{"schemaVersion":2,"ticker":"TDW","company":{"ticker":"TDW","name":"TIDEWATER INC","exchange":"NYSE","cik":98222,"sic":"4400","sicDescription":"Water Transportation","fiscalYearEnd":"1231"},"updatedAt":"2026-09-11T02:29:51.574Z","filingsThrough":"Q2 2026","annual":{"keys":["FY2018","FY2019","FY2020","FY2021","FY2022","FY2023","FY2024","FY2025"],"labels":["2018","2019","2020","2021","2022","2023","2024","2025"],"series":{"totalDebt":[439004000,288934000,192731000,167885000,169036000,734438000,637096000,654893000],"revenue":[406520000,486549000,397038000,371033000,647684000,1009985000,1345835000,1352786000],"costOfRevenue":[400454000,479655000,426708000,null,null,null,null,null],"cash":[371791000,218290000,149933000,149037000,164192000,274437000,324918000,578761000],"currentAssets":[683302000,537296000,388649000,342672000,377908000,591135000,698662000,914135000],"totalAssets":[1827739000,1579528000,1251177000,1095780000,1297656000,2062774000,2074904000,2386911000],"currentLiabilities":[158355000,185677000,183179000,157942000,194787000,328731000,331613000,315237000],"totalLiabilities":[682816000,563118000,427905000,394011000,431666000,1025077000,963719000,1025657000],"grossProfit":[6066000,6894000,-29670000,null,null,null,null,null],"operatingExpenses":[110023000,110538000,74948000,68690000,107601000,95310000,110817000,134531000],"operatingIncome":[-107497000,-86604000,-186802000,-95016000,26708000,182215000,311348000,282596000],"pretaxIncome":[-153519000,-113495000,-197661000,-123785000,-2307000,138929000,229488000,220245000],"interestExpense":[30439000,29068000,24156000,15607000,17413000,48742000,73218000,66120000],"netIncome":[-171517000,-141743000,-196242000,-128969000,-21749000,97185000,180656000,334661000],"dilutedEps":[-6.45,-3.71,-4.86,-3.14,-0.49,1.84,3.4,6.64],"equity":[1144923000,1016410000,823272000,701769000,865990000,1037697000,1111185000,1361254000],"operatingCashFlow":[3941000,-31423000,3986000,15006000,40226000,104194000,282472000,379108000],"depreciationAndAmortization":[51332000,77045000,73030000,73223000,83522000,128777000,156166000,151095000],"capex":[21391000,17998000,14900000,8951000,16637000,31588000,27580000,25761000],"dilutedShares":[26589883,38204934,null,null,44132000,52937000,53071000,50432000],"sharesOutstanding":[36978280,39941327,40704984,41307617,50554179,52259303,51461472,49566334],"totalCosts":[514017000,573153000,583840000,466049000,620976000,827770000,1034487000,1070190000],"freeCashFlow":[-17450000,-49421000,-10914000,6055000,23589000,72606000,254892000,353347000],"capexOutflow":[-21391000,-17998000,-14900000,-8951000,-16637000,-31588000,-27580000,-25761000],"operatingMargin":[-26.443225425563316,-17.799646078812206,-47.04889708289887,-25.60850382580525,4.123615837352783,18.041357049857176,23.13418806911694,20.889926418517046],"netMargin":[-42.19152809209879,-29.132317608298447,-49.426503256615234,-34.759441882527966,-3.3579646864829145,9.622420134952499,13.423339413821159,24.738650459126575],"currentRatio":[4.315001105111932,2.8937132762808533,2.121689713340503,2.1696065644350457,1.9401089395082833,1.7982332058734953,2.1068595018892506,2.8998340930791753],"netDebt":[67213000,70644000,42798000,18848000,4844000,460001000,312178000,76132000],"grossMargin":[1.4921775066417395,1.416917926046503,-7.4728363531954125,null,null,null,null,null],"ebit":[-123080000,-84427000,-173505000,-108178000,15106000,187671000,302706000,286365000],"fcfMargin":[-4.292531732756076,-10.157455878030785,-2.748855273298777,1.6319303134761598,3.642053841070646,7.188819635935187,18.939320198984273,26.119948018385763],"ebitda":[-71748000,-7382000,-100475000,-34955000,98628000,316448000,458872000,437460000],"debtToCapital":[27.716176313681125,22.134701657187684,18.96953060177972,19.30480397951369,16.331570414656248,41.44368233797087,36.441281464478536,32.48240331682164],"returnOnAssets":[-9.562365812606242,-8.320040666023532,-13.865238518319641,-10.990316396934412,-1.817387220715323,5.78408120389355,8.732240643181997,15.001115017095062],"revenueGrowth":[null,19.68636229459806,-18.39711930350283,-6.549750905454898,74.56237046300464,55.93792651972258,33.25296910350153,0.5164823325296108],"returnOnEquity":[-15.830874714507168,-13.116257420767646,-21.334339304292808,-16.913512489172422,-2.7745335858381295,10.210186863701859,16.81395255765556,27.07132511661562]}},"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":{"totalDebt":[null,null,null,300000000,300000000,390000000,700000000,700000000,700000000,825000000,825000000,950000000,950000000,890000000,930000000,1000000000,1475062000,1445628000,1464018000,1514870000,1511355000,1506223000,1491332000,1534476000,1543529000,1498379000,1451734000,2052270000,null,null,2043001000,2040525000,90969000,450851000,448160000,447944000,444849000,442972000,439004000,437393000,434913000,429594000,288934000,282119000,282652000,255755000,192731000,166538000,155967000,155134000,167885000,167997000,168279000,168649000,169036000,169423000,182014000,743670000,734438000,723338000,710991000,650457000,637096000,636036000,625240000,655642000,654893000,654376000,653203000],"revenue":[326609000,295524000,286505000,null,262525000,267100000,271775000,253988000,254607000,250894000,272111000,289395000,294448000,311918000,309466000,328333000,334085000,367937000,365248000,367833000,385677000,397524000,387554000,324762000,304774000,271923000,218191000,184174000,167925000,143722000,129215000,160749000,151369000,74300000,104453000,91493000,105601000,99192000,110234000,122149000,125859000,119765000,118777000,116368000,102344000,86467000,91859000,83504000,89953000,92401000,105175000,105729000,163447000,191762000,186746000,193104000,214961000,299262000,302658000,321164000,339230000,340356000,345085000,333444000,341431000,341113000,336798000,326222000,342287000],"costOfRevenue":[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,276245000,278530000,284541000,null,309468000,306612000,305653000,null,271570000,246839000,209554000,null,191594000,165154000,155268000,null,195984000,75222000,null,92636000,97954000,96340000,113524000,117839000,117538000,118288000,125991000,119983000,101776000,null,null,100352000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null],"cash":[314906000,295655000,336573000,223070000,122877000,51653000,308041000,245720000,196423000,302186000,188347000,320710000,240574000,136729000,54187000,40569000,64813000,45534000,114146000,60359000,53451000,124315000,77388000,78568000,102984000,88216000,47980000,678438000,668660000,674923000,649804000,706404000,560866000,459978000,432035000,442472000,459286000,461088000,371791000,391060000,369549000,359332000,218290000,187802000,203119000,192243000,149933000,131858000,131157000,127414000,149037000,136234000,87981000,115014000,164192000,165145000,171261000,275070000,274437000,280853000,315897000,280840000,324918000,341799000,369405000,428225000,578761000,552280000,613544000],"currentAssets":[null,null,null,585627000,498648000,415371000,653030000,579147000,563593000,658043000,538371000,694100000,639563000,541781000,489984000,508090000,619173000,681755000,803911000,820209000,871294000,896905000,873111000,868815000,834812000,786559000,745201000,1323314000,1281154000,1248528000,1164504000,1141287000,1118916000,871201000,845184000,816069000,797331000,768387000,683302000,674118000,669878000,644941000,537296000,518193000,473767000,440815000,388649000,363742000,355163000,350093000,342672000,309191000,329783000,346713000,377908000,396436000,410492000,575366000,591135000,615509000,646945000,625971000,698662000,698198000,724507000,800330000,914135000,899614000,967385000],"totalAssets":[null,null,null,3293357000,3323482000,3428593000,3755540000,3748116000,3776930000,3896207000,3877867000,4061618000,4042264000,4022088000,4055664000,4168055000,4697042000,4754579000,4847445000,4885829000,4930844000,5002465000,4716626000,4748766000,4713484000,4607665000,4480515000,4983793000,4877858000,4688262000,4315199000,4190699000,3884669000,1812852000,1759595000,1686048000,1643542000,1590909000,1827739000,1809298000,1792270000,1754021000,1579528000,1553124000,1415675000,1350774000,1251177000,1188930000,1151733000,1123073000,1095780000,1054130000,1282735000,1283061000,1297656000,1327147000,1344164000,2071555000,2062774000,2077816000,2089748000,2047131000,2074904000,2066166000,2074372000,2128880000,2386911000,2340670000,2366260000],"currentLiabilities":[null,null,null,204712000,205231000,214198000,198588000,183589000,193230000,211862000,206779000,238929000,321156000,263441000,263924000,266629000,291306000,301307000,339169000,401681000,409773000,421979000,446038000,482234000,492230000,452594000,407072000,2452374000,2431983000,2421555000,2340910000,2328713000,260172000,259185000,220132000,197217000,169121000,153707000,158355000,156081000,154349000,159853000,185677000,189635000,162159000,163294000,183179000,172648000,162660000,299880000,157942000,125499000,187621000,184403000,194787000,215343000,206443000,332484000,328731000,339137000,340224000,273573000,331613000,337544000,343074000,276460000,315237000,269925000,270075000],"totalLiabilities":[null,null,null,829327000,849337000,948768000,1249402000,1234172000,1248787000,1383647000,1376643000,1535261000,1556187000,1501811000,1529353000,1606299000,2111575000,2120012000,2207457000,2200458000,2207782000,2225741000,2207861000,2268051000,2256316000,2203673000,2104583000,2678239000,2658863000,2645499000,2567635000,2539640000,2827585000,770038000,737651000,700567000,668016000,647001000,682816000,681613000,676731000,676257000,563118000,554228000,525675000,497197000,427905000,400219000,391995000,388461000,394011000,364388000,441088000,435962000,431666000,453734000,451637000,1040031000,1025077000,1022663000,1010761000,933291000,963719000,955801000,938145000,989856000,1025657000,976681000,977974000],"grossProfit":[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57840000,89407000,80707000,null,76209000,90912000,81901000,null,33204000,25084000,8637000,null,-23669000,-21432000,-26053000,null,-44615000,-922000,null,-1143000,7647000,2852000,-3290000,4310000,8321000,1477000,-7214000,-3615000,568000,null,null,-16848000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null],"operatingExpenses":[34388000,37686000,33676000,null,32775000,37919000,33238000,null,37581000,37773000,40425000,null,40664000,41867000,46339000,null,50480000,46038000,45723000,null,51060000,46762000,46642000,null,43953000,44886000,35598000,null,37047000,32954000,34151000,null,41832000,16246000,null,23565000,24425000,25546000,36487000,30791000,23990000,32414000,23343000,21479000,17923000,18327000,17219000,16043000,16787000,18045000,17641000,18217000,27804000,27267000,28633000,23545000,26013000,21001000,24724000,25329000,26329000,28471000,30688000,29094000,31213000,35256000,38968000,33559000,34845000],"operatingIncome":[56206000,72027000,66493000,null,45267000,26892000,42602000,24575000,31461000,-5481000,41191000,46383000,49487000,57197000,40974000,58574000,43425000,76565000,20488000,61063000,66004000,84723000,-213580000,25672000,14089000,-17644000,-9400000,-56569000,-66135000,-155344000,-287034000,-69340000,-244048000,-5782000,-18091000,-12194000,-140000,-25086000,-70077000,-9620000,-4394000,-22551000,-50039000,-18533000,-117745000,-25176000,-25348000,-26301000,-20159000,-21564000,-26992000,-7310000,1840000,19060000,13118000,24499000,38947000,55674000,63095000,81898000,78127000,69946000,81377000,75047000,80922000,62651000,63976000,58984000,62528000],"pretaxIncome":[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57491000,81892000,-221051000,null,-4877000,-32611000,-24282000,null,-84647000,-174055000,-299657000,null,-1648143000,-10782000,null,-35708000,-5385000,-29905000,-82521000,-15456000,-10011000,-28735000,-59293000,-23695000,-107934000,-32128000,-33904000,-33518000,-23621000,-25520000,-41126000,-7053000,-18395000,11262000,11879000,22787000,33212000,34809000,48121000,59815000,57804000,58874000,52995000,68429000,78286000,20693000,52837000,40879000,46144000],"interestExpense":[77000,450000,583000,null,1073000,1686000,3646000,null,4061000,4766000,6027000,null,7587000,7148000,7183000,null,8913000,9918000,12250000,null,13129000,12559000,12239000,null,13182000,13247000,13312000,null,16954000,18477000,18587000,null,10605000,5240000,null,7599000,7547000,7585000,7708000,7736000,7582000,7468000,6282000,6142000,5959000,6071000,5984000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null],"netIncome":[44482000,98185000,59896000,null,39831000,19403000,34363000,12019000,24558000,-4876000,34087000,33642000,32856000,41356000,29947000,46591000,30083000,54172000,12583000,43417000,43673000,60907000,-160694000,-9076000,-15052000,-43835000,-19509000,-81787000,-89097000,-178490000,-297676000,-94855000,-1646909000,-15693000,-23573000,-39172000,-10940000,-30896000,-90509000,-21731000,-15959000,-44200000,-59853000,-18445000,-110623000,-37927000,-29247000,-35315000,-29462000,-26258000,-37934000,-12168000,-25581000,5380000,10620000,10738000,22584000,26199000,37664000,47026000,50354000,46371000,36905000,42653000,72930000,-806000,219884000,6140000,21662000],"dilutedEps":[0.86,1.9,1.16,null,0.77,0.38,0.67,0.23,0.48,-0.1,0.67,0.66,0.65,0.83,0.61,0.95,0.61,1.09,0.25,0.88,0.88,1.22,-3.31,-0.19,-0.32,-0.93,-0.42,-1.74,-1.89,-3.79,-6.32,-2.01,-34.95,-0.81,-1.02,-1.67,-0.44,-1.16,-2.83,-0.58,-0.42,-1.15,-1.52,-0.46,-2.74,-0.94,-0.71,-0.87,-0.72,-0.64,-0.9199999999999999,-0.29,-0.61,0.1,0.2197656602073006,0.21,0.43,0.49,0.7029729829687299,0.89,0.94,0.87,0.6990572110105637,0.83,1.46,-0.02,4.40231289386816,0.12,0.43],"equity":[null,null,null,2464030000,2474145000,2479825000,2506138000,2513944000,2528143000,2512560000,2501224000,2526357000,2486077000,2520277000,2526311000,2561756000,2585467000,2634567000,2639988000,2685371000,2723062000,2776724000,2508765000,2480715000,2457168000,2403992000,2375932000,2305554000,2218995000,2042763000,1747564000,1651059000,1057084000,1042814000,1021944000,985481000,975526000,943908000,1144923000,1127685000,1115539000,1077764000,1016410000,998896000,890000000,853577000,823272000,788711000,759738000,734612000,701769000,689742000,841647000,847099000,865990000,873413000,892527000,1031524000,1037697000,1055153000,1078987000,1113840000,1111185000,1110365000,1136227000,1139024000,1361254000,1363989000,1388286000],"operatingCashFlow":[70415000,null,null,null,52754000,null,null,null,26518000,null,null,null,69080000,null,null,null,3595000,null,null,null,30945000,null,null,null,92697000,null,null,null,-10903000,null,null,null,-21587000,-17809000,null,-5984000,22967000,5247000,-18289000,-3157000,-17566000,-15981000,5281000,-27525000,14702000,14629000,2180000,5716000,4851000,-2499000,6938000,-11624000,-21603000,28113000,45340000,12794000,9741000,34939000,46720000,54765000,78645000,49023000,100039000,80411000,73658000,72079000,152960000,19179000,67043000],"depreciationAndAmortization":[31649000,32260000,32734000,null,34963000,35832000,35058000,null,33749000,33807000,35215000,null,35784000,36047000,37181000,null,40108000,42056000,42391000,null,43111000,43708000,43331000,null,45657000,45979000,45422000,null,44552000,43845000,41302000,null,47447000,8138000,null,11380000,11192000,11377000,17383000,19034000,19548000,19047000,19416000,17285000,16986000,19343000,19416000,18470000,18224000,17911000,18618000,17673000,22614000,22252000,20983000,21048000,21096000,43845000,42788000,38811000,39380000,39239000,38736000,39014000,36909000,37334000,37838000,38497000,38096000],"capex":[92172000,null,null,null,141148000,null,null,null,69652000,null,null,null,77432000,null,null,null,156434000,null,null,null,39874000,null,null,null,92598000,null,null,null,7578000,null,null,null,2265000,589000,null,1677000,4098000,3341000,12275000,3116000,5757000,5058000,4067000,2449000,1626000,607000,10218000,1196000,665000,722000,6368000,1229000,4151000,6328000,4929000,8651000,8849000,5702000,8386000,10942000,6392000,5712000,4534000,10266000,5226000,5122000,5147000,14885000,14923000],"dilutedShares":[51561572,51605466,51654252,null,51562208,51157167,51359698,null,51593788,51296924,51242749,null,50367751,49625070,49384285,null,49558001,49723119,49830266,null,49863024,49812927,48481722,null,46981747,46942950,46943705,null,47067715,47067864,47068079,null,47121330,19389031,null,23425000,25654000,26615000,31140532,37179000,37571000,38537000,39518736,null,40306000,40405000,null,null,40899000,41132000,null,41412000,41814000,51520000,48818000,51972000,52005000,53610000,54077000,52900000,53347000,53083000,52822000,51678000,50011000,49498000,49985000,49838000,50127000],"sharesOutstanding":[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20738076,22115916,23988075,26085274,26815991,36978280,37381954,37845158,39110938,39941327,40259917,40335963,40460982,40704984,40731777,41000575,41277377,41307617,41716885,42029882,46494323,50554179,50780847,50895235,52839862,52259303,52759223,52487862,52322461,51461472,50852297,49481018,49562017,49566334,49728717,49754957],"totalCosts":[270403000,223497000,220012000,null,217258000,240208000,229173000,229413000,223146000,256375000,230920000,243012000,244961000,254721000,268492000,269759000,290660000,291372000,344760000,306770000,319673000,312801000,601134000,299090000,290685000,289567000,227591000,240743000,234060000,299066000,416249000,230089000,395417000,80082000,122544000,103687000,105741000,124278000,180311000,131769000,130253000,142316000,168816000,134901000,220089000,111643000,117207000,109805000,110112000,113965000,132167000,113039000,161607000,172702000,173628000,168605000,176014000,243588000,239563000,239266000,261103000,270410000,263708000,258397000,260509000,278462000,272822000,267238000,279759000],"freeCashFlow":[-21757000,null,null,null,-88394000,null,null,null,-43134000,null,null,null,-8352000,null,null,null,-152839000,null,null,null,-8929000,null,null,null,99000,null,null,null,-18481000,null,null,null,-23852000,-18398000,null,-7661000,18869000,1906000,-30564000,-6273000,-23323000,-21039000,1214000,-29974000,13076000,14022000,-8038000,4520000,4186000,-3221000,570000,-12853000,-25754000,21785000,40411000,4143000,892000,29237000,38334000,43823000,72253000,43311000,95505000,70145000,68432000,66957000,147813000,4294000,52120000],"capexOutflow":[-92172000,null,null,null,-141148000,null,null,null,-69652000,null,null,null,-77432000,null,null,null,-156434000,null,null,null,-39874000,null,null,null,-92598000,null,null,null,-7578000,null,null,null,-2265000,-589000,null,-1677000,-4098000,-3341000,-12275000,-3116000,-5757000,-5058000,-4067000,-2449000,-1626000,-607000,-10218000,-1196000,-665000,-722000,-6368000,-1229000,-4151000,-6328000,-4929000,-8651000,-8849000,-5702000,-8386000,-10942000,-6392000,-5712000,-4534000,-10266000,-5226000,-5122000,-5147000,-14885000,-14923000],"operatingMargin":[17.20895627493425,24.37263978560117,23.20832097171079,null,17.242929244833828,10.06813927368027,15.675466838377334,9.675653967903996,12.356690900093085,-2.184587913620892,15.13757253473766,16.027574768050588,16.806702711514426,18.33719118486269,13.240226713112262,17.839815065802096,12.998189083616445,20.809268978113103,5.609339407744875,16.60074000973268,17.113802482388113,21.312675461104234,-55.10973954597295,7.904865717048176,4.622769658829165,-6.4886015526454175,-4.308152031935323,-30.714976055252098,-39.383653416703886,-108.08644466400412,-222.13674882947026,-43.135571605422115,-161.22719975688548,-7.781965006729476,-17.319751467167052,-13.327795569059928,-0.13257450213539645,-25.29034599564481,-63.571130504200156,-7.875627307632483,-3.4912084157668497,-18.829374191124284,-42.12852656659118,-15.926199642513406,-115.04826858438209,-29.116310268657408,-27.594465430714465,-31.49669476911286,-22.41059219814792,-23.33740976829255,-25.663893510815306,-6.913902524378364,1.125747184102492,9.939404052940624,7.024514581302946,12.686945894440301,18.11817027274715,18.603765262545863,20.846962578223604,25.50036741353327,23.030687144415293,20.550835008050395,23.581726241360823,22.50662779957054,23.700835600750956,18.366640966483246,18.99536220523875,18.08093874723348,18.267711014441097],"netMargin":[13.619343006469508,33.2240359497029,20.905743355264306,null,15.172269307684981,7.264320479221266,12.643915003219576,4.732113328188733,9.645453581401926,-1.9434502220061063,12.526873224529695,11.624941688695383,11.158506765201325,13.258612840554248,9.67699197973283,14.190166690524558,9.004594639088854,14.723172717068412,3.445056509549676,11.803454284960837,11.32372425630774,15.321590646099356,-41.463641195807554,-2.7946619370492853,-4.938741493696969,-16.120372311279297,-8.941248722449597,-44.40746250828022,-53.05761500669942,-124.19114679728922,-230.3726347560268,-59.008143129972815,-1088.00943389994,-21.121130551816957,-22.568044958019396,-42.814204365361284,-10.359750381151693,-31.14767319945157,-82.1062467115409,-17.790567258020943,-12.680062609745827,-36.90560681334279,-50.39106897800079,-15.850577478344563,-108.08938481982334,-43.86297662692125,-31.839014141238202,-42.29138723893466,-32.75265972229942,-28.417441369682145,-36.06750653672451,-11.50866838804869,-15.65094495463361,2.8055610600640377,5.686868795047819,5.560734112188251,10.506091802699094,8.75453615895102,12.444409201144527,14.642363403121147,14.843616425434073,13.624264005923209,10.69446658069751,12.79165317114718,21.36009911226573,-0.23628533653070977,65.28661096562331,1.8821538706770236,6.328607279855794],"currentRatio":[null,null,null,2.8607360584626207,2.429691420886708,1.9391917758335746,3.2883658629927286,3.1545844249927826,2.916695130155773,3.1059982441400535,2.6036057820184837,2.905047106044055,1.99144029692735,2.0565553577461366,1.8565344568891045,1.9056066669417056,2.1255071986158884,2.262659015555563,2.3702372563530276,2.041941241930786,2.1262845526669643,2.1254730685650234,1.957481201153265,1.8016460888282453,1.6959795217682792,1.7378909132688458,1.8306368406571811,0.5396052967451131,0.5267939784118557,0.5155893630332575,0.4974578262299704,0.49009345505435836,4.30067801300678,3.361309489360881,3.8394417894717714,4.137924215458099,4.714559398300625,4.999037129083256,4.315001105111932,4.319026659234628,4.340021639272039,4.0345880277504955,2.8937132762808533,2.7325810108893402,2.9216201382593625,2.699517434810832,2.121689713340503,2.1068416662805247,2.1834685847780646,1.1674436441243163,2.1696065644350457,2.463692937792333,1.7577083588724076,1.8801917539302506,1.9401089395082833,1.8409514123978954,1.9884035787117993,1.730507332683678,1.7982332058734953,1.8149273007663569,1.9015266412716327,2.288131504205459,2.1068595018892506,2.0684651482473395,2.111809697033293,2.894921507632207,2.8998340930791753,3.3328294896730575,3.581912431731926],"netDebt":[null,null,null,76930000,177123000,338347000,391959000,454280000,503577000,522814000,636653000,629290000,709426000,753271000,875813000,959431000,1410249000,1400094000,1349872000,1454511000,1457904000,1381908000,1413944000,1455908000,1440545000,1410163000,1403754000,1373832000,null,null,1393197000,1334121000,-469897000,-9127000,16125000,5472000,-14437000,-18116000,67213000,46333000,65364000,70262000,70644000,94317000,79533000,63512000,42798000,34680000,24810000,27720000,18848000,31763000,80298000,53635000,4844000,4278000,10753000,468600000,460001000,442485000,395094000,369617000,312178000,294237000,255835000,227417000,76132000,102096000,39659000],"grossMargin":[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.312959276830746,24.2995404104507,22.096493341510424,null,19.75979900279249,22.86956259244725,21.132796977969523,null,10.894630119367138,9.224670219142919,3.958458414875041,null,-14.094982879261575,-14.912122013331292,-20.162519831288936,null,-29.47433093962436,-1.240915208613728,null,-1.2492759008885925,7.241408698781261,2.8752318735381888,-2.9845601175680825,3.528477515165904,6.611366688119244,1.2332484448712062,-6.073566431211431,-3.1065241303451123,0.5549910107089815,null,null,-20.176278980647634,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null],"ebit":[