-on-year","value":11.876680935608341},"#1119":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q2"},{"ref":"revenue@2014Q2","weight":-1}],"value":-64754000},"revenueGrowth@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1119"},{"ref":"revenue@2014Q2"}],"scale":100,"rule":"year-on-year","value":-3.1285737821903137},"#1120":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q3"},{"ref":"revenue@2014Q3","weight":-1}],"value":-388093000},"revenueGrowth@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1120"},{"ref":"revenue@2014Q3"}],"scale":100,"rule":"year-on-year","value":-16.59214815118837},"#1121":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q4"},{"ref":"revenue@2014Q4","weight":-1}],"value":-926047000},"revenueGrowth@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1121"},{"ref":"revenue@2014Q4"}],"scale":100,"rule":"year-on-year","value":-36.79033710713112},"#1122":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2015"},{"ref":"revenue@FY2014","weight":-1}],"value":-1161541000},"revenueGrowth@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"#1122"},{"ref":"revenue@FY2014"}],"scale":100,"rule":"year-on-year","value":-13.265730556768695},"#1123":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q1"},{"ref":"revenue@2015Q1","weight":-1}],"value":-306134000},"revenueGrowth@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1123"},{"ref":"revenue@2015Q1"}],"scale":100,"rule":"year-on-year","value":-14.952074180621121},"#1124":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q2"},{"ref":"revenue@2015Q2","weight":-1}],"value":18895000},"revenueGrowth@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1124"},{"ref":"revenue@2015Q2"}],"scale":100,"rule":"year-on-year","value":0.9423907248204078},"#1125":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q3"},{"ref":"revenue@2015Q3","weight":-1}],"value":150387000},"revenueGrowth@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1125"},{"ref":"revenue@2015Q3"}],"scale":100,"rule":"year-on-year","value":7.708505153714418},"#1126":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q4"},{"ref":"revenue@2015Q4","weight":-1}],"value":319550000},"revenueGrowth@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1126"},{"ref":"revenue@2015Q4"}],"scale":100,"rule":"year-on-year","value":20.084271604969306},"totalAssets@FY2008":{"kind":"filed","concept":"Assets","filing":67,"unit":"USD","end":"2008-12-31","value":5253577000},"equity@FY2008":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":64,"unit":"USD","end":"2008-12-31","value":1632313000},"revenue@2008Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":65,"unit":"USD","start":"2008-04-01","end":"2008-06-30","value":2403939000},"revenue@2008Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":66,"unit":"USD","start":"2008-07-01","end":"2008-09-30","value":2563943000},"#1127":{"kind":"filed","concept":"SalesRevenueNet","filing":64,"unit":"USD","start":"2008-01-01","end":"2008-12-31","value":8080521000},"#1128":{"kind":"filed","concept":"SalesRevenueNet","filing":66,"unit":"USD","start":"2008-01-01","end":"2008-09-30","value":6870087000},"revenue@2008Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#1127"},{"ref":"#1128","weight":-1}],"rule":"quarter-from-ytd","value":1210434000},"revenue@FY2008":{"kind":"filed","concept":"SalesRevenueNet","filing":64,"unit":"USD","start":"2008-01-01","end":"2008-12-31","value":8080521000}},"quality":[{"metric":"revenue","periodKey":"FY2016","rule":"period-consistency","severity":"warning","message":"Quarters sum to 7.7771e+9 but the year reports 7.6072e+9 (2.18% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"revenue","periodKey":"FY2017","rule":"period-consistency","severity":"warning","message":"Quarters sum to 9.5388e+9 but the year reports 9.3642e+9 (1.83% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"netIncome","periodKey":"FY2011","rule":"period-consistency","severity":"warning","message":"Quarters sum to 2.7025e+8 but the year reports 2.6569e+8 (1.69% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"netIncome","periodKey":"FY2021","rule":"period-consistency","severity":"warning","message":"Quarters sum to 3.2468e+9 but the year reports 3.2141e+9 (1.01% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"totalAssets","periodKey":"2011Q1","rule":"accounting-identity","severity":"warning","message":"Assets 5.8276e+9 ≠ liabilities + mezzanine + equity 5.7733e+9 (0.93% apart)."},{"metric":"totalAssets","periodKey":"2013Q1","rule":"accounting-identity","severity":"warning","message":"Assets 5.9566e+9 ≠ liabilities + mezzanine + equity 5.9891e+9 (0.54% apart)."},{"metric":"totalAssets","periodKey":"2013Q2","rule":"accounting-identity","severity":"warning","message":"Assets 5.7359e+9 ≠ liabilities + mezzanine + equity 5.7742e+9 (0.66% apart)."},{"metric":"totalAssets","periodKey":"2013Q3","rule":"accounting-identity","severity":"warning","message":"Assets 5.8743e+9 ≠ liabilities + mezzanine + equity 5.9190e+9 (0.76% apart)."