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70620000,94451000,-208812000,null,8305000,-19364000,-10970000,null,-67693000,-155578000,-281070000,null,-1637538000,-5542000,null,-28109000,2162000,-22320000,-74813000,-7720000,-2429000,-21267000,-53011000,-17553000,-101975000,-26057000,-27920000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null],"fcfMargin":[-6.661482077958659,null,null,null,-33.67069802875917,null,null,null,-16.941403810578656,null,null,null,-2.8364940498831714,null,null,null,-45.74853704895461,null,null,null,-2.3151497237325533,null,null,null,0.03248308582753122,null,null,null,-11.005508411493226,null,null,null,-15.757519703506,-24.76177658142665,null,-8.373318177346901,17.868202005662827,1.9215259295104443,-27.72647277609449,-5.135531195507126,-18.531054592838018,-17.56690184945518,1.0220833999848455,-25.757940327237726,12.77651840850465,16.216591300727444,-8.750367410923262,5.412914351408316,4.6535412937867555,-3.485893009815911,0.5419538863798431,-12.156551182740781,-15.756789662704119,11.360436374255588,21.639553189894293,2.1454760129256774,0.41495899256144136,9.769700128983967,12.66578117875622,13.645053617466466,21.29911859210565,12.725205373197475,27.67579002274802,21.036515876728927,20.04270262512777,19.628979253209348,43.88773092476796,1.3162815506005112,15.226987878593109],"ebitda":[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,113731000,138159000,-165481000,null,53962000,26615000,34452000,null,-23141000,-111733000,-239768000,null,-1590091000,2596000,null,-16729000,13354000,-10943000,-57430000,11314000,17119000,-2220000,-33595000,-268000,-84989000,-6714000,-8504000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null],"debtToCapital":[null,null,null,10.85371721725162,10.814142735869972,13.58967881316805,21.833121344121807,21.78009324369062,21.68429341575017,24.71865674324956,24.802899624318748,27.327458025743617,27.647808823841842,26.097586794269205,26.90730087657042,28.07603889766733,36.32684312807519,35.43036546047432,35.672901063010144,36.0662638167667,35.69216258105897,35.1679112536298,37.28239590189938,38.21676229100932,38.581502173246314,38.39663117627719,37.927394918992405,47.09391659690708,null,null,53.897004800075976,55.27505266032142,7.9237631015292855,30.184211319137827,30.484918073823348,31.24990843608839,31.319123470914374,31.94018227964929,27.716176313681125,27.94704161709512,28.050723272955242,28.499798986040474,22.134701657187684,22.0230832581976,24.103655645494147,23.054865450559436,18.96953060177972,17.433988415585883,17.03245040706341,17.435762565945787,19.30480397951369,19.58602791758332,16.662507946126745,16.603429197005557,16.331570414656248,16.2463704743603,16.93876734345176,41.89232275458345,41.44368233797087,40.671445624408555,39.72065578459624,36.8677722628333,36.441281464478536,36.419814235104084,35.49541376591216,36.5328144624125,32.48240331682164,32.421093310674735,31.996400666376356],"returnOnAssets":[null,null,null,null,null,null,null,2.9998268828127297,2.544725573670936,1.8038444735692443,1.723686422065534,2.238514141454754,2.4480528299975672,3.585140487945953,3.473888234633481,3.6635720520122734,3.3864702757862006,3.6641016458753644,3.221998068315237,3.0982283404558753,3.195820972537481,3.2915706847278745,-0.26551454919144785,-1.3532483721422643,-2.5696969244513457,-4.758666115858995,-1.9021563331474423,-3.2916933768395342,-4.88415489719791,-7.936443562863607,-14.712847643750127,-14.390289947388911,-50.62306798027555,-63.22402591309736,-58.63672085012266,-58.71775660922616,-3.233523467175909,-6.1450260461883195,-9.562365812606242,-8.816065705655463,-9.260984011930804,-10.308078195956268,-8.320040666023532,-8.235551635101126,-14.533977359337518,-14.612752210693461,-13.865238518319641,-15.543968134836147,-10.278927229330126,-9.724287718682683,-10.990316396934412,-9.435503285690086,-8.374807144723201,-5.843647943132011,-1.817387220715323,0.09717475119442215,3.7551500838060385,4.18176029685663,5.78408120389355,7.8399089799213675,9.391213286770308,8.809362986156264,8.732240643181997,8.507903750547179,9.551069613747924,7.264444466262182,15.001115017095062,13.531159317024732,11.11913799657346],"revenueGrowth":[null,null,null,null,-19.621014730151344,-9.618169759478079,-5.14127153103785,null,-3.016093705361389,-6.067390490453017,0.12363168061815255,13.940422382159777,15.648037956536932,24.322622302645748,13.727853706759374,13.454966395411105,13.461460088029131,17.95952782462058,18.025243483936837,12.030469066466054,15.442776538904779,8.04132229158796,6.1070834063430945,-11.70938985898492,-20.976879616881483,-31.595828176411988,-43.70049077031845,-43.289547422420114,-44.901796084967884,-47.14606708516749,-40.778950552497584,-12.718950557624852,-9.859163316956977,-48.30297379663517,-19.16340982084124,-43.08331622591742,-30.236045689672252,33.502018842530276,5.534546638200921,33.506388466877254,19.18353045899186,20.740583918057908,7.749877533247451,-4.7327444350751975,-18.683606257796427,-27.8027804450382,-22.66263670575953,-28.241440945964523,-12.107207066364422,6.862733759700235,14.49612993827496,26.61549147346234,81.70266694829522,107.53238601313839,77.55740432612312,82.64052435944727,31.517250240139006,56.05907322618662,62.06933481841646,66.31659623829647,57.81002135271049,13.731780179240927,14.018132677807959,3.8235916852449314,0.6488223329304654,0.2224141780958755,-2.4014373270353717,-2.16588092753206,0.2507095137816995],"returnOnEquity":[null,null,null,null,null,null,null,4.2433327293392855,3.612067118086763,2.646590757724014,2.627651046598988,3.468483330658229,3.817503021407118,5.640595950156939,5.481851444097356,5.925575945345553,5.835579854971188,6.238520506149168,5.55248544460938,5.345973139205512,5.796144280270486,5.9349977667066875,-0.49320680172461173,-2.523767509871109,-4.78415051069161,-8.827235463206245,-3.5814708670773236,-6.693439085851631,-10.017957030154852,-16.591109696846353,-31.38356384970423,-33.367832537576966,-135.4014967282535,-133.2089913815147,-128.6170684468144,-130.87963770699477,-8.794407190754743,-10.527995361203027,-15.830874714507168,-14.582479559107044,-15.216647976031354,-17.05509103356034,-13.116257420767646,-13.02155901891346,-23.24771545205553,-23.491242613293043,-21.334339304292808,-23.843272039100317,-15.996600672349185,-15.147063731079866,-16.913512489172422,-14.315233558320758,-12.731604205109951,-8.889487396875914,-2.7745335858381295,0.14803394417060367,5.6882412030165375,7.467277894500386,10.210186863701859,13.841683406219959,16.357276691923058,16.912281552221444,16.81395255765556,16.28090830923594,17.953931313182384,13.46570409931536,27.07132511661562,24.099057774271586,19.558623782091832]}},"filings":[{"accn":"0001564590-17-001170","filed":"2017-02-08","form":"10-Q"},{"accn":"0001564590-17-016833","filed":"2017-08-09","form":"10-Q"},{"accn":"0001564590-17-012484","filed":"2017-06-13","form":"10-K"},{"accn":"0001564590-20-008191","filed":"2020-03-02","form":"10-K"},{"accn":"0001193125-14-395974","filed":"2014-11-04","form":"10-Q"},{"accn":"0001193125-15-039130","filed":"2015-02-09","form":"10-Q"},{"accn":"0001193125-15-284923","filed":"2015-08-10","form":"10-Q"},{"accn":"0001193125-15-366031","filed":"2015-11-04","form":"10-Q"},{"accn":"0001564590-16-012238","filed":"2016-02-03","form":"10-Q"},{"accn":"0001564590-16-023730","filed":"2016-08-09","form":"10-Q"},{"accn":"0001564590-16-028294","filed":"2016-11-08","form":"10-Q"},{"accn":"0001564590-17-023130","filed":"2017-11-09","form":"10-Q"},{"accn":"0001564590-19-005545","filed":"2019-02-28","form":"10-K"},{"accn":"0001564590-18-013505","filed":"2018-05-15","form":"10-Q"},{"accn":"0001564590-18-021496","filed":"2018-08-14","form":"10-Q"},{"accn":"0001564590-18-029120","filed":"2018-11-13","form":"10-Q"},{"accn":"0001564590-19-016020","filed":"2019-05-06","form":"10-Q"},{"accn":"0001564590-19-031272","filed":"2019-08-09","form":"10-Q"},{"accn":"0001564590-19-042591","filed":"2019-11-12","form":"10-Q"},{"accn":"0001437749-21-005037","filed":"2021-03-04","form":"10-K"},{"accn":"0001564590-20-024276","filed":"2020-05-11","form":"10-Q"},{"accn":"0001564590-20-034786","filed":"2020-07-30","form":"10-Q"},{"accn":"0001437749-20-022798","filed":"2020-11-05","form":"10-Q"},{"accn":"0001437749-22-005725","filed":"2022-03-09","form":"10-K"},{"accn":"0001437749-21-011153","filed":"2021-05-06","form":"10-Q"},{"accn":"0001437749-21-019157","filed":"2021-08-09","form":"10-Q"},{"accn":"0001437749-21-025937","filed":"2021-11-09","form":"10-Q"},{"accn":"0001437749-23-004829","filed":"2023-02-28","form":"10-K"},{"accn":"0001437749-22-011525","filed":"2022-05-09","form":"10-Q"},{"accn":"0001437749-22-018908","filed":"2022-08-04","form":"10-Q"},{"accn":"0001437749-22-025789","filed":"2022-11-03","form":"10-Q"},{"accn":"0001437749-24-006108","filed":"2024-02-29","form":"10-K"},{"accn":"0001437749-23-013025","filed":"2023-05-08","form":"10-Q"},{"accn":"0001437749-23-022341","filed":"2023-08-07","form":"10-Q"},{"accn":"0001437749-23-030405","filed":"2023-11-06","form":"10-Q"},{"accn":"0001437749-25-005487","filed":"2025-02-27","form":"10-K"},{"accn":"0001437749-24-014386","filed":"2024-05-02","form":"10-Q"},{"accn":"0001437749-24-024927","filed":"2024-08-06","form":"10-Q"},{"accn":"0001437749-24-033961","filed":"2024-11-07","form":"10-Q"},{"accn":"0001437749-26-006391","filed":"2026-03-02","form":"10-K"},{"accn":"0001437749-25-014565","filed":"2025-05-05","form":"10-Q"},{"accn":"0001437749-25-024640","filed":"2025-08-04","form":"10-Q"},{"accn":"0001437749-25-034124","filed":"2025-11-10","form":"10-Q"},{"accn":"0001437749-26-025450","filed":"2026-08-03","form":"10-Q"},{"accn":"0001437749-26-014662","filed":"2026-05-04","form":"10-Q"},{"accn":"0001193125-11-145426","filed":"2011-05-19","form":"10-K"},{"accn":"0001193125-10-179383","filed":"2010-08-05","form":"10-Q"},{"accn":"0001193125-10-246101","filed":"2010-11-03","form":"10-Q"},{"accn":"0001193125-11-024415","filed":"2011-02-04","form":"10-Q"},{"accn":"0001193125-12-241756","filed":"2012-05-21","form":"10-K"},{"accn":"0001193125-11-210630","filed":"2011-08-04","form":"10-Q"},{"accn":"0001193125-11-297223","filed":"2011-11-04","form":"10-Q"},{"accn":"0001193125-12-038305","filed":"2012-02-03","form":"10-Q"},{"accn":"0001193125-13-229622","filed":"2013-05-21","form":"10-K"},{"accn":"0001193125-12-343932","filed":"2012-08-08","form":"10-Q"},{"accn":"0001193125-12-454189","filed":"2012-11-06","form":"10-Q"},{"accn":"0001193125-13-034152","filed":"2013-02-01","form":"10-Q"},{"accn":"0001193125-14-208163","filed":"2014-05-21","form":"10-K"},{"accn":"0001193125-13-321504","filed":"2013-08-06","form":"10-Q"},{"accn":"0001193125-13-427434","filed":"2013-11-05","form":"10-Q"},{"accn":"0001193125-14-036969","filed":"2014-02-05","form":"10-Q"},{"accn":"0001193125-15-204166","filed":"2015-05-28","form":"10-K"},{"accn":"0001193125-14-297928","filed":"2014-08-06","form":"10-Q"},{"accn":"0001564590-16-019999","filed":"2016-05-26","form":"10-K"}],"provenance":{"totalDebt@2016Q4":{"kind":"filed","concept":"LongTermDebt","filing":0,"unit":"USD","end":"2016-12-31","value":2043001000},"totalDebt@2017Q1":{"kind":"filed","concept":"LongTermDebt","filing":1,"unit":"USD","end":"2017-03-31","value":2040525000},"revenue@2017Q1":{"kind":"filed","concept":"Revenues","filing":2,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":160749000},"revenue@2017Q4":{"kind":"filed","concept":"Revenues","filing":3,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":104453000},"costOfRevenue@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q2"},{"ref":"grossProfit@2017Q2","weight":-1}],"rule":"accounting-identity","value":195984000},"costOfRevenue@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q3"},{"ref":"grossProfit@2017Q3","weight":-1}],"rule":"accounting-identity","value":75222000},"costOfRevenue@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q1"},{"ref":"grossProfit@2018Q1","weight":-1}],"rule":"accounting-identity","value":92636000},"costOfRevenue@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q2"},{"ref":"grossProfit@2018Q2","weight":-1}],"rule":"accounting-identity","value":97954000},"costOfRevenue@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q3"},{"ref":"grossProfit@2018Q3","weight":-1}],"rule":"accounting-identity","value":96340000},"costOfRevenue@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q4"},{"ref":"grossProfit@2018Q4","weight":-1}],"rule":"accounting-identity","value":113524000},"costOfRevenue@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2018"},{"ref":"grossProfit@FY2018","weight":-1}],"rule":"accounting-identity","value":400454000},"costOfRevenue@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q1"},{"ref":"grossProfit@2019Q1","weight":-1}],"rule":"accounting-identity","value":117839000},"costOfRevenue@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q2"},{"ref":"grossProfit@2019Q2","weight":-1}],"rule":"accounting-identity","value":117538000},"costOfRevenue@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q3"},{"ref":"grossProfit@2019Q3","weight":-1}],"rule":"accounting-identity","value":118288000},"costOfRevenue@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q4"},{"ref":"grossProfit@2019Q4","weight":-1}],"rule":"accounting-identity","value":125991000},"costOfRevenue@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2019"},{"ref":"grossProfit@FY2019","weight":-1}],"rule":"accounting-identity","value":479655000},"costOfRevenue@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q1"},{"ref":"grossProfit@2020Q1","weight":-1}],"rule":"accounting-identity","value":119983000},"costOfRevenue@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q2"},{"ref":"grossProfit@2020Q2","weight":-1}],"rule":"accounting-identity","value":101776000},"costOfRevenue@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2020"},{"ref":"grossProfit@FY2020","weight":-1}],"rule":"accounting-identity","value":426708000},"costOfRevenue@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q1"},{"ref":"grossProfit@2021Q1","weight":-1}],"rule":"accounting-identity","value":100352000},"costOfRevenue@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q2"},{"ref":"grossProfit@2013Q2","weight":-1}],"rule":"accounting-identity","value":276245000},"costOfRevenue@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q3"},{"ref":"grossProfit@2013Q3","weight":-1}],"rule":"accounting-identity","value":278530000},"costOfRevenue@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q4"},{"ref":"grossProfit@2013Q4","weight":-1}],"rule":"accounting-identity","value":284541000},"costOfRevenue@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q2"},{"ref":"grossProfit@2014Q2","weight":-1}],"rule":"accounting-identity","value":309468000},"costOfRevenue@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q3"},{"ref":"grossProfit@2014Q3","weight":-1}],"rule":"accounting-identity","value":306612000},"cash@2013Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2013-09-30","value":45534000},"cash@2013Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":5,"unit":"USD","end":"2013-12-31","value":114146000},"cash@2014Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2014-03-31","value":60359000},"cash@2014Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":6,"unit":"USD","end":"2014-06-30","value":53451000},"cash@2014Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":7,"unit":"USD","end":"2014-09-30","value":124315000},"cash@2014Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":8,"unit":"USD","end":"2014-12-31","value":77388000},"cash@2015Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2015-03-31","value":78568000},"cash@2015Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":9,"unit":"USD","end":"2015-06-30","value":102984000},"cash@2015Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":10,"unit":"USD","end":"2015-09-30","value":88216000},"cash@2015Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2015-12-31","value":47980000},"cash@2016Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2016-03-31","value":678438000},"cash@2016Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2016-06-30","value":668660000},"cash@2016Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":10,"unit":"USD","end":"2016-09-30","value":674923000},"cash@2016Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2016-12-31","value":649804000},"cash@2017Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2017-03-31","value":706404000},"cash@2017Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":11,"unit":"USD","end":"2017-07-31","value":560866000},"cash@2017Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":11,"unit":"USD","end":"2017-09-30","value":459978000},"cash@2017Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":12,"unit":"USD","end":"2017-12-31","value":432035000},"cash@2018Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":13,"unit":"USD","end":"2018-03-31","value":442472000},"cash@2018Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":14,"unit":"USD","end":"2018-06-30","value":459286000},"cash@2018Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":15,"unit":"USD","end":"2018-09-30","value":461088000},"cash@2018Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2018-12-31","value":371791000},"cash@FY2018":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2018-12-31","value":371791000},"cash@2019Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":16,"unit":"USD","end":"2019-03-31","value":391060000},"cash@2019Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":17,"unit":"USD","end":"2019-06-30","value":369549000},"cash@2019Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":18,"unit":"USD","end":"2019-09-30","value":359332000},"cash@2019Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":19,"unit":"USD","end":"2019-12-31","value":218290000},"cash@FY2019":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":19,"unit":"USD","end":"2019-12-31","value":218290000},"cash@2020Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":20,"unit":"USD","end":"2020-03-31","value":187802000},"cash@2020Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":21,"unit":"USD","end":"2020-06-30","value":203119000},"cash@2020Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":22,"unit":"USD","end":"2020-09-30","value":192243000},"cash@2020Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":23,"unit":"USD","end":"2020-12-31","value":149933000},"cash@FY2020":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":23,"unit":"USD","end":"2020-12-31","value":149933000},"cash@2021Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":24,"unit":"USD","end":"2021-03-31","value":131858000},"cash@2021Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":25,"unit":"USD","end":"2021-06-30","value":131157000},"cash@2021Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":26,"unit":"USD","end":"2021-09-30","value":127414000},"cash@2021Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":27,"unit":"USD","end":"2021-12-31","value":149037000},"cash@FY2021":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":27,"unit":"USD","end":"2021-12-31","value":149037000},"cash@2022Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":28,"unit":"USD","end":"2022-03-31","value":136234000},"cash@2022Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":29,"unit":"USD","end":"2022-06-30","value":87981000},"cash@2022Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":30,"unit":"USD","end":"2022-09-30","value":115014000},"cash@2022Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":31,"unit":"USD","end":"2022-12-31","value":164192000},"cash@FY2022":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":31,"unit":"USD","end":"2022-12-31","value":164192000},"cash@2023Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":32,"unit":"USD","end":"2023-03-31","value":165145000},"cash@2023Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":33,"unit":"USD","end":"2023-06-30","value":171261000},"cash@2023Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":34,"unit":"USD","end":"2023-09-30","value":275070000},"cash@2023Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":35,"unit":"USD","end":"2023-12-31","value":274437000},"cash@FY2023":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":35,"unit":"USD","end":"2023-12-31","value":274437000},"cash@2024Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":36,"unit":"USD","end":"2024-03-31","value":280853000},"cash@2024Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":37,"unit":"USD","end":"2024-06-30","value":315897000},"cash@2024Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":38,"unit":"USD","end":"2024-09-30","value":280840000},"cash@2024Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":39,"unit":"USD","end":"2024-12-31","value":324918000},"cash@FY2024":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":39,"unit":"USD","end":"2024-12-31","value":324918000},"cash@2025Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":40,"unit":"USD","end":"2025-03-31","value":341799000},"cash@2025Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":41,"unit":"USD","end":"2025-06-30","value":369405000},"cash@2025Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":42,"unit":"USD","end":"2025-09-30","value":428225000},"cash@2025Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":43,"unit":"USD","end":"2025-12-31","value":578761000},"cash@FY2025":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":43,"unit":"USD","end":"2025-12-31","value":578761000},"cash@2026Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":44,"unit":"USD","end":"2026-03-31","value":552280000},"cash@2026Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":43,"unit":"USD","end":"2026-06-30","value":613544000},"currentAssets@2010Q1":{"kind":"filed","concept":"AssetsCurrent","filing":45,"unit":"USD","end":"2010-03-31","value":585627000},"currentAssets@2010Q2":{"kind":"filed","concept":"AssetsCurrent","filing":46,"unit":"USD","end":"2010-06-30","value":498648000},"currentAssets@2010Q3":{"kind":"filed","concept":"AssetsCurrent","filing":47,"unit":"USD","end":"2010-09-30","value":415371000},"currentAssets@2010Q4":{"kind":"filed","concept":"AssetsCurrent","filing":48,"unit":"USD","end":"2010-12-31","value":653030000},"currentAssets@2011Q1":{"kind":"filed","concept":"AssetsCurrent","filing":49,"unit":"USD","end":"2011-03-31","value":579147000},"currentAssets@2011Q2":{"kind":"filed","concept":"AssetsCurrent","filing":50,"unit":"USD","end":"2011-06-30","value":563593000},"currentAssets@2011Q3":{"kind":"filed","concept":"AssetsCurrent","filing":51,"unit":"USD","end":"2011-09-30","value":658043000},"currentAssets@2011Q4":{"kind":"filed","concept":"AssetsCurrent","filing":52,"unit":"USD","end":"2011-12-31","value":538371000},"currentAssets@2012Q1":{"kind":"filed","concept":"AssetsCurrent","filing":53,"unit":"USD","end":"2012-03-31","value":694100000},"currentAssets@2012Q2":{"kind":"filed","concept":"AssetsCurrent","filing":54,"unit":"USD","end":"2012-06-30","value":639563000},"currentAssets@2012Q3":{"kind":"filed","concept":"AssetsCurrent","filing":55,"unit":"USD","end":"2012-09-30","value":541781000},"currentAssets@2012Q4":{"kind":"filed","concept":"AssetsCurrent","filing":56,"unit":"USD","end":"2012-12-31","value":489984000},"currentAssets@2013Q1":{"kind":"filed","concept":"AssetsCurrent","filing":57,"unit":"USD","end":"2013-03-31","value":508090000},"currentAssets@2013Q2":{"kind":"filed","concept":"AssetsCurrent","filing":58,"unit":"USD","end":"2013-06-30","value":619173000},"currentAssets@2013Q3":{"kind":"filed","concept":"AssetsCurrent","filing":59,"unit":"USD","end":"2013-09-30","value":681755000},"currentAssets@2013Q4":{"kind":"filed","concept":"AssetsCurrent","filing":60,"unit":"USD","end":"2013-12-31","value":803911000},"currentAssets@2014Q1":{"kind":"filed","concept":"AssetsCurrent","filing":61,"unit":"USD","end":"2014-03-31","value":820209000},"currentAssets@2014Q2":{"kind":"filed","concept":"AssetsCurrent","filing":62,"unit":"USD","end":"2014-06-30","value":871294000},"currentAssets@2014Q3":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2014-09-30","value":896905000},"currentAssets@2014Q4":{"kind":"filed","concept":"AssetsCurrent","filing":5,"unit":"USD","end":"2014-12-31","value":873111000},"currentAssets@2015Q1":{"kind":"filed","concept":"AssetsCurrent","filing":63,"unit":"USD","end":"2015-03-31","value":868815000},"currentAssets@2015Q2":{"kind":"filed","concept":"AssetsCurrent","filing":6,"unit":"USD","end":"2015-06-30","value":834812000},"currentAssets@2015Q3":{"kind":"filed","concept":"AssetsCurrent","filing":7,"unit":"USD","end":"2015-09-30","value":786559000},"currentAssets@2015Q4":{"kind":"filed","concept":"AssetsCurrent","filing":8,"unit":"USD","end":"2015-12-31","value":745201000},"currentAssets@2016Q1":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2016-03-31","value":1323314000},"currentAssets@2016Q2":{"kind":"filed","concept":"AssetsCurrent","filing":9,"unit":"USD","end":"2016-06-30","value":1281154000},"currentAssets@2016Q3":{"kind":"filed","concept":"AssetsCurrent","filing":10,"unit":"USD","end":"2016-09-30","value":1248528000},"currentAssets@2016Q4":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2016-12-31","value":1164504000},"currentAssets@2017Q1":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2017-03-31","value":1141287000},"currentAssets@2017Q2":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2017-06-30","value":1118916000},"currentAssets@2017Q3":{"kind":"filed","concept":"AssetsCurrent","filing":11,"unit":"USD","end":"2017-09-30","value":871201000},"currentAssets@2017Q4":{"kind":"filed","concept":"AssetsCurrent","filing":12,"unit":"USD","end":"2017-12-31","value":845184000},"currentAssets@2018Q1":{"kind":"filed","concept":"AssetsCurrent","filing":13,"unit":"USD","end":"2018-03-31","value":816069000},"currentAssets@2018Q2":{"kind":"filed","concept":"AssetsCurrent","filing":14,"unit":"USD","end":"2018-06-30","value":797331000},"currentAssets@2018Q3":{"kind":"filed","concept":"AssetsCurrent","filing":15,"unit":"USD","end":"2018-09-30","value":768387000},"currentAssets@2018Q4":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2018-12-31","value":683302000},"currentAssets@FY2018":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2018-12-31","value":683302000},"currentAssets@2019Q1":{"kind":"filed","concept":"AssetsCurrent","filing":16,"unit":"USD","end":"2019-03-31","value":674118000},"currentAssets@2019Q2":{"kind":"filed","concept":"AssetsCurrent","filing":17,"unit":"USD","end":"2019-06-30","value":669878000},"currentAssets@2019Q3":{"kind":"filed","concept":"AssetsCurrent","filing":18,"unit":"USD","end":"2019-09-30","value":644941000},"currentAssets@2019Q4":{"kind":"filed","concept":"AssetsCurrent","filing":19,"unit":"USD","end":"2019-12-31","value":537296000},"currentAssets@FY2019":{"kind":"filed","concept":"AssetsCurrent","filing":19,"unit":"USD","end":"2019-12-31","value":537296000},"currentAssets@2020Q1":{"kind":"filed","concept":"AssetsCurrent","filing":20,"unit":"USD","end":"2020-03-31","value":518193000},"currentAssets@2020Q2":{"kind":"filed","concept":"AssetsCurrent","filing":21,"unit":"USD","end":"2020-06-30","value":473767000},"currentAssets@2020Q3":{"kind":"filed","concept":"AssetsCurrent","filing":22,"unit":"USD","end":"2020-09-30","value":440815000},"currentAssets@2020Q4":{"kind":"filed","concept":"AssetsCurrent","filing":23,"unit":"USD","end":"2020-12-31","value":388649000},"currentAssets@FY2020":{"kind":"filed","concept":"AssetsCurrent","filing":23,"unit":"USD","end":"2020-12-31","value":388649000},"currentAssets@2021Q1":{"kind":"filed","concept":"AssetsCurrent","filing":24,"unit":"USD","end":"2021-03-31","value":363742000},"currentAssets@2021Q2":{"kind":"filed","concept":"AssetsCurrent","filing":25,"unit":"USD","end":"2021-06-30","value":355163000},"currentAssets@2021Q3":{"kind":"filed","concept":"AssetsCurrent","filing":26,"unit":"USD","end":"2021-09-30","value":350093000},"currentAssets@2021Q4":{"kind":"filed","concept":"AssetsCurrent","filing":27,"unit":"USD","end":"2021-12-31","value":342672000},"currentAssets@FY2021":{"kind":"filed","concept":"AssetsCurrent","filing":27,"unit":"USD","end":"2021-12-31","value":342672000},"currentAssets@2022Q1":{"kind":"filed","concept":"AssetsCurrent","filing":28,"unit":"USD","end":"2022-03-31","value":309191000},"currentAssets@2022Q2":{"kind":"filed","concept":"AssetsCurrent","filing":29,"unit":"USD","end":"2022-06-30","value":329783000},"currentAssets@2022Q3":{"kind":"filed","concept":"AssetsCurrent","filing":30,"unit":"USD","end":"2022-09-30","value":346713000},"currentAssets@2022Q4":{"kind":"filed","concept":"AssetsCurrent","filing":31,"unit":"USD","end":"2022-12-31","value":377908000},"currentAssets@FY2022":{"kind":"filed","concept":"AssetsCurrent","filing":31,"unit":"USD","end":"2022-12-31","value":377908000},"currentAssets@2023Q1":{"kind":"filed","concept":"AssetsCurrent","filing":32,"unit":"USD","end":"2023-03-31","value":396436000},"currentAssets@2023Q2":{"kind":"filed","concept":"AssetsCurrent","filing":33,"unit":"USD","end":"2023-06-30","value":410492000},"currentAssets@2023Q3":{"kind":"filed","concept":"AssetsCurrent","filing":34,"unit":"USD","end":"2023-09-30","value":575366000},"currentAssets@2023Q4":{"kind":"filed","concept":"AssetsCurrent","filing":35,"unit":"USD","end":"2023-12-31","value":591135000},"currentAssets@FY2023":{"kind":"filed","concept":"AssetsCurrent","filing":35,"unit":"USD","end":"2023-12-31","value":591135000},"currentAssets@2024Q1":{"kind":"filed","concept":"AssetsCurrent","filing":36,"unit":"USD","end":"2024-03-31","value":615509000},"currentAssets@2024Q2":{"kind":"filed","concept":"AssetsCurrent","filing":37,"unit":"USD","end":"2024-06-30","value":646945000},"currentAssets@2024Q3":{"kind":"filed","concept":"AssetsCurrent","filing":38,"unit":"USD","end":"2024-09-30","value":625971000},"currentAssets@2024Q4":{"kind":"filed","concept":"AssetsCurrent","filing":39,"unit":"USD","end":"2024-12-31","value":698662000},"currentAssets@FY2024":{"kind":"filed","concept":"AssetsCurrent","filing":39,"unit":"USD","end":"2024-12-31","value":698662000},"currentAssets@2025Q1":{"kind":"filed","concept":"AssetsCurrent","filing":40,"unit":"USD","end":"2025-03-31","value":698198000},"currentAssets@2025Q2":{"kind":"filed","concept":"AssetsCurrent","filing":41,"unit":"USD","end":"2025-06-30","value":724507000},"currentAssets@2025Q3":{"kind":"filed","concept":"AssetsCurrent","filing":42,"unit":"USD","end":"2025-09-30","value":800330000},"currentAssets@2025Q4":{"kind":"filed","concept":"AssetsCurrent","filing":43,"unit":"USD","end":"2025-12-31","value":914135000},"currentAssets@FY2025":{"kind":"filed","concept":"AssetsCurrent","filing":43,"unit":"USD","end":"2025-12-31","value":914135000},"currentAssets@2026Q1":{"kind":"filed","concept":"AssetsCurrent","filing":44,"unit":"USD","end":"2026-03-31","value":899614000},"currentAssets@2026Q2":{"kind":"filed","concept":"AssetsCurrent","filing":43,"unit":"USD","end":"2026-06-30","value":967385000},"totalAssets@2010Q1":{"kind":"filed","concept":"Assets","filing":49,"unit":"USD","end":"2010-03-31","value":3293357000},"totalAssets@2010Q2":{"kind":"filed","concept":"Assets","filing":46,"unit":"USD","end":"2010-06-30","value":3323482000},"totalAssets@2010Q3":{"kind":"filed","concept":"Assets","filing":47,"unit":"USD","end":"2010-09-30","value":3428593000},"totalAssets@2010Q4":{"kind":"filed","concept":"Assets","filing":48,"unit":"USD","end":"2010-12-31","value":3755540000},"totalAssets@2011Q1":{"kind":"filed","concept":"Assets","filing":53,"unit":"USD","end":"2011-03-31","value":3748116000},"totalAssets@2011Q2":{"kind":"filed","concept":"Assets","filing":50,"unit":"USD","end":"2011-06-30","value":3776930000},"totalAssets@2011Q3":{"kind":"filed","concept":"Assets","filing":51,"unit":"USD","end":"2011-09-30","value":3896207000},"totalAssets@2011Q4":{"kind":"filed","concept":"Assets","filing":52,"unit":"USD","end":"2011-12-31","value":3877867000},"totalAssets@2012Q1":{"kind":"filed","concept":"Assets","filing":57,"unit":"USD","end":"2012-03-31","value":4061618000},"totalAssets@2012Q2":{"kind":"filed","concept":"Assets","filing":54,"unit":"USD","end":"2012-06-30","value":4042264000},"totalAssets@2012Q3":{"kind":"filed","concept":"Assets","filing":55,"unit":"USD","end":"2012-09-30","value":4022088000},"totalAssets@2012Q4":{"kind":"filed","concept":"Assets","filing":56,"unit":"USD","end":"2012-12-31","value":4055664000},"totalAssets@2013Q1":{"kind":"filed","concept":"Assets","filing":61,"unit":"USD","end":"2013-03-31","value":4168055000},"totalAssets@2013Q2":{"kind":"filed","concept":"Assets","filing":58,"unit":"USD","end":"2013-06-30","value":4697042000},"totalAssets@2013Q3":{"kind":"filed","concept":"Assets","filing":59,"unit":"USD","end":"2013-09-30","value":4754579000},"totalAssets@2013Q4":{"kind":"filed","concept":"Assets","filing":60,"unit":"USD","end":"2013-12-31","value":4847445000},"totalAssets@2014Q1":{"kind":"filed","concept":"Assets","filing":63,"unit":"USD","end":"2014-03-31","value":4885829000},"totalAssets@2014Q2":{"kind":"filed","concept":"Assets","filing":62,"unit":"USD","end":"2014-06-30","value":4930844000},"totalAssets@2014Q3":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2014-09-30","value":5002465000},"totalAssets@2014Q4":{"kind":"filed","concept":"Assets","filing":5,"unit":"USD","end":"2014-12-31","value":4716626000},"totalAssets@2015Q1":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2015-03-31","value":4748766000},"totalAssets@2015Q2":{"kind":"filed","concept":"Assets","filing":6,"unit":"USD","end":"2015-06-30","value":4713484000},"totalAssets@2015Q3":{"kind":"filed","concept":"Assets","filing":7,"unit":"USD","end":"2015-09-30","value":4607665000},"totalAssets@2015Q4":{"kind":"filed","concept":"Assets","filing":8,"unit":"USD","end":"2015-12-31","value":4480515000},"totalAssets@2016Q1":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2016-03-31","value":4983793000},"totalAssets@2016Q2":{"kind":"filed","concept":"Assets","filing":9,"unit":"USD","end":"2016-06-30","value":4877858000},"totalAssets@2016Q3":{"kind":"filed","concept":"Assets","filing":10,"unit":"USD","end":"2016-09-30","value":4688262000},"totalAssets@2016Q4":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2016-12-31","value":4315199000},"totalAssets@2017Q1":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2017-03-31","value":4190699000},"totalAssets@2017Q2":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2017-07-31","value":3884669000},"totalAssets@2017Q3":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2017-09-30","value":1812852000},"totalAssets@2017Q4":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2017-12-31","value":1759595000},"totalAssets@2018Q1":{"kind":"filed","concept":"Assets","filing":13,"unit":"USD","end":"2018-03-31","value":1686048000},"totalAssets@2018Q2":{"kind":"filed","concept":"Assets","filing":14,"unit":"USD","end":"2018-06-30","value":1643542000},"totalAssets@2018Q3":{"kind":"filed","concept":"Assets","filing":15,"unit":"USD","end":"2018-09-30","value":1590909000},"totalAssets@2018Q4":{"kind":"filed","concept":"Assets","filing":19,"unit":"USD","end":"2018-12-31","value":1827739000},"totalAssets@FY2018":{"kind":"filed","concept":"Assets","filing":19,"unit":"USD","end":"2018-12-31","value":1827739000},"totalAssets@2019Q1":{"kind":"filed","concept":"Assets","filing":16,"unit":"USD","end":"2019-03-31","value":1809298000},"totalAssets@2019Q2":{"kind":"filed","concept":"Assets","filing":17,"unit":"USD","end":"2019-06-30","value":1792270000},"totalAssets@2019Q3":{"kind":"filed","concept":"Assets","filing":18,"unit":"USD","end":"2019-09-30","value":1754021000},"totalAssets@2019Q4":{"kind":"filed","concept":"Assets","filing":23,"unit":"USD","end":"2019-12-31","value":1579528000},"totalAssets@FY2019":{"kind":"filed","concept":"Assets","filing":23,"unit":"USD","end":"2019-12-31","value":1579528000},"totalAssets@2020Q1":{"kind":"filed","concept":"Assets","filing":20,"unit":"USD","end":"2020-03-31","value":1553124000},"totalAssets@2020Q2":{"kind":"filed","concept":"Assets","filing":21,"unit":"USD","end":"2020-06-30","value":1415675000},"totalAssets@2020Q3":{"kind":"filed","concept":"Assets","filing":22,"unit":"USD","end":"2020-09-30","value":1350774000},"totalAssets@2020Q4":{"kind":"filed","concept":"Assets","filing":27,"unit":"USD","end":"2020-12-31","value":1251177000},"totalAssets@FY2020":{"kind":"filed","concept":"Assets","filing":27,"unit":"USD","end":"2020-12-31","value":1251177000},"totalAssets@2021Q1":{"kind":"filed","concept":"Assets","filing":24,"unit":"USD","end":"2021-03-31","value":1188930000},"totalAssets@2021Q2":{"kind":"filed","concept":"Assets","filing":25,"unit":"USD","end":"2021-06-30","value":1151733000},"totalAssets@2021Q3":{"kind":"filed","concept":"Assets","filing":26,"unit":"USD","end":"2021-09-30","value":1123073000},"totalAssets@2021Q4":{"kind":"filed","concept":"Assets","filing":31,"unit":"USD","end":"2021-12-31","value":1095780000},"totalAssets@FY2021":{"kind":"filed","concept":"Assets","filing":31,"unit":"USD","end":"2021-12-31","value":1095780000},"totalAssets@2022Q1":{"kind":"filed","concept":"Assets","filing":28,"unit":"USD","end":"2022-03-31","value":1054130000},"totalAssets@2022Q2":{"kind":"filed","concept":"Assets","filing":29,"unit":"USD","end":"2022-06-30","value":1282735000},"totalAssets@2022Q3":{"kind":"filed","concept":"Assets","filing":30,"unit":"USD","end":"2022-09-30","value":1283061000},"totalAssets@2022Q4":{"kind":"filed","concept":"Assets","filing":35,"unit":"USD","end":"2022-12-31","value":1297656000},"totalAssets@FY2022":{"kind":"filed","concept":"Assets","filing":35,"unit":"USD","end":"2022-12-31","value":1297656000},"totalAssets@2023Q1":{"kind":"filed","concept":"Assets","filing":32,"unit":"USD","end":"2023-03-31","value":1327147000},"totalAssets@2023Q2":{"kind":"filed","concept":"Assets","filing":33,"unit":"USD","end":"2023-06-30","value":1344164000},"totalAssets@2023Q3":{"kind":"filed","concept":"Assets","filing":34,"unit":"USD","end":"2023-09-30","value":2071555000},"totalAssets@2023Q4":{"kind":"filed","concept":"Assets","filing":39,"unit":"USD","end":"2023-12-31","value":2062774000},"totalAssets@FY2023":{"kind":"filed","concept":"Assets","filing":39,"unit":"USD","end":"2023-12-31","value":2062774000},"totalAssets@2024Q1":{"kind":"filed","concept":"Assets","filing":40,"unit":"USD","end":"2024-03-31","value":2077816000},"totalAssets@2024Q2":{"kind":"filed","concept":"Assets","filing":41,"unit":"USD","end":"2024-06-30","value":2089748000},"totalAssets@2024Q3":{"kind":"filed","concept":"Assets","filing":42,"unit":"USD","end":"2024-09-30","value":2047131000},"totalAssets@2024Q4":{"kind":"filed","concept":"Assets","filing":39,"unit":"USD","end":"2024-12-31","value":2074904000},"totalAssets@FY2024":{"kind":"filed","concept":"Assets","filing":39,"unit":"USD","end":"2024-12-31","value":2074904000},"totalAssets@2025Q1":{"kind":"filed","concept":"Assets","filing":44,"unit":"USD","end":"2025-03-31","value":2066166000},"totalAssets@2025Q2":{"kind":"filed","concept":"Assets","filing":43,"unit":"USD","end":"2025-06-30","value":2074372000},"totalAssets@2025Q3":{"kind":"filed","concept":"Assets","filing":42,"unit":"USD","end":"2025-09-30","value":2128880000},"totalAssets@2025Q4":{"kind":"filed","concept":"Assets","filing":43,"unit":"USD","end":"2025-12-31","value":2386911000},"totalAssets@FY2025":{"kind":"filed","concept":"Assets","filing":43,"unit":"USD","end":"2025-12-31","value":2386911000},"totalAssets@2026Q1":{"kind":"filed","concept":"Assets","filing":44,"unit":"USD","end":"2026-03-31","value":2340670000},"totalAssets@2026Q2":{"kind":"filed","concept":"Assets","filing":43,"unit":"USD","end":"2026-06-30","value":2366260000},"currentLiabilities@2012Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":56,"unit":"USD","end":"2012-12-31","value":263924000},"currentLiabilities@2010Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":45,"unit":"USD","end":"2010-03-31","value":204712000},"currentLiabilities@2010Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":46,"unit":"USD","end":"2010-06-30","value":205231000},"currentLiabilities@2010Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":47,"unit":"USD","end":"2010-09-30","value":214198000},"currentLiabilities@2010Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":48,"unit":"USD","end":"2010-12-31","value":198588000},"currentLiabilities@2011Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":49,"unit":"USD","end":"2011-03-31","value":183589000},"currentLiabilities@2011Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":50,"unit":"USD","end":"2011-06-30","value":193230000},"currentLiabilities@2011Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":51,"unit":"USD","end":"2011-09-30","value":211862000},"currentLiabilities@2011Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":52,"unit":"USD","end":"2011-12-31","value":206779000},"currentLiabilities@2012Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":53,"unit":"USD","end":"2012-03-31","value":238929000},"currentLiabilities@2012Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":54,"unit":"USD","end":"2012-06-30","value":321156000},"currentLiabilities@2012Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":55,"unit":"USD","end":"2012-09-30","value":263441000},"currentLiabilities@2013Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":57,"unit":"USD","end":"2013-03-31","value":266629000},"currentLiabilities@2013Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":58,"unit":"USD","end":"2013-06-30","value":291306000},"currentLiabilities@2013Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":59,"unit":"USD","end":"2013-09-30","value":301307000},"currentLiabilities@2013Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":60,"unit":"USD","end":"2013-12-31","value":339169000},"currentLiabilities@2014Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":61,"unit":"USD","end":"2014-03-31","value":401681000},"currentLiabilities@2014Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":62,"unit":"USD","end":"2014-06-30","value":409773000},"currentLiabilities@2014Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2014-09-30","value":421979000},"currentLiabilities@2014Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":5,"unit":"USD","end":"2014-12-31","value":446038000},"currentLiabilities@2015Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":63,"unit":"USD","end":"2015-03-31","value":482234000},"currentLiabilities@2015Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":6,"unit":"USD","end":"2015-06-30","value":492230000},"currentLiabilities@2015Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":7,"unit":"USD","end":"2015-09-30","value":452594000},"currentLiabilities@2015Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":8,"unit":"USD","end":"2015-12-31","value":407072000},"currentLiabilities@2016Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2016-03-31","value":2452374000},"currentLiabilities@2016Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":9,"unit":"USD","end":"2016-06-30","value":2431983000},"currentLiabilities@2016Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":10,"unit":"USD","end":"2016-09-30","value":2421555000},"currentLiabilities@2016Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2016-12-31","value":2340910000},"currentLiabilities@2017Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2017-03-31","value":2328713000},"currentLiabilities@2017Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2017-06-30","value":260172000},"currentLiabilities@2017Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":11,"unit":"USD","end":"2017-09-30","value":259185000},"currentLiabilities@2017Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":12,"unit":"USD","end":"2017-12-31","value":220132000},"currentLiabilities@2018Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":13,"unit":"USD","end":"2018-03-31","value":197217000},"currentLiabilities@2018Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":14,"unit":"USD","end":"2018-06-30","value":169121000},"currentLiabilities@2018Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":15,"unit":"USD","end":"2018-09-30","value":153707000},"currentLiabilities@2018Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2018-12-31","value":158355000},"currentLiabilities@FY2018":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2018-12-31","value":158355000},"currentLiabilities@2019Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":16,"unit":"USD","end":"2019-03-31","value":156081000},"currentLiabilities@2019Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":17,"unit":"USD","end":"2019-06-30","value":154349000},"currentLiabilities@2019Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":18,"unit":"USD","end":"2019-09-30","value":159853000},"currentLiabilities@2019Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":19,"unit":"USD","end":"2019-12-31","value":185677000},"currentLiabilities@FY2019":{"kind":"filed","concept":"LiabilitiesCurrent","filing":19,"unit":"USD","end":"2019-12-31","value":185677000},"currentLiabilities@2020Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":20,"unit":"USD","end":"2020-03-31","value":189635000},"currentLiabilities@2020Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":21,"unit":"USD","end":"2020-06-30","value":162159000},"currentLiabilities@2020Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":22,"unit":"USD","end":"2020-09-30","value":163294000},"currentLiabilities@2020Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":23,"unit":"USD","end":"2020-12-31","value":183179000},"currentLiabilities@FY2020":{"kind":"filed","concept":"LiabilitiesCurrent","filing":23,"unit":"USD","end":"2020-12-31","value":183179000},"currentLiabilities@2021Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":24,"unit":"USD","end":"2021-03-31","value":172648000},"currentLiabilities@2021Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":25,"unit":"USD","end":"2021-06-30","value":162660000},"currentLiabilities@2021Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":26,"unit":"USD","end":"2021-09-30","value":299880000},"currentLiabilities@2021Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":27,"unit":"USD","end":"2021-12-31","value":157942000},"currentLiabilities@FY2021":{"kind":"filed","concept":"LiabilitiesCurrent","filing":27,"unit":"USD","end":"2021-12-31","value":157942000},"currentLiabilities@2022Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":28,"unit":"USD","end":"2022-03-31","value":125499000},"currentLiabilities@2022Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":29,"unit":"USD","end":"2022-06-30","value":187621000},"currentLiabilities@2022Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":30,"unit":"USD","end":"2022-09-30","value":184403000},"currentLiabilities@2022Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":31,"unit":"USD","end":"2022-12-31","value":194787000},"currentLiabilities@FY2022":{"kind":"filed","concept":"LiabilitiesCurrent","filing":31,"unit":"USD","end":"2022-12-31","value":194787000},"currentLiabilities@2023Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":32,"unit":"USD","end":"2023-03-31","value":215343000},"currentLiabilities@2023Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":33,"unit":"USD","end":"2023-06-30","value":206443000},"currentLiabilities@2023Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":34,"unit":"USD","end":"2023-09-30","value":332484000},"currentLiabilities@2023Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":35,"unit":"USD","end":"2023-12-31","value":328731000},"currentLiabilities@FY2023":{"kind":"filed","concept":"LiabilitiesCurrent","filing":35,"unit":"USD","end":"2023-12-31","value":328731000},"currentLiabilities@2024Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":36,"unit":"USD","end":"2024-03-31","value":339137000},"currentLiabilities@2024Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":37,"unit":"USD","end":"2024-06-30","value":340224000},"currentLiabilities@2024Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":38,"unit":"USD","end":"2024-09-30","value":273573000},"currentLiabilities@2024Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":39,"unit":"USD","end":"2024-12-31","value":331613000},"currentLiabilities@FY2024":{"kind":"filed","concept":"LiabilitiesCurrent","filing":39,"unit":"USD","end":"2024-12-31","value":331613000},"currentLiabilities@2025Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":40,"unit":"USD","end":"2025-03-31","value":337544000},"currentLiabilities@2025Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":41,"unit":"USD","end":"2025-06-30","value":343074000},"currentLiabilities@2025Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":42,"unit":"USD","end":"2025-09-30","value":276460000},"currentLiabilities@2025Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":43,"unit":"USD","end":"2025-12-31","value":315237000},"currentLiabilities@FY2025":{"kind":"filed","concept":"LiabilitiesCurrent","filing":43,"unit":"USD","end":"2025-12-31","value":315237000},"currentLiabilities@2026Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":44,"unit":"USD","end":"2026-03-31","value":269925000},"currentLiabilities@2026Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":43,"unit":"USD","end":"2026-06-30","value":270075000},"totalLiabilities@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q2"},{"ref":"equity@2017Q2","weight":-1}],"rule":"accounting-identity","value":2827585000},"totalLiabilities@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q3"},{"ref":"equity@2017Q3","weight":-1}],"rule":"accounting-identity","value":770038000},"totalLiabilities@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q1"},{"ref":"equity@2018Q1","weight":-1}],"rule":"accounting-identity","value":700567000},"revenue@2014Q3":{"kind":"filed","concept":"Revenues","filing":63,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":397524000},"revenue@2014Q4":{"kind":"filed","concept":"Revenues","filing":63,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":387554000},"revenue@2015Q1":{"kind":"filed","concept":"Revenues","filing":63,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":324762000},"revenue@2015Q2":{"kind":"filed","concept":"Revenues","filing":2,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":304774000},"revenue@2015Q3":{"kind":"filed","concept":"Revenues","filing":2,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":271923000},"revenue@2015Q4":{"kind":"filed","concept":"Revenues","filing":2,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":218191000},"revenue@2016Q1":{"kind":"filed","concept":"Revenues","filing":2,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":184174000},"revenue@2016Q2":{"kind":"filed","concept":"Revenues","filing":1,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":167925000},"#0":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":25,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":102344000},"revenue@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#0"}],"rule":"component-sum","value":102344000},"revenue@2016Q3":{"kind":"filed","concept":"Revenues","filing":2,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":143722000},"#1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":3,"unit":"USD","start":"2017-04-01","end":"2017-07-31","value":151369000},"revenue@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#1"}],"rule":"component-sum","value":151369000},"#2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":15,"unit":"USD","start":"2017-08-01","end":"2017-09-30","value":74300000},"revenue@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#2"}],"rule":"component-sum","value":74300000},"#3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":16,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":91493000},"revenue@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#3"}],"rule":"component-sum","value":91493000},"#4":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":17,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":105601000},"revenue@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#4"}],"rule":"component-sum","value":105601000},"#5":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":18,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":99192000},"revenue@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#5"}],"rule":"component-sum","value":99192000},"#6":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":26,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":86467000},"revenue@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#6"}],"rule":"component-sum","value":86467000},"#7":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":33,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":163447000},"revenue@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#7"}],"rule":"component-sum","value":163447000},"revenue@2016Q4":{"kind":"filed","concept":"Revenues","filing":2,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":129215000},"#8":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":19,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":406520000},"#9":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":18,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":296286000},"#10":{"kind":"computed","op":"sum","terms":[{"ref":"#8"},{"ref":"#9","weight":-1}],"rule":"quarter-from-ytd","value":110234000},"revenue@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#10"}],"rule":"component-sum","value":110234000},"revenue@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#8"}],"rule":"component-sum","value":406520000},"#11":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":20,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":122149000},"revenue@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#11"}],"rule":"component-sum","value":122149000},"#12":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":21,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":125859000},"revenue@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#12"}],"rule":"component-sum","value":125859000},"#13":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":22,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":119765000},"revenue@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#13"}],"rule":"component-sum","value":119765000},"#14":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":23,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":486549000},"#15":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":22,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":367772000},"#16":{"kind":"computed","op":"sum","terms":[{"ref":"#14"},{"ref":"#15","weight":-1}],"rule":"quarter-from-ytd","value":118777000},"revenue@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#16"}],"rule":"component-sum","value":118777000},"revenue@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#14"}],"rule":"component-sum","value":486549000},"#17":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":24,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":116368000},"revenue@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#17"}],"rule":"component-sum","value":116368000},"revenue@2011Q4":{"kind":"filed","concept":"Revenues","filing":53,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":272111000},"#18":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":27,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":397038000},"#19":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":26,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":305179000},"#20":{"kind":"computed","op":"sum","terms":[{"ref":"#18"},{"ref":"#19","weight":-1}],"rule":"quarter-from-ytd","value":91859000},"revenue@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#20"}],"rule":"component-sum","value":91859000},"revenue@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#18"}],"rule":"component-sum","value":397038000},"#21":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":28,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":83504000},"revenue@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#21"}],"rule":"component-sum","value":83504000},"#22":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":29,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":89953000},"revenue@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#22"}],"rule":"component-sum","value":89953000},"#23":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":30,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":92401000},"revenue@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#23"}],"rule":"component-sum","value":92401000},"#24":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":31,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":371033000},"#25":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":30,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":265858000},"#26":{"kind":"computed","op":"sum","terms":[{"ref":"#24"},{"ref":"#25","weight":-1}],"rule":"quarter-from-ytd","value":105175000},"revenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#26"}],"rule":"component-sum","value":105175000},"revenue@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#24"}],"rule":"component-sum","value":371033000},"#27":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":32,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":105729000},"revenue@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#27"}],"rule":"component-sum","value":105729000},"revenue@2013Q1":{"kind":"filed","concept":"Revenues","filing":57,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":328333000},"#28":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":34,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":191762000},"revenue@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#28"}],"rule":"component-sum","value":191762000},"#29":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":35,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":647684000},"#30":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":34,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":460938000},"#31":{"kind":"computed","op":"sum","terms":[{"ref":"#29"},{"ref":"#30","weight":-1}],"rule":"quarter-from-ytd","value":186746000},"revenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#31"}],"rule":"component-sum","value":186746000},"revenue@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#29"}],"rule":"component-sum","value":647684000},"#32":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":36,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":193104000},"revenue@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#32"}],"rule":"component-sum","value":193104000},"#33":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":37,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":214961000},"revenue@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#33"}],"rule":"component-sum","value":214961000},"#34":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":38,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":299262000},"revenue@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#34"}],"rule":"component-sum","value":299262000},"#35":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":39,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1009985000},"#36":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":38,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":707327000},"#37":{"kind":"computed","op":"sum","terms":[{"ref":"#35"},{"ref":"#36","weight":-1}],"rule":"quarter-from-ytd","value":302658000},"revenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#37"}],"rule":"component-sum","value":302658000},"revenue@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#35"}],"rule":"component-sum","value":1009985000},"revenue@2013Q2":{"kind":"filed","concept":"Revenues","filing":61,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":334085000},"#38":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":40,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":321164000},"revenue@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#38"}],"rule":"component-sum","value":321164000},"#39":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":41,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":339230000},"revenue@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#39"}],"rule":"component-sum","value":339230000},"#40":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":42,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":340356000},"revenue@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#40"}],"rule":"component-sum","value":340356000},"#41":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":39,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1345835000},"#42":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":42,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":1000750000},"#43":{"kind":"computed","op":"sum","terms":[{"ref":"#41"},{"ref":"#42","weight":-1}],"rule":"quarter-from-ytd","value":345085000},"revenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#43"}],"rule":"component-sum","value":345085000},"revenue@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#41"}],"rule":"component-sum","value":1345835000},"#44":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":44,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":333444000},"revenue@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#44"}],"rule":"component-sum","value":333444000},"#45":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":43,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":341431000},"revenue@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#45"}],"rule":"component-sum","value":341431000},"#46":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":42,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":341113000},"revenue@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#46"}],"rule":"component-sum","value":341113000},"revenue@2013Q3":{"kind":"filed","concept":"Revenues","filing":61,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":367937000},"revenue@2013Q4":{"kind":"filed","concept":"Revenues","filing":61,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":365248000},"revenue@2014Q1":{"kind":"filed","concept":"Revenues","filing":61,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":367833000},"revenue@2014Q2":{"kind":"filed","concept":"Revenues","filing":63,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":385677000},"#47":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":39,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1352786000},"#48":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":42,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":1015988000},"#49":{"kind":"computed","op":"sum","terms":[{"ref":"#47"},{"ref":"#48","weight":-1}],"rule":"quarter-from-ytd","value":336798000},"revenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#49"}],"rule":"component-sum","value":336798000},"revenue@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#47"}],"rule":"component-sum","value":1352786000},"#50":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":44,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":326222000},"revenue@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#50"}],"rule":"component-sum","value":326222000},"#51":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":43,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":342287000},"revenue@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#51"}],"rule":"component-sum","value":342287000},"revenue@2012Q1":{"kind":"filed","concept":"Revenues","filing":53,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":289395000},"revenue@2012Q2":{"kind":"filed","concept":"Revenues","filing":57,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":294448000},"revenue@2012Q3":{"kind":"filed","concept":"Revenues","filing":57,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":311918000},"revenue@2012Q4":{"kind":"filed","concept":"Revenues","filing":57,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":309466000},"revenue@2009Q2":{"kind":"filed","concept":"Revenues","filing":46,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":326609000},"revenue@2009Q3":{"kind":"filed","concept":"Revenues","filing":47,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":295524000},"revenue@2009Q4":{"kind":"filed","concept":"Revenues","filing":48,"unit":"USD","start":"2009-10-01","end":"2009-12-31","value":286505000},"revenue@2010Q2":{"kind":"filed","concept":"Revenues","filing":49,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":262525000},"revenue@2010Q3":{"kind":"filed","concept":"Revenues","filing":49,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":267100000},"revenue@2010Q4":{"kind":"filed","concept":"Revenues","filing":49,"unit":"USD","start":"2010-10-01","end":"2010-12-31","value":271775000},"revenue@2011Q1":{"kind":"filed","concept":"Revenues","filing":49,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":253988000},"revenue@2011Q2":{"kind":"filed","concept":"Revenues","filing":53,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":254607000},"revenue@2011Q3":{"kind":"filed","concept":"Revenues","filing":53,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":250894000},"costOfRevenue@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q4"},{"ref":"grossProfit@2014Q4","weight":-1}],"rule":"accounting-identity","value":305653000},"costOfRevenue@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q2"},{"ref":"grossProfit@2015Q2","weight":-1}],"rule":"accounting-identity","value":271570000},"costOfRevenue@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q3"},{"ref":"grossProfit@2015Q3","weight":-1}],"rule":"accounting-identity","value":246839000},"costOfRevenue@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q4"},{"ref":"grossProfit@2015Q4","weight":-1}],"rule":"accounting-identity","value":209554000},"costOfRevenue@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q2"},{"ref":"grossProfit@2016Q2","weight":-1}],"rule":"accounting-identity","value":191594000},"costOfRevenue@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q3"},{"ref":"grossProfit@2016Q3","weight":-1}],"rule":"accounting-identity","value":165154000},"costOfRevenue@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q4"},{"ref":"grossProfit@2016Q4","weight":-1}],"rule":"accounting-identity","value":155268000},"grossProfit@2013Q2":{"kind":"filed","concept":"GrossProfit","filing":62,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":57840000},"grossProfit@2013Q3":{"kind":"filed","concept":"GrossProfit","filing":4,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":89407000},"grossProfit@2013Q4":{"kind":"filed","concept":"GrossProfit","filing":5,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":80707000},"grossProfit@2014Q2":{"kind":"filed","concept":"GrossProfit","filing":6,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":76209000},"grossProfit@2014Q3":{"kind":"filed","concept":"GrossProfit","filing":7,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":90912000},"grossProfit@2014Q4":{"kind":"filed","concept":"GrossProfit","filing":8,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":81901000},"grossProfit@2015Q2":{"kind":"filed","concept":"GrossProfit","filing":9,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":33204000},"grossProfit@2015Q3":{"kind":"filed","concept":"GrossProfit","filing":10,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":25084000},"grossProfit@2015Q4":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":8637000},"grossProfit@2016Q2":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":-23669000},"grossProfit@2016Q3":{"kind":"filed","concept":"GrossProfit","filing":10,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":-21432000},"grossProfit@2016Q4":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":-26053000},"grossProfit@2017Q2":{"kind":"filed","concept":"GrossProfit","filing":3,"unit":"USD","start":"2017-04-01","end":"2017-07-31","value":-44615000},"grossProfit@2017Q3":{"kind":"filed","concept":"GrossProfit","filing":15,"unit":"USD","start":"2017-08-01","end":"2017-09-30","value":-922000},"grossProfit@2018Q1":{"kind":"filed","concept":"GrossProfit","filing":16,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":-1143000},"grossProfit@2018Q2":{"kind":"filed","concept":"GrossProfit","filing":17,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":7647000},"grossProfit@2018Q3":{"kind":"filed","concept":"GrossProfit","filing":18,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":2852000},"#52":{"kind":"filed","concept":"GrossProfit","filing":19,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":6066000},"#53":{"kind":"filed","concept":"GrossProfit","filing":18,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":9356000},"grossProfit@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#52"},{"ref":"#53","weight":-1}],"rule":"quarter-from-ytd","value":-3290000},"grossProfit@FY2018":{"kind":"filed","concept":"GrossProfit","filing":19,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":6066000},"grossProfit@2019Q1":{"kind":"filed","concept":"GrossProfit","filing":20,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":4310000},"grossProfit@2019Q2":{"kind":"filed","concept":"GrossProfit","filing":21,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":8321000},"grossProfit@2019Q3":{"kind":"filed","concept":"GrossProfit","filing":18,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":1477000},"#54":{"kind":"filed","concept":"GrossProfit","filing":19,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":6894000},"#55":{"kind":"filed","concept":"GrossProfit","filing":18,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":14108000},"grossProfit@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#54"},{"ref":"#55","weight":-1}],"rule":"quarter-from-ytd","value":-7214000},"grossProfit@FY2019":{"kind":"filed","concept":"GrossProfit","filing":19,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":6894000},"grossProfit@2020Q1":{"kind":"filed","concept":"GrossProfit","filing":24,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":-3615000},"grossProfit@2020Q2":{"kind":"filed","concept":"GrossProfit","filing":21,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":568000},"grossProfit@FY2020":{"kind":"filed","concept":"GrossProfit","filing":19,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-29670000},"grossProfit@2021Q1":{"kind":"filed","concept":"GrossProfit","filing":24,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":-16848000},"#56":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":46,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":34388000},"operatingExpenses@2009Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#56"}],"rule":"component-sum","value":34388000},"#57":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":47,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":37686000},"operatingExpenses@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#57"}],"rule":"component-sum","value":37686000},"#58":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":48,"unit":"USD","start":"2009-10-01","end":"2009-12-31","value":33676000},"operatingExpenses@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