},{"metric":"grossProfit","periodKey":"FY2016","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 1.3349e+9 ≠ revenue − cost 1.1649e+9 (12.73% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"FY2017","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 1.5820e+9 ≠ revenue − cost 1.4074e+9 (11.04% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2018Q1","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 4.6342e+8 ≠ revenue − cost 4.5685e+8 (1.42% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2018Q2","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 6.5208e+8 ≠ revenue − cost 6.4538e+8 (1.03% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2018Q4","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 5.2124e+8 ≠ revenue − cost 5.1693e+8 (0.83% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"FY2018","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 2.3228e+9 ≠ revenue − cost 2.3026e+9 (0.87% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2019Q1","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 4.3357e+8 ≠ revenue − cost 4.3062e+8 (0.68% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2019Q2","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 4.2117e+8 ≠ revenue − cost 4.1702e+8 (0.99% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2019Q3","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 3.5984e+8 ≠ revenue − cost 3.5627e+8 (0.99% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2019Q4","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 3.1641e+8 ≠ revenue − cost 3.1322e+8 (1.01% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"FY2019","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 1.5310e+9 ≠ revenue − cost 1.5171e+9 (0.91% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2020Q1","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 4.1523e+8 ≠ revenue − cost 4.1167e+8 (0.86% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2020Q3","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 2.9282e+8 ≠ revenue − cost 2.8921e+8 (1.23% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2020Q4","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 4.4225e+8 ≠ revenue − cost 4.3697e+8 (1.20% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"FY2020","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 1.4347e+9 ≠ revenue − cost 1.4209e+9 (0.96% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2021Q1","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 8.0027e+8 ≠ revenue − cost 7.9329e+8 (0.87% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2021Q2","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 1.1997e+9 ≠ revenue − cost 1.1879e+9 (0.98% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2021Q4","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 1.7618e+9 ≠ revenue − cost 1.7874e+9 (1.43% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2022Q1","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 1.7825e+9 ≠ revenue − cost 1.6234e+9 (8.93% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2022Q2","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 1.8833e+9 ≠ revenue − cost 1.6350e+9 (13.19% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2022Q3","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 1.4644e+9 ≠ revenue − cost 1.2515e+9 (14.54% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2022Q4","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 9.8755e+8 ≠ revenue − cost 1.6080e+9 (38.58% apart) — check whether revenue includes a component outside the cost base."},{"metric":"dilutedShares","periodKey":"2012Q3","rule":"per-share-consistency","severity":"warning","message":"Earnings per share times the share count gives 1.320e+7 against net income 6.105e+6 — usually the two-class method, where diluted EPS uses income available to common shareholders rather than the whole."},{"metric":"dilutedShares","periodKey":"2014Q4","rule":"per-share-consistency","severity":"warning","message":"Earnings per share times the share count gives -4.610e+7 against net income -9.605e+7 — usually the two-class method, where diluted EPS uses income available to common shareholders rather than the whole."},{"metric":"dilutedShares","periodKey":"2016Q4","rule":"per-share-consistency","severity":"warning","message":"Earnings per share times the share count gives 1.964e+7 against net income 3.832e+6 — usually the two-class method, where diluted EPS uses income available to common shareholders rather than the whole."},{"metric":"operatingExpenses","periodKey":"2015Q4","rule":"identity-conflict","severity":"info","message":"Reported operatingExpenses disagrees with grossProfit - operatingIncome in 47 of 73 period(s), by up to 80.4% — this issuer means something different by it, so the missing periods are left empty rather than inferred."},{"metric":"dilutedShares","periodKey":"FY2014","rule":"identity-conflict","severity":"info","message":"Reported dilutedShares disagrees with netIncome / dilutedEps in 39 of 72 period(s), by up to 43.5% — this issuer means something different by it, so the missing periods are left empty rather than inferred."}]}