#58"}],"rule":"component-sum","value":33676000},"#59":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":50,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":32775000},"operatingExpenses@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#59"}],"rule":"component-sum","value":32775000},"#60":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":51,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":37919000},"operatingExpenses@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#60"}],"rule":"component-sum","value":37919000},"#61":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":52,"unit":"USD","start":"2010-10-01","end":"2010-12-31","value":33238000},"operatingExpenses@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#61"}],"rule":"component-sum","value":33238000},"#62":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":54,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":37581000},"operatingExpenses@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#62"}],"rule":"component-sum","value":37581000},"#63":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":55,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":37773000},"operatingExpenses@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#63"}],"rule":"component-sum","value":37773000},"#64":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":56,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":40425000},"operatingExpenses@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#64"}],"rule":"component-sum","value":40425000},"#65":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":58,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":40664000},"operatingExpenses@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#65"}],"rule":"component-sum","value":40664000},"#66":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":59,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":41867000},"operatingExpenses@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#66"}],"rule":"component-sum","value":41867000},"#67":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":60,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":46339000},"operatingExpenses@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#67"}],"rule":"component-sum","value":46339000},"#68":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":62,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":50480000},"operatingExpenses@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#68"}],"rule":"component-sum","value":50480000},"#69":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":4,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":46038000},"operatingExpenses@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#69"}],"rule":"component-sum","value":46038000},"#70":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":5,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":45723000},"operatingExpenses@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#70"}],"rule":"component-sum","value":45723000},"#71":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":6,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":51060000},"operatingExpenses@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#71"}],"rule":"component-sum","value":51060000},"#72":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":7,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":46762000},"operatingExpenses@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#72"}],"rule":"component-sum","value":46762000},"operatingIncome@2014Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":63,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":66004000},"#73":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":8,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":46642000},"operatingExpenses@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#73"}],"rule":"component-sum","value":46642000},"#74":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":9,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":43953000},"operatingExpenses@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#74"}],"rule":"component-sum","value":43953000},"#75":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":10,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":37286000},"#76":{"kind":"filed","concept":"RestructuringCharges","filing":2,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":7600000},"operatingExpenses@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#75"},{"ref":"#76"}],"rule":"component-sum","value":44886000},"#77":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":0,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":35598000},"operatingExpenses@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#77"}],"rule":"component-sum","value":35598000},"#78":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":1,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":37047000},"operatingExpenses@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#78"}],"rule":"component-sum","value":37047000},"#79":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":10,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":32954000},"operatingExpenses@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#79"}],"rule":"component-sum","value":32954000},"#80":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":0,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":34151000},"operatingExpenses@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#80"}],"rule":"component-sum","value":34151000},"#81":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":3,"unit":"USD","start":"2017-04-01","end":"2017-07-31","value":41832000},"operatingExpenses@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#81"}],"rule":"component-sum","value":41832000},"#82":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":15,"unit":"USD","start":"2017-08-01","end":"2017-09-30","value":16246000},"operatingExpenses@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#82"}],"rule":"component-sum","value":16246000},"#83":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":16,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":23565000},"operatingExpenses@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#83"}],"rule":"component-sum","value":23565000},"#84":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":17,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":24425000},"operatingExpenses@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#84"}],"rule":"component-sum","value":24425000},"operatingIncome@2014Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":63,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":84723000},"#85":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":18,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":25546000},"operatingExpenses@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#85"}],"rule":"component-sum","value":25546000},"#86":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":19,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":110023000},"#87":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":18,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":73536000},"#88":{"kind":"computed","op":"sum","terms":[{"ref":"#86"},{"ref":"#87","weight":-1}],"rule":"quarter-from-ytd","value":36487000},"operatingExpenses@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#88"}],"rule":"component-sum","value":36487000},"operatingExpenses@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#86"}],"rule":"component-sum","value":110023000},"#89":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":20,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":27140000},"#90":{"kind":"filed","concept":"RestructuringCharges","filing":20,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":3651000},"operatingExpenses@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#89"},{"ref":"#90"}],"rule":"component-sum","value":30791000},"#91":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":21,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":23696000},"#92":{"kind":"filed","concept":"RestructuringCharges","filing":21,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":3945000},"#93":{"kind":"computed","op":"sum","terms":[{"ref":"#92"},{"ref":"#90","weight":-1}],"rule":"quarter-from-ytd","value":294000},"operatingExpenses@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#91"},{"ref":"#93"}],"rule":"component-sum","value":23990000},"#94":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":22,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":30474000},"#95":{"kind":"filed","concept":"RestructuringCharges","filing":22,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":5885000},"#96":{"kind":"computed","op":"sum","terms":[{"ref":"#95"},{"ref":"#92","weight":-1}],"rule":"quarter-from-ytd","value":1940000},"operatingExpenses@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#94"},{"ref":"#96"}],"rule":"component-sum","value":32414000},"operatingIncome@2014Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":63,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":-213580000},"#97":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":23,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":103716000},"#98":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":22,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":81310000},"#99":{"kind":"computed","op":"sum","terms":[{"ref":"#97"},{"ref":"#98","weight":-1}],"rule":"quarter-from-ytd","value":22406000},"#100":{"kind":"filed","concept":"RestructuringCharges","filing":19,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":6822000},"#101":{"kind":"computed","op":"sum","terms":[{"ref":"#100"},{"ref":"#95","weight":-1}],"rule":"quarter-from-ytd","value":937000},"operatingExpenses@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#99"},{"ref":"#101"}],"rule":"component-sum","value":23343000},"operatingExpenses@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#97"},{"ref":"#100"}],"rule":"component-sum","value":110538000},"#102":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":24,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":21420000},"#103":{"kind":"filed","concept":"RestructuringCharges","filing":24,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":59000},"operatingExpenses@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#102"},{"ref":"#103"}],"rule":"component-sum","value":21479000},"#104":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":25,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":17597000},"#105":{"kind":"filed","concept":"RestructuringCharges","filing":25,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":385000},"#106":{"kind":"computed","op":"sum","terms":[{"ref":"#105"},{"ref":"#103","weight":-1}],"rule":"quarter-from-ytd","value":326000},"operatingExpenses@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#104"},{"ref":"#106"}],"rule":"component-sum","value":17923000},"#107":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":26,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":17438000},"#108":{"kind":"filed","concept":"RestructuringCharges","filing":26,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":1274000},"#109":{"kind":"computed","op":"sum","terms":[{"ref":"#108"},{"ref":"#105","weight":-1}],"rule":"quarter-from-ytd","value":889000},"operatingExpenses@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#107"},{"ref":"#109"}],"rule":"component-sum","value":18327000},"#110":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":27,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":73447000},"#111":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":26,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":56455000},"#112":{"kind":"computed","op":"sum","terms":[{"ref":"#110"},{"ref":"#111","weight":-1}],"rule":"quarter-from-ytd","value":16992000},"#113":{"kind":"filed","concept":"RestructuringCharges","filing":27,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":1501000},"#114":{"kind":"computed","op":"sum","terms":[{"ref":"#113"},{"ref":"#108","weight":-1}],"rule":"quarter-from-ytd","value":227000},"operatingExpenses@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#112"},{"ref":"#114"}],"rule":"component-sum","value":17219000},"operatingIncome@2015Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":63,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":25672000},"operatingExpenses@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#110"},{"ref":"#113"}],"rule":"component-sum","value":74948000},"#115":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":28,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":16043000},"operatingExpenses@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#115"}],"rule":"component-sum","value":16043000},"#116":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":29,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":16787000},"operatingExpenses@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#116"}],"rule":"component-sum","value":16787000},"#117":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":30,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":18045000},"operatingExpenses@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#117"}],"rule":"component-sum","value":18045000},"#118":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":31,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":68516000},"#119":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":30,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":50875000},"#120":{"kind":"computed","op":"sum","terms":[{"ref":"#118"},{"ref":"#119","weight":-1}],"rule":"quarter-from-ytd","value":17641000},"operatingExpenses@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#120"}],"rule":"component-sum","value":17641000},"#121":{"kind":"filed","concept":"RestructuringCharges","filing":31,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":174000},"operatingExpenses@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#118"},{"ref":"#121"}],"rule":"component-sum","value":68690000},"#122":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":32,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":18217000},"operatingExpenses@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#122"}],"rule":"component-sum","value":18217000},"#123":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":33,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":27804000},"operatingExpenses@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#123"}],"rule":"component-sum","value":27804000},"#124":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":34,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":27267000},"operatingExpenses@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#124"}],"rule":"component-sum","value":27267000},"operatingIncome@2015Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":14089000},"#125":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":35,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":101921000},"#126":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":34,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":73288000},"#127":{"kind":"computed","op":"sum","terms":[{"ref":"#125"},{"ref":"#126","weight":-1}],"rule":"quarter-from-ytd","value":28633000},"operatingExpenses@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#127"}],"rule":"component-sum","value":28633000},"#128":{"kind":"filed","concept":"RestructuringCharges","filing":35,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":5680000},"operatingExpenses@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#125"},{"ref":"#128"}],"rule":"component-sum","value":107601000},"#129":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":36,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":23545000},"operatingExpenses@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#129"}],"rule":"component-sum","value":23545000},"#130":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":37,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":26013000},"operatingExpenses@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#130"}],"rule":"component-sum","value":26013000},"#131":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":38,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":21001000},"operatingExpenses@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#131"}],"rule":"component-sum","value":21001000},"#132":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":39,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":95283000},"#133":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":38,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":70559000},"#134":{"kind":"computed","op":"sum","terms":[{"ref":"#132"},{"ref":"#133","weight":-1}],"rule":"quarter-from-ytd","value":24724000},"operatingExpenses@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#134"}],"rule":"component-sum","value":24724000},"#135":{"kind":"filed","concept":"RestructuringCharges","filing":35,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":27000},"operatingExpenses@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#132"},{"ref":"#135"}],"rule":"component-sum","value":95310000},"#136":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":40,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":25329000},"operatingExpenses@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#136"}],"rule":"component-sum","value":25329000},"#137":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":41,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":26329000},"operatingExpenses@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#137"}],"rule":"component-sum","value":26329000},"#138":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":42,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":28471000},"operatingExpenses@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#138"}],"rule":"component-sum","value":28471000},"#139":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":39,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":110817000},"#140":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":42,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":80129000},"#141":{"kind":"computed","op":"sum","terms":[{"ref":"#139"},{"ref":"#140","weight":-1}],"rule":"quarter-from-ytd","value":30688000},"operatingExpenses@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#141"}],"rule":"component-sum","value":30688000},"operatingExpenses@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#139"}],"rule":"component-sum","value":110817000},"#142":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":44,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":29094000},"operatingExpenses@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#142"}],"rule":"component-sum","value":29094000},"#143":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":43,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":31213000},"operatingExpenses@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#143"}],"rule":"component-sum","value":31213000},"#144":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":42,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":35256000},"operatingExpenses@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#144"}],"rule":"component-sum","value":35256000},"#145":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":39,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":134531000},"#146":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":42,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":95563000},"#147":{"kind":"computed","op":"sum","terms":[{"ref":"#145"},{"ref":"#146","weight":-1}],"rule":"quarter-from-ytd","value":38968000},"operatingExpenses@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#147"}],"rule":"component-sum","value":38968000},"operatingExpenses@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#145"}],"rule":"component-sum","value":134531000},"operatingIncome@2015Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":-17644000},"#148":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":44,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":33559000},"operatingExpenses@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#148"}],"rule":"component-sum","value":33559000},"#149":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":43,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":34845000},"operatingExpenses@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#149"}],"rule":"component-sum","value":34845000},"operatingIncome@2009Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":46,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":56206000},"operatingIncome@2009Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":47,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":72027000},"operatingIncome@2009Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":48,"unit":"USD","start":"2009-10-01","end":"2009-12-31","value":66493000},"operatingIncome@2010Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":49,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":45267000},"operatingIncome@2010Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":49,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":26892000},"operatingIncome@2010Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":49,"unit":"USD","start":"2010-10-01","end":"2010-12-31","value":42602000},"operatingIncome@2011Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":49,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":24575000},"operatingIncome@2011Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":53,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":31461000},"operatingIncome@2011Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":53,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":-5481000},"operatingIncome@2011Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":53,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":41191000},"operatingIncome@2012Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":53,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":46383000},"operatingIncome@2012Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":57,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":49487000},"operatingIncome@2012Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":57,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":57197000},"operatingIncome@2012Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":57,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":40974000},"operatingIncome@2013Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":57,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":58574000},"operatingIncome@2013Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":61,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":43425000},"operatingIncome@2013Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":61,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":76565000},"operatingIncome@2013Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":61,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":20488000},"operatingIncome@2014Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":61,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":61063000},"operatingIncome@2015Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":-9400000},"operatingIncome@2016Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":-56569000},"operatingIncome@2016Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":-66135000},"operatingIncome@2016Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":-155344000},"operatingIncome@2016Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":-287034000},"operatingIncome@2017Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":-69340000},"operatingIncome@2017Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2017-04-01","end":"2017-07-31","value":-244048000},"operatingIncome@2017Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2017-08-01","end":"2017-09-30","value":-5782000},"operatingIncome@2017Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":-18091000},"operatingIncome@2018Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":-12194000},"operatingIncome@2018Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":-140000},"operatingIncome@2018Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":-25086000},"operatingIncome@2018Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":-70077000},"operatingIncome@FY2018":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":-107497000},"operatingIncome@2019Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":-9620000},"operatingIncome@2019Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":21,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":-4394000},"operatingIncome@2019Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":-22551000},"operatingIncome@2019Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":-50039000},"operatingIncome@FY2019":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":-86604000},"operatingIncome@2020Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":-18533000},"operatingIncome@2020Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":-117745000},"operatingIncome@2020Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":26,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":-25176000},"pretaxIncome@2015Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":9,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":-4877000},"#150":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-186802000},"#151":{"kind":"filed","concept":"OperatingIncomeLoss","filing":26,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":-161454000},"operatingIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#150"},{"ref":"#151","weight":-1}],"rule":"quarter-from-ytd","value":-25348000},"operatingIncome@FY2020":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-186802000},"operatingIncome@2021Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":28,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":-26301000},"operatingIncome@2021Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":29,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":-20159000},"operatingIncome@2021Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":30,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":-21564000},"#152":{"kind":"filed","concept":"OperatingIncomeLoss","filing":31,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-95016000},"#153":{"kind":"filed","concept":"OperatingIncomeLoss","filing":30,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":-68024000},"operatingIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#152"},{"ref":"#153","weight":-1}],"rule":"quarter-from-ytd","value":-26992000},"operatingIncome@FY2021":{"kind":"filed","concept":"OperatingIncomeLoss","filing":31,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-95016000},"operatingIncome@2022Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":32,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":-7310000},"operatingIncome@2022Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":33,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":1840000},"operatingIncome@2022Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":34,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":19060000},"#154":{"kind":"filed","concept":"OperatingIncomeLoss","filing":35,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":26708000},"#155":{"kind":"filed","concept":"OperatingIncomeLoss","filing":34,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":13590000},"operatingIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#154"},{"ref":"#155","weight":-1}],"rule":"quarter-from-ytd","value":13118000},"operatingIncome@FY2022":{"kind":"filed","concept":"OperatingIncomeLoss","filing":35,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":26708000},"operatingIncome@2023Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":36,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":24499000},"operatingIncome@2023Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":37,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":38947000},"operatingIncome@2023Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":38,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":55674000},"pretaxIncome@2015Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":10,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":-32611000},"pretaxIncome@2015Q4":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":-24282000},"#156":{"kind":"filed","concept":"OperatingIncomeLoss","filing":39,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":182215000},"#157":{"kind":"filed","concept":"OperatingIncomeLoss","filing":38,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":119120000},"operatingIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#156"},{"ref":"#157","weight":-1}],"rule":"quarter-from-ytd","value":63095000},"operatingIncome@FY2023":{"kind":"filed","concept":"OperatingIncomeLoss","filing":39,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":182215000},"operatingIncome@2024Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":40,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":81898000},"operatingIncome@2024Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":41,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":78127000},"operatingIncome@2024Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":42,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":69946000},"#158":{"kind":"filed","concept":"OperatingIncomeLoss","filing":39,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":311348000},"#159":{"kind":"filed","concept":"OperatingIncomeLoss","filing":42,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":229971000},"operatingIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#158"},{"ref":"#159","weight":-1}],"rule":"quarter-from-ytd","value":81377000},"operatingIncome@FY2024":{"kind":"filed","concept":"OperatingIncomeLoss","filing":39,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":311348000},"operatingIncome@2025Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":44,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":75047000},"operatingIncome@2025Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":43,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":80922000},"operatingIncome@2025Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":42,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":62651000},"#160":{"kind":"filed","concept":"OperatingIncomeLoss","filing":39,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":282596000},"#161":{"kind":"filed","concept":"OperatingIncomeLoss","filing":42,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":218620000},"operatingIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#160"},{"ref":"#161","weight":-1}],"rule":"quarter-from-ytd","value":63976000},"operatingIncome@FY2025":{"kind":"filed","concept":"OperatingIncomeLoss","filing":39,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":282596000},"operatingIncome@2026Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":44,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":58984000},"operatingIncome@2026Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":43,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":62528000},"pretaxIncome@2014Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":6,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":57491000},"pretaxIncome@2014Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":7,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":81892000},"pretaxIncome@2014Q4":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":8,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":-221051000},"pretaxIncome@2016Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":1,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":-84647000},"pretaxIncome@2016Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":10,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":-174055000},"pretaxIncome@2016Q4":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":-299657000},"pretaxIncome@2017Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":3,"unit":"USD","start":"2017-04-01","end":"2017-07-31","value":-1648143000},"pretaxIncome@2017Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":15,"unit":"USD","start":"2017-08-01","end":"2017-09-30","value":-10782000},"pretaxIncome@2018Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":16,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":-35708000},"pretaxIncome@2018Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":17,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":-5385000},"pretaxIncome@2018Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":18,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":-29905000},"#162":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":-153519000},"#163":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":18,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":-70998000},"pretaxIncome@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#162"},{"ref":"#163","weight":-1}],"rule":"quarter-from-ytd","value":-82521000},"pretaxIncome@FY2018":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":-153519000},"pretaxIncome@2019Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":20,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":-15456000},"pretaxIncome@2019Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":21,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":-10011000},"pretaxIncome@2019Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":22,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":-28735000},"#164":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":23,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":-113495000},"#165":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":22,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":-54202000},"pretaxIncome@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#164"},{"ref":"#165","weight":-1}],"rule":"quarter-from-ytd","value":-59293000},"cash@2013Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":63,"unit":"USD","end":"2013-03-31","value":40569000},"pretaxIncome@FY2019":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":23,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":-113495000},"pretaxIncome@2020Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":24,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":-23695000},"pretaxIncome@2020Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":25,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":-107934000},"pretaxIncome@2020Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":26,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":-32128000},"#166":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":27,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-197661000},"#167":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":26,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":-163757000},"pretaxIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#166"},{"ref":"#167","weight":-1}],"rule":"quarter-from-ytd","value":-33904000},"pretaxIncome@FY2020":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":27,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-197661000},"pretaxIncome@2021Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":28,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":-33518000},"pretaxIncome@2021Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":29,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":-23621000},"pretaxIncome@2021Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":30,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":-25520000},"#168":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":31,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-123785000},"#169":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":30,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":-82659000},"pretaxIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#168"},{"ref":"#169","weight":-1}],"rule":"quarter-from-ytd","value":-41126000},"pretaxIncome@FY2021":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":31,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-123785000},"pretaxIncome@2022Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":32,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":-7053000},"pretaxIncome@2022Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":33,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":-18395000},"pretaxIncome@2022Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":34,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":11262000},"cash@2013Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":62,"unit":"USD","end":"2013-06-30","value":64813000},"#170":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":35,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-2307000},"#171":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":34,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":-14186000},"pretaxIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#170"},{"ref":"#171","weight":-1}],"rule":"quarter-from-ytd","value":11879000},"pretaxIncome@FY2022":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":35,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-2307000},"pretaxIncome@2023Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":36,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":22787000},"pretaxIncome@2023Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":37,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":33212000},"pretaxIncome@2023Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":38,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":34809000},"#172":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":39,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":138929000},"#173":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":38,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":90808000},"pretaxIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#172"},{"ref":"#173","weight":-1}],"rule":"quarter-from-ytd","value":48121000},"pretaxIncome@FY2023":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":39,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":138929000},"pretaxIncome@2024Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":40,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":59815000},"pretaxIncome@2024Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":41,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":57804000},"pretaxIncome@2024Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":42,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":58874000},"#174":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":39,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":229488000},"#175":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":42,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":176493000},"pretaxIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#174"},{"ref":"#175","weight":-1}],"rule":"quarter-from-ytd","value":52995000},"pretaxIncome@FY2024":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":39,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":229488000},"pretaxIncome@2025Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":44,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":68429000},"pretaxIncome@2025Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":43,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":78286000},"pretaxIncome@2025Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":42,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":20693000},"#176":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":39,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":220245000},"#177":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":42,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":167408000},"pretaxIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#176"},{"ref":"#177","weight":-1}],"rule":"quarter-from-ytd","value":52837000},"pretaxIncome@FY2025":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":39,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":220245000},"pretaxIncome@2026Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":44,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":40879000},"pretaxIncome@2026Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":43,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":46144000},"interestExpense@2009Q2":{"kind":"filed","concept":"InterestExpense","filing":46,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":77000},"interestExpense@2009Q3":{"kind":"filed","concept":"InterestExpense","filing":47,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":450000},"interestExpense@2009Q4":{"kind":"filed","concept":"InterestExpense","filing":48,"unit":"USD","start":"2009-10-01","end":"2009-12-31","value":583000},"interestExpense@2010Q2":{"kind":"filed","concept":"InterestExpense","filing":50,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":1073000},"interestExpense@2010Q3":{"kind":"filed","concept":"InterestExpense","filing":51,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":1686000},"interestExpense@2010Q4":{"kind":"filed","concept":"InterestExpense","filing":52,"unit":"USD","start":"2010-10-01","end":"2010-12-31","value":3646000},"interestExpense@2011Q2":{"kind":"filed","concept":"InterestExpense","filing":54,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":4061000},"interestExpense@2011Q3":{"kind":"filed","concept":"InterestExpense","filing":55,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":4766000},"interestExpense@2011Q4":{"kind":"filed","concept":"InterestExpense","filing":56,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":6027000},"interestExpense@2012Q2":{"kind":"filed","concept":"InterestExpense","filing":58,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":7587000},"interestExpense@2012Q3":{"kind":"filed","concept":"InterestExpense","filing":59,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":7148000},"interestExpense@2012Q4":{"kind":"filed","concept":"InterestExpense","filing":60,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":7183000},"interestExpense@2013Q2":{"kind":"filed","concept":"InterestExpense","filing":62,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":8913000},"interestExpense@2013Q3":{"kind":"filed","concept":"InterestExpense","filing":4,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":9918000},"interestExpense@2013Q4":{"kind":"filed","concept":"InterestExpense","filing":5,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":12250000},"interestExpense@2014Q2":{"kind":"filed","concept":"InterestExpense","filing":6,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":13129000},"interestExpense@2014Q3":{"kind":"filed","concept":"InterestExpense","filing":7,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":12559000},"interestExpense@2014Q4":{"kind":"filed","concept":"InterestExpense","filing":5,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":12239000},"interestExpense@2015Q2":{"kind":"filed","concept":"InterestExpense","filing":9,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":13182000},"interestExpense@2015Q3":{"kind":"filed","concept":"InterestExpense","filing":7,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":13247000},"interestExpense@2016Q2":{"kind":"filed","concept":"InterestExpense","filing":1,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":16954000},"interestExpense@2017Q2":{"kind":"filed","concept":"InterestExpense","filing":1,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":10605000},"interestExpense@2017Q3":{"kind":"filed","concept":"InterestExpense","filing":15,"unit":"USD","start":"2017-08-01","end":"2017-09-30","value":5240000},"interestExpense@2018Q1":{"kind":"filed","concept":"InterestExpense","filing":13,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":7599000},"interestExpense@2018Q2":{"kind":"filed","concept":"InterestExpense","filing":14,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":7547000},"interestExpense@2018Q3":{"kind":"filed","concept":"InterestExpense","filing":15,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":7585000},"interestExpense@2015Q4":{"kind":"filed","concept":"InterestAndDebtExpense","filing":0,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":13312000},"interestExpense@2016Q3":{"kind":"filed","concept":"InterestAndDebtExpense","filing":10,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":18477000},"interestExpense@2016Q4":{"kind":"filed","concept":"InterestAndDebtExpense","filing":0,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":18587000},"#178":{"kind":"filed","concept":"InterestAndDebtExpense","filing":19,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":30439000},"#179":{"kind":"filed","concept":"InterestAndDebtExpense","filing":18,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":22731000},"interestExpense@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#178"},{"ref":"#179","weight":-1}],"rule":"quarter-from-ytd","value":7708000},"interestExpense@FY2018":{"kind":"filed","concept":"InterestAndDebtExpense","filing":19,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":30439000},"interestExpense@2019Q1":{"kind":"filed","concept":"InterestAndDebtExpense","filing":20,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":7736000},"interestExpense@2019Q2":{"kind":"filed","concept":"InterestAndDebtExpense","filing":21,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":7582000},"interestExpense@2019Q3":{"kind":"filed","concept":"InterestAndDebtExpense","filing":22,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":7468000},"#180":{"kind":"filed","concept":"InterestAndDebtExpense","filing":23,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":29068000},"#181":{"kind":"filed","concept":"InterestAndDebtExpense","filing":22,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":22786000},"interestExpense@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#180"},{"ref":"#181","weight":-1}],"rule":"quarter-from-ytd","value":6282000},"interestExpense@FY2019":{"kind":"filed","concept":"InterestAndDebtExpense","filing":23,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":29068000},"interestExpense@2020Q1":{"kind":"filed","concept":"InterestAndDebtExpense","filing":20,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":6142000},"interestExpense@2020Q2":{"kind":"filed","concept":"InterestAndDebtExpense","filing":21,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":5959000},"interestExpense@2020Q3":{"kind":"filed","concept":"InterestAndDebtExpense","filing":22,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":6071000},"#182":{"kind":"filed","concept":"InterestAndDebtExpense","filing":27,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":24156000},"#183":{"kind":"filed","concept":"InterestAndDebtExpense","filing":22,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":18172000},"interestExpense@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#182"},{"ref":"#183","weight":-1}],"rule":"quarter-from-ytd","value":5984000},"interestExpense@FY2020":{"kind":"filed","concept":"InterestAndDebtExpense","filing":27,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":24156000},"interestExpense@FY2021":{"kind":"filed","concept":"InterestAndDebtExpense","filing":31,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":15607000},"interestExpense@FY2022":{"kind":"filed","concept":"InterestAndDebtExpense","filing":35,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":17413000},"interestExpense@FY2023":{"kind":"filed","concept":"InterestAndDebtExpense","filing":39,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":48742000},"interestExpense@FY2024":{"kind":"filed","concept":"InterestAndDebtExpense","filing":39,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":73218000},"interestExpense@FY2025":{"kind":"filed","concept":"InterestAndDebtExpense","filing":39,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":66120000},"netIncome@2009Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":46,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":44482000},"netIncome@2009Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":47,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":98185000},"netIncome@2009Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":48,"unit":"USD","start":"2009-10-01","end":"2009-12-31","value":59896000},"netIncome@2010Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":49,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":39831000},"netIncome@2010Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":49,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":19403000},"netIncome@2010Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":49,"unit":"USD","start":"2010-10-01","end":"2010-12-31","value":34363000},"netIncome@2011Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":49,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":12019000},"netIncome@2011Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":53,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":24558000},"netIncome@2011Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":53,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":-4876000},"netIncome@2011Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":53,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":34087000},"netIncome@2012Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":53,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":33642000},"netIncome@2012Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":57,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":32856000},"netIncome@2012Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":57,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":41356000},"netIncome@2012Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":57,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":29947000},"netIncome@2013Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":57,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":46591000},"netIncome@2013Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":61,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":30083000},"netIncome@2013Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":61,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":54172000},"netIncome@2013Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":61,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":12583000},"netIncome@2014Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":61,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":43417000},"netIncome@2014Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":63,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":43673000},"netIncome@2014Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":63,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":60907000},"netIncome@2014Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":63,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":-160694000},"netIncome@2015Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":63,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":-9076000},"netIncome@2015Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":-15052000},"netIncome@2015Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":-43835000},"netIncome@2015Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":-19509000},"netIncome@2016Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":-81787000},"netIncome@2016Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":-89097000},"netIncome@2016Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":-178490000},"netIncome@2016Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":-297676000},"netIncome@2017Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":-94855000},"netIncome@2017Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2017-04-01","end":"2017-07-31","value":-1646909000},"netIncome@2017Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2017-08-01","end":"2017-09-30","value":-15693000},"netIncome@2017Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":-23573000},"netIncome@2018Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":-39172000},"netIncome@2018Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":-10940000},"netIncome@2018Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":-30896000},"netIncome@2018Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":-90509000},"netIncome@FY2018":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":-171517000},"netIncome@2019Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":-21731000},"netIncome@2019Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":21,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":-15959000},"netIncome@2019Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":-44200000},"netIncome@2019Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":-59853000},"netIncome@FY2019":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":-141743000},"netIncome@2020Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":-18445000},"netIncome@2020Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":-110623000},"netIncome@2020Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":26,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":-37927000},"#184":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-196242000},"#185":{"kind":"filed","concept":"NetIncomeLoss","filing":26,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":-166995000},"netIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#184"},{"ref":"#185","weight":-1}],"rule":"quarter-from-ytd","value":-29247000},"netIncome@FY2020":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-196242000},"netIncome@2021Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":-35315000},"netIncome@2021Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":-29462000},"netIncome@2021Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":30,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":-26258000},"netIncome@FY2024":{"kind":"filed","concept":"NetIncomeLoss","filing":39,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":180656000},"#186":{"kind":"filed","concept":"NetIncomeLoss","filing":31,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-128969000},"#187":{"kind":"filed","concept":"NetIncomeLoss","filing":30,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":-91035000},"netIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#186"},{"ref":"#187","weight":-1}],"rule":"quarter-from-ytd","value":-37934000},"netIncome@FY2021":{"kind":"filed","concept":"NetIncomeLoss","filing":31,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-128969000},"netIncome@2022Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":32,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":-12168000},"netIncome@2022Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":33,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":-25581000},"netIncome@2022Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":34,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":5380000},"#188":{"kind":"filed","concept":"NetIncomeLoss","filing":35,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-21749000},"#189":{"kind":"filed","concept":"NetIncomeLoss","filing":34,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":-32369000},"netIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#188"},{"ref":"#189","weight":-1}],"rule":"quarter-from-ytd","value":10620000},"netIncome@FY2022":{"kind":"filed","concept":"NetIncomeLoss","filing":35,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-21749000},"netIncome@2023Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":36,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":10738000},"netIncome@2023Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":37,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":22584000},"netIncome@2023Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":38,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":26199000},"#190":{"kind":"filed","concept":"NetIncomeLoss","filing":39,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":97185000},"#191":{"kind":"filed","concept":"NetIncomeLoss","filing":38,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":59521000},"netIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#190"},{"ref":"#191","weight":-1}],"rule":"quarter-from-ytd","value":37664000},"netIncome@FY2023":{"kind":"filed","concept":"NetIncomeLoss","filing":39,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":97185000},"netIncome@2024Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":40,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":47026000},"netIncome@2024Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":41,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":50354000},"netIncome@2024Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":42,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":46371000},"#192":{"kind":"filed","concept":"NetIncomeLoss","filing":39,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":180656000},"#193":{"kind":"filed","concept":"NetIncomeLoss","filing":42,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":143751000},"netIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#192"},{"ref":"#193","weight":-1}],"rule":"quarter-from-ytd","value":36905000},"netIncome@2025Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":44,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":42653000},"netIncome@2025Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":43,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":72930000},"netIncome@2025Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":42,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":-806000},"#194":{"kind":"filed","concept":"NetIncomeLoss","filing":39,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":334661000},"#195":{"kind":"filed","concept":"NetIncomeLoss","filing":42,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":114777000},"netIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#194"},{"ref":"#195","weight":-1}],"rule":"quarter-from-ytd","value":219884000},"netIncome@FY2025":{"kind":"filed","concept":"NetIncomeLoss","filing":39,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":334661000},"netIncome@2026Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":44,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":6140000},"netIncome@2026Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":43,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":21662000},"dilutedEps@2009Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":46,"unit":"USD/shares","start":"2009-04-01","end":"2009-06-30","value":0.86},"dilutedEps@2009Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":47,"unit":"USD/shares","start":"2009-07-01","end":"2009-09-30","value":1.9},"dilutedEps@2009Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":48,"unit":"USD/shares","start":"2009-10-01","end":"2009-12-31","value":1.16},"dilutedEps@2010Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":49,"unit":"USD/shares","start":"2010-04-01","end":"2010-06-30","value":0.77},"dilutedEps@2010Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":49,"unit":"USD/shares","start":"2010-07-01","end":"2010-09-30","value":0.38},"dilutedEps@2010Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":49,"unit":"USD/shares","start":"2010-10-01","end":"2010-12-31","value":0.67},"dilutedEps@2011Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":49,"unit":"USD/shares","start":"2011-01-01","end":"2011-03-31","value":0.23},"dilutedEps@2011Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":53,"unit":"USD/shares","start":"2011-04-01","end":"2011-06-30","value":0.48},"dilutedEps@2011Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":53,"unit":"USD/shares","start":"2011-07-01","end":"2011-09-30","value":-0.1},"dilutedEps@2011Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":53,"unit":"USD/shares","start":"2011-10-01","end":"2011-12-31","value":0.67},"dilutedEps@2012Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":53,"unit":"USD/shares","start":"2012-01-01","end":"2012-03-31","value":0.66},"dilutedEps@2012Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":57,"unit":"USD/shares","start":"2012-04-01","end":"2012-06-30","value":0.65},"dilutedEps@2012Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":57,"unit":"USD/shares","start":"2012-07-01","end":"2012-09-30","value":0.83},"dilutedEps@2012Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":57,"unit":"USD/shares","start":"2012-10-01","end":"2012-12-31","value":0.61},"cash@2012Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":59,"unit":"USD","end":"2012-09-30","value":136729000},"dilutedEps@2013Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":57,"unit":"USD/shares","start":"2013-01-01","end":"2013-03-31","value":0.95},"dilutedEps@2013Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":61,"unit":"USD/shares","start":"2013-04-01","end":"2013-06-30","value":0.61},"dilutedEps@2013Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":61,"unit":"USD/shares","start":"2013-07-01","end":"2013-09-30","value":1.09},"dilutedEps@2013Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":61,"unit":"USD/shares","start":"2013-10-01","end":"2013-12-31","value":0.25},"dilutedEps@2014Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":61,"unit":"USD/shares","start":"2014-01-01","end":"2014-03-31","value":0.88},"dilutedEps@2014Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":63,"unit":"USD/shares","start":"2014-04-01","end":"2014-06-30","value":0.88},"dilutedEps@2014Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":63,"unit":"USD/shares","start":"2014-07-01","end":"2014-09-30","value":1.22},"dilutedEps@2014Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":63,"unit":"USD/shares","start":"2014-10-01","end":"2014-12-31","value":-3.31},"dilutedEps@2015Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":63,"unit":"USD/shares","start":"2015-01-01","end":"2015-03-31","value":-0.19},"dilutedEps@2015Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2015-04-01","end":"2015-06-30","value":-0.32},"dilutedEps@2015Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2015-07-01","end":"2015-09-30","value":-0.93},"dilutedEps@2015Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2015-10-01","end":"2015-12-31","value":-0.42},"dilutedEps@2016Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2016-01-01","end":"2016-03-31","value":-1.74},"dilutedEps@2016Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2016-04-01","end":"2016-06-30","value":-1.89},"dilutedEps@2016Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2016-07-01","end":"2016-09-30","value":-3.79},"dilutedEps@2016Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2016-10-01","end":"2016-12-31","value":-6.32},"dilutedEps@2017Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2017-01-01","end":"2017-03-31","value":-2.01},"dilutedEps@2017Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2017-04-01","end":"2017-07-31","value":-34.95},"dilutedEps@2017Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2017-08-01","end":"2017-09-30","value":-0.81},"dilutedEps@2017Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2017-10-01","end":"2017-12-31","value":-1.02},"dilutedEps@2018Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2018-01-01","end":"2018-03-31","value":-1.67},"dilutedEps@2018Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2018-04-01","end":"2018-06-30","value":-0.44},"dilutedEps@2018Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2018-07-01","end":"2018-09-30","value":-1.16},"dilutedEps@2018Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2018-10-01","end":"2018-12-31","value":-2.83},"dilutedEps@FY2018":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2018-01-01","end":"2018-12-31","value":-6.45},"dilutedEps@2019Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2019-01-01","end":"2019-03-31","value":-0.58},"dilutedEps@2019Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":21,"unit":"USD/shares","start":"2019-04-01","end":"2019-06-30","value":-0.42},"dilutedEps@2019Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2019-07-01","end":"2019-09-30","value":-1.15},"dilutedEps@2019Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2019-10-01","end":"2019-12-31","value":-1.52},"dilutedEps@FY2019":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":23,"unit":"USD/shares","start":"2019-01-01","end":"2019-12-31","value":-3.71},"dilutedEps@2020Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2020-01-01","end":"2020-03-31","value":-0.46},"dilutedEps@2020Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":25,"unit":"USD/shares","start":"2020-04-01","end":"2020-06-30","value":-2.74},"dilutedEps@2020Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":26,"unit":"USD/shares","start":"2020-07-01","end":"2020-09-30","value":-0.94},"#196":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":27,"unit":"USD/shares","start":"2020-01-01","end":"2020-12-31","value":-4.86},"#197":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":26,"unit":"USD/shares","start":"2020-01-01","end":"2020-09-30","value":-4.15},"dilutedEps@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#196"},{"ref":"#197","weight":-1}],"rule":"quarter-from-ytd","value":-0.71},"dilutedEps@FY2020":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":27,"unit":"USD/shares","start":"2020-01-01","end":"2020-12-31","value":-4.86},"dilutedEps@2021Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":28,"unit":"USD/shares","start":"2021-01-01","end":"2021-03-31","value":-0.87},"dilutedEps@2021Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2021-04-01","end":"2021-06-30","value":-0.72},"dilutedEps@2021Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":30,"unit":"USD/shares","start":"2021-07-01","end":"2021-09-30","value":-0.64},"#198":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2021-01-01","end":"2021-12-31","value":-3.14},"#199":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":30,"unit":"USD/shares","start":"2021-01-01","end":"2021-09-30","value":-2.22},"dilutedEps@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#198"},{"ref":"#199","weight":-1}],"rule":"quarter-from-ytd","value":-0.9199999999999999},"dilutedEps@FY2021":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2021-01-01","end":"2021-12-31","value":-3.14},"dilutedEps@2022Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":32,"unit":"USD/shares","start":"2022-01-01","end":"2022-03-31","value":-0.29},"dilutedEps@2022Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":33,"unit":"USD/shares","start":"2022-04-01","end":"2022-06-30","value":-0.61},"dilutedEps@2022Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":34,"unit":"USD/shares","start":"2022-07-01","end":"2022-09-30","value":0.1},"#200":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":35,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":-0.49},"#201":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":35,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":44132000},"#202":{"kind":"computed","op":"product","terms":[{"ref":"#200"},{"ref":"#201"}],"value":-21624680},"#203":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":34,"unit":"USD/shares","start":"2022-01-01","end":"2022-09-30","value":-0.76},"#204":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":34,"unit":"shares","start":"2022-01-01","end":"2022-09-30","value":42570000},"#205":{"kind":"computed","op":"product","terms":[{"ref":"#203"},{"ref":"#204"}],"value":-32353200},"#206":{"kind":"computed","op":"sum","terms":[{"ref":"#202"},{"ref":"#205","weight":-1}],"value":10728520},"#207":{"kind":"computed","op":"sum","terms":[{"ref":"#201","weight":4},{"ref":"#204","weight":-3}],"rule":"unaverage-quarter","value":48818000},"dilutedEps@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#206"},{"ref":"#207"}],"rule":"per-share-quarter","value":0.2197656602073006},"dilutedEps@FY2022":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":35,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":-0.49},"dilutedEps@2023Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":36,"unit":"USD/shares","start":"2023-01-01","end":"2023-03-31","value":0.21},"dilutedEps@2023Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":37,"unit":"USD/shares","start":"2023-04-01","end":"2023-06-30","value":0.43},"dilutedEps@2023Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":38,"unit":"USD/shares","start":"2023-07-01","end":"2023-09-30","value":0.49},"#208":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":39,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":1.84},"#209":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":39,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":52937000},"#210":{"kind":"computed","op":"product","terms":[{"ref":"#208"},{"ref":"#209"}],"value":97404080},"#211":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":38,"unit":"USD/shares","start":"2023-01-01","end":"2023-09-30","value":1.13},"#212":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":38,"unit":"shares","start":"2023-01-01","end":"2023-09-30","value":52557000},"#213":{"kind":"computed","op":"product","terms":[{"ref":"#211"},{"ref":"#212"}],"value":59389409.99999999},"#214":{"kind":"computed","op":"sum","terms":[{"ref":"#210"},{"ref":"#213","weight":-1}],"value":38014670.00000001},"#215":{"kind":"computed","op":"sum","terms":[{"ref":"#209","weight":4},{"ref":"#212","weight":-3}],"rule":"unaverage-quarter","value":54077000},"dilutedEps@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#214"},{"ref":"#215"}],"rule":"per-share-quarter","value":0.7029729829687299},"dilutedEps@FY2023":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":39,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":1.84},"dilutedEps@2024Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":40,"unit":"USD/shares","start":"2024-01-01","end":"2024-03-31","value":0.89},"dilutedEps@2024Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":41,"unit":"USD/shares","start":"2024-04-01","end":"2024-06-30","value":0.94},"dilutedEps@2024Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":42,"unit":"USD/shares","start":"2024-07-01","end":"2024-09-30","value":0.87},"#216":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":39,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":3.4},"#217":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":39,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":53071000},"#218":{"kind":"computed","op":"product","terms":[{"ref":"#216"},{"ref":"#217"}],"value":180441400},"#219":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":42,"unit":"USD/shares","start":"2024-01-01","end":"2024-09-30","value":2.7},"#220":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":42,"unit":"shares","start":"2024-01-01","end":"2024-09-30","value":53154000},"#221":{"kind":"computed","op":"product","terms":[{"ref":"#219"},{"ref":"#220"}],"value":143515800},"#222":{"kind":"computed","op":"sum","terms":[{"ref":"#218"},{"ref":"#221","weight":-1}],"value":36925600},"#223":{"kind":"computed","op":"sum","terms":[{"ref":"#217","weight":4},{"ref":"#220","weight":-3}],"rule":"unaverage-quarter","value":52822000},"dilutedEps@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#222"},{"ref":"#223"}],"rule":"per-share-quarter","value":0.6990572110105637},"dilutedEps@FY2024":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":39,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":3.4},"dilutedEps@2025Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":44,"unit":"USD/shares","start":"2025-01-01","end":"2025-03-31","value":0.83},"dilutedEps@2025Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":43,"unit":"USD/shares","start":"2025-04-01","end":"2025-06-30","value":1.46},"dilutedEps@2025Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":42,"unit":"USD/shares","start":"2025-07-01","end":"2025-09-30","value":-0.02},"cash@2012Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":60,"unit":"USD","end":"2012-12-31","value":54187000},"#224":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":39,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":6.64},"#225":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":39,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":50432000},"#226":{"kind":"computed","op":"product","terms":[{"ref":"#224"},{"ref":"#225"}],"value":334868480},"#227":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":42,"unit":"USD/shares","start":"2025-01-01","end":"2025-09-30","value":2.27},"#228":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":42,"unit":"shares","start":"2025-01-01","end":"2025-09-30","value":50581000},"#229":{"kind":"computed","op":"product","terms":[{"ref":"#227"},{"ref":"#228"}],"value":114818870},"#230":{"kind":"computed","op":"sum","terms":[{"ref":"#226"},{"ref":"#229","weight":-1}],"value":220049610},"#231":{"kind":"computed","op":"sum","terms":[{"ref":"#225","weight":4},{"ref":"#228","weight":-3}],"rule":"unaverage-quarter","value":49985000},"dilutedEps@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#230"},{"ref":"#231"}],"rule":"per-share-quarter","value":4.40231289386816},"dilutedEps@FY2025":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":39,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":6.64},"dilutedEps@2026Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":44,"unit":"USD/shares","start":"2026-01-01","end":"2026-03-31","value":0.12},"dilutedEps@2026Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":43,"unit":"USD/shares","start":"2026-04-01","end":"2026-06-30","value":0.43},"cash@2009Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":46,"unit":"USD","end":"2009-06-30","value":314906000},"cash@2009Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":47,"unit":"USD","end":"2009-09-30","value":295655000},"cash@2009Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":48,"unit":"USD","end":"2009-12-31","value":336573000},"cash@2010Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":53,"unit":"USD","end":"2010-03-31","value":223070000},"cash@2010Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":50,"unit":"USD","end":"2010-06-30","value":122877000},"cash@2010Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":51,"unit":"USD","end":"2010-09-30","value":51653000},"cash@2010Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":52,"unit":"USD","end":"2010-12-31","value":308041000},"cash@2011Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":57,"unit":"USD","end":"2011-03-31","value":245720000},"cash@2011Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":54,"unit":"USD","end":"2011-06-30","value":196423000},"cash@2011Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":55,"unit":"USD","end":"2011-09-30","value":302186000},"cash@2011Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":56,"unit":"USD","end":"2011-12-31","value":188347000},"cash@2012Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":61,"unit":"USD","end":"2012-03-31","value":320710000},"cash@2012Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":58,"unit":"USD","end":"2012-06-30","value":240574000},"totalLiabilities@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q2"},{"ref":"equity@2018Q2","weight":-1}],"rule":"accounting-identity","value":668016000},"totalLiabilities@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q3"},{"ref":"equity@2018Q3","weight":-1}],"rule":"accounting-identity","value":647001000},"totalLiabilities@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q4"},{"ref":"equity@2018Q4","weight":-1}],"rule":"accounting-identity","value":682816000},"totalLiabilities@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2018"},{"ref":"equity@FY2018","weight":-1}],"rule":"accounting-identity","value":682816000},"totalLiabilities@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q1"},{"ref":"equity@2019Q1","weight":-1}],"rule":"accounting-identity","value":681613000},"totalLiabilities@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q2"},{"ref":"equity@2019Q2","weight":-1}],"rule":"accounting-identity","value":676731000},"totalLiabilities@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q3"},{"ref":"equity@2019Q3","weight":-1}],"rule":"accounting-identity","value":676257000},"totalLiabilities@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q4"},{"ref":"equity@2019Q4","weight":-1}],"rule":"accounting-identity","value":563118000},"totalLiabilities@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2019"},{"ref":"equity@FY2019","weight":-1}],"rule":"accounting-identity","value":563118000},"totalLiabilities@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q1"},{"ref":"equity@2020Q1","weight":-1}],"rule":"accounting-identity","value":554228000},"totalLiabilities@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q2"},{"ref":"equity@2020Q2","weight":-1}],"rule":"accounting-identity","value":525675000},"totalLiabilities@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q3"},{"ref":"equity@2020Q3","weight":-1}],"rule":"accounting-identity","value":497197000},"totalLiabilities@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q4"},{"ref":"equity@2020Q4","weight":-1}],"rule":"accounting-identity","value":427905000},"totalLiabilities@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2020"},{"ref":"equity@FY2020","weight":-1}],"rule":"accounting-identity","value":427905000},"totalLiabilities@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q1"},{"ref":"equity@2021Q1","weight":-1}],"rule":"accounting-identity","value":400219000},"totalLiabilities@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q2"},{"ref":"equity@2021Q2","weight":-1}],"rule":"accounting-identity","value":391995000},"totalLiabilities@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q3"},{"ref":"equity@2021Q3","weight":-1}],"rule":"accounting-identity","value":388461000},"totalLiabilities@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q4"},{"ref":"equity@2021Q4","weight":-1}],"rule":"accounting-identity","value":394011000},"totalLiabilities@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2021"},{"ref":"equity@FY2021","weight":-1}],"rule":"accounting-identity","value":394011000},"totalLiabilities@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q1"},{"ref":"equity@2022Q1","weight":-1}],"rule":"accounting-identity","value":364388000},"totalLiabilities@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q2"},{"ref":"equity@2022Q2","weight":-1}],"rule":"accounting-identity","value":441088000},"totalLiabilities@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q3"},{"ref":"equity@2022Q3","weight":-1}],"rule":"accounting-identity","value":435962000},"totalLiabilities@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q4"},{"ref":"equity@2022Q4","weight":-1}],"rule":"accounting-identity","value":431666000},"totalLiabilities@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2022"},{"ref":"equity@FY2022","weight":-1}],"rule":"accounting-identity","value":431666000},"totalLiabilities@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q1"},{"ref":"equity@2023Q1","weight":-1}],"rule":"accounting-identity","value":453734000},"totalLiabilities@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q2"},{"ref":"equity@2023Q2","weight":-1}],"rule":"accounting-identity","value":451637000},"totalLiabilities@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q3"},{"ref":"equity@2023Q3","weight":-1}],"rule":"accounting-identity","value":1040031000},"totalLiabilities@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q4"},{"ref":"equity@2023Q4","weight":-1}],"rule":"accounting-identity","value":1025077000},"totalLiabilities@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2023"},{"ref":"equity@FY2023","weight":-1}],"rule":"accounting-identity","value":1025077000},"totalLiabilities@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q1"},{"ref":"equity@2024Q1","weight":-1}],"rule":"accounting-identity","value":1022663000},"totalLiabilities@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q2"},{"ref":"equity@2024Q2","weight":-1}],"rule":"accounting-identity","value":1010761000},"totalLiabilities@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q3"},{"ref":"equity@2024Q3","weight":-1}],"rule":"accounting-identity","value":933291000},"totalLiabilities@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q4"},{"ref":"equity@2024Q4","weight":-1}],"rule":"accounting-identity","value":963719000},"totalLiabilities@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2024"},{"ref":"equity@FY2024","weight":-1}],"rule":"accounting-identity","value":963719000},"totalLiabilities@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q1"},{"ref":"equity@2025Q1","weight":-1}],"rule":"accounting-identity","value":955801000},"totalLiabilities@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q2"},{"ref":"equity@2025Q2","weight":-1}],"rule":"accounting-identity","value":938145000},"totalLiabilities@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q3"},{"ref":"equity@2025Q3","weight":-1}],"rule":"accounting-identity","value":989856000},"totalLiabilities@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q4"},{"ref":"equity@2025Q4","weight":-1}],"rule":"accounting-identity","value":1025657000},"totalLiabilities@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2025"},{"ref":"equity@FY2025","weight":-1}],"rule":"accounting-identity","value":1025657000},"totalLiabilities@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2026Q1"},{"ref":"equity@2026Q1","weight":-1}],"rule":"accounting-identity","value":976681000},"totalLiabilities@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2026Q2"},{"ref":"equity@2026Q2","weight":-1}],"rule":"accounting-identity","value":977974000},"totalLiabilities@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q1"},{"ref":"equity@2012Q1","weight":-1}],"rule":"accounting-identity","value":1535261000},"totalLiabilities@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q2"},{"ref":"equity@2012Q2","weight":-1}],"rule":"accounting-identity","value":1556187000},"totalLiabilities@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q3"},{"ref":"equity@2012Q3","weight":-1}],"rule":"accounting-identity","value":1501811000},"totalLiabilities@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q4"},{"ref":"equity@2012Q4","weight":-1}],"rule":"accounting-identity","value":1529353000},"totalLiabilities@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q2"},{"ref":"equity@2010Q2","weight":-1}],"rule":"accounting-identity","value":849337000},"totalLiabilities@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q3"},{"ref":"equity@2010Q3","weight":-1}],"rule":"accounting-identity","value":948768000},"totalLiabilities@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q4"},{"ref":"equity@2010Q4","weight":-1}],"rule":"accounting-identity","value":1249402000},"totalLiabilities@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q1"},{"ref":"equity@2011Q1","weight":-1}],"rule":"accounting-identity","value":1234172000},"totalLiabilities@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q2"},{"ref":"equity@2011Q2","weight":-1}],"rule":"accounting-identity","value":1248787000},"totalLiabilities@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q3"},{"ref":"equity@2011Q3","weight":-1}],"rule":"accounting-identity","value":1383647000},"totalLiabilities@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q4"},{"ref":"equity@2011Q4","weight":-1}],"rule":"accounting-identity","value":1376643000},"totalLiabilities@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q1"},{"ref":"equity@2013Q1","weight":-1}],"rule":"accounting-identity","value":1606299000},"totalLiabilities@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q2"},{"ref":"equity@2013Q2","weight":-1}],"rule":"accounting-identity","value":2111575000},"totalLiabilities@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q3"},{"ref":"equity@2013Q3","weight":-1}],"rule":"accounting-identity","value":2120012000},"totalLiabilities@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q4"},{"ref":"equity@2013Q4","weight":-1}],"rule":"accounting-identity","value":2207457000},"totalLiabilities@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q1"},{"ref":"equity@2014Q1","weight":-1}],"rule":"accounting-identity","value":2200458000},"totalLiabilities@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q2"},{"ref":"equity@2014Q2","weight":-1}],"rule":"accounting-identity","value":2207782000},"totalLiabilities@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q3"},{"ref":"equity@2014Q3","weight":-1}],"rule":"accounting-identity","value":2225741000},"totalLiabilities@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q4"},{"ref":"equity@2014Q4","weight":-1}],"rule":"accounting-identity","value":2207861000},"totalLiabilities@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q1"},{"ref":"equity@2015Q1","weight":-1}],"rule":"accounting-identity","value":2268051000},"totalLiabilities@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q2"},{"ref":"equity@2015Q2","weight":-1}],"rule":"accounting-identity","value":2256316000},"totalLiabilities@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q3"},{"ref":"equity@2015Q3","weight":-1}],"rule":"accounting-identity","value":2203673000},"totalLiabilities@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q4"},{"ref":"equity@2015Q4","weight":-1}],"rule":"accounting-identity","value":2104583000},"totalLiabilities@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q1"},{"ref":"equity@2016Q1","weight":-1}],"rule":"accounting-identity","value":2678239000},"totalLiabilities@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q2"},{"ref":"equity@2016Q2","weight":-1}],"rule":"accounting-identity","value":2658863000},"totalLiabilities@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q3"},{"ref":"equity@2016Q3","weight":-1}],"rule":"accounting-identity","value":2645499000},"totalLiabilities@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q4"},{"ref":"equity@2016Q4","weight":-1}],"rule":"accounting-identity","value":2567635000},"totalLiabilities@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q1"},{"ref":"equity@2017Q1","weight":-1}],"rule":"accounting-identity","value":2539640000},"totalLiabilities@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q4"},{"ref":"equity@2017Q4","weight":-1}],"rule":"accounting-identity","value":737651000},"totalLiabilities@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q1"},{"ref":"equity@2010Q1","weight":-1}],"rule":"accounting-identity","value":829327000},"#232":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":45,"unit":"USD","end":"2010-03-31","value":275000000},"#233":{"kind":"filed","concept":"LongTermDebtCurrent","filing":45,"unit":"USD","end":"2010-03-31","value":25000000},"totalDebt@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#232"},{"ref":"#233"}],"rule":"component-sum","value":300000000},"#234":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":46,"unit":"USD","end":"2010-06-30","value":300000000},"totalDebt@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#234"}],"rule":"component-sum","value":300000000},"#235":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":47,"unit":"USD","end":"2010-09-30","value":390000000},"totalDebt@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#235"}],"rule":"component-sum","value":390000000},"#236":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":48,"unit":"USD","end":"2010-12-31","value":700000000},"#237":{"kind":"filed","concept":"LongTermDebtCurrent","filing":48,"unit":"USD","end":"2010-12-31","value":0},"totalDebt@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#236"},{"ref":"#237"}],"rule":"component-sum","value":700000000},"#238":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":49,"unit":"USD","end":"2011-03-31","value":700000000},"totalDebt@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#238"}],"rule":"component-sum","value":700000000},"#239":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":50,"unit":"USD","end":"2011-06-30","value":700000000},"totalDebt@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#239"}],"rule":"component-sum","value":700000000},"#240":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":51,"unit":"USD","end":"2011-09-30","value":825000000},"totalDebt@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#240"}],"rule":"component-sum","value":825000000},"#241":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":52,"unit":"USD","end":"2011-12-31","value":825000000},"totalDebt@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#241"}],"rule":"component-sum","value":825000000},"#242":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":53,"unit":"USD","end":"2012-03-31","value":950000000},"totalDebt@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#242"}],"rule":"component-sum","value":950000000},"#243":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":54,"unit":"USD","end":"2012-06-30","value":890000000},"#244":{"kind":"filed","concept":"LongTermDebtCurrent","filing":54,"unit":"USD","end":"2012-06-30","value":60000000},"totalDebt@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#243"},{"ref":"#244"}],"rule":"component-sum","value":950000000},"#245":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":55,"unit":"USD","end":"2012-09-30","value":890000000},"totalDebt@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#245"}],"rule":"component-sum","value":890000000},"#246":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":56,"unit":"USD","end":"2012-12-31","value":930000000},"totalDebt@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#246"}],"rule":"component-sum","value":930000000},"#247":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":57,"unit":"USD","end":"2013-03-31","value":1000000000},"totalDebt@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#247"}],"rule":"component-sum","value":1000000000},"#248":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":58,"unit":"USD","end":"2013-06-30","value":1475062000},"totalDebt@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#248"}],"rule":"component-sum","value":1475062000},"#249":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":59,"unit":"USD","end":"2013-09-30","value":1445628000},"totalDebt@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#249"}],"rule":"component-sum","value":1445628000},"#250":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":60,"unit":"USD","end":"2013-12-31","value":1464018000},"totalDebt@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#250"}],"rule":"component-sum","value":1464018000},"#251":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":61,"unit":"USD","end":"2014-03-31","value":1505358000},"#252":{"kind":"filed","concept":"LongTermDebtCurrent","filing":61,"unit":"USD","end":"2014-03-31","value":9512000},"totalDebt@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#251"},{"ref":"#252"}],"rule":"component-sum","value":1514870000},"#253":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":62,"unit":"USD","end":"2014-06-30","value":1500960000},"#254":{"kind":"filed","concept":"LongTermDebtCurrent","filing":62,"unit":"USD","end":"2014-06-30","value":10395000},"totalDebt@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#253"},{"ref":"#254"}],"rule":"component-sum","value":1511355000},"#255":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":4,"unit":"USD","end":"2014-09-30","value":1496203000},"#256":{"kind":"filed","concept":"LongTermDebtCurrent","filing":4,"unit":"USD","end":"2014-09-30","value":10020000},"totalDebt@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#255"},{"ref":"#256"}],"rule":"component-sum","value":1506223000},"#257":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":5,"unit":"USD","end":"2014-12-31","value":1484326000},"#258":{"kind":"filed","concept":"LongTermDebtCurrent","filing":5,"unit":"USD","end":"2014-12-31","value":7006000},"totalDebt@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#257"},{"ref":"#258"}],"rule":"component-sum","value":1491332000},"#259":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":63,"unit":"USD","end":"2015-03-31","value":1524295000},"#260":{"kind":"filed","concept":"LongTermDebtCurrent","filing":63,"unit":"USD","end":"2015-03-31","value":10181000},"totalDebt@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#259"},{"ref":"#260"}],"rule":"component-sum","value":1534476000},"#261":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":6,"unit":"USD","end":"2015-06-30","value":1498109000},"#262":{"kind":"filed","concept":"LongTermDebtCurrent","filing":6,"unit":"USD","end":"2015-06-30","value":45420000},"totalDebt@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#261"},{"ref":"#262"}],"rule":"component-sum","value":1543529000},"#263":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":7,"unit":"USD","end":"2015-09-30","value":1488379000},"#264":{"kind":"filed","concept":"LongTermDebtCurrent","filing":7,"unit":"USD","end":"2015-09-30","value":10000000},"totalDebt@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#263"},{"ref":"#264"}],"rule":"component-sum","value":1498379000},"#265":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":8,"unit":"USD","end":"2015-12-31","value":1441924000},"#266":{"kind":"filed","concept":"LongTermDebtCurrent","filing":8,"unit":"USD","end":"2015-12-31","value":9810000},"totalDebt@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#265"},{"ref":"#266"}],"rule":"component-sum","value":1451734000},"#267":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":1,"unit":"USD","end":"2017-06-30","value":80863000},"#268":{"kind":"filed","concept":"LongTermDebtCurrent","filing":1,"unit":"USD","end":"2017-06-30","value":10106000},"totalDebt@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#267"},{"ref":"#268"}],"rule":"component-sum","value":90969000},"#269":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":11,"unit":"USD","end":"2017-09-30","value":445677000},"#270":{"kind":"filed","concept":"LongTermDebtCurrent","filing":11,"unit":"USD","end":"2017-09-30","value":5174000},"totalDebt@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#269"},{"ref":"#270"}],"rule":"component-sum","value":450851000},"#271":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":12,"unit":"USD","end":"2017-12-31","value":443057000},"#272":{"kind":"filed","concept":"LongTermDebtCurrent","filing":12,"unit":"USD","end":"2017-12-31","value":5103000},"totalDebt@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#271"},{"ref":"#272"}],"rule":"component-sum","value":448160000},"#273":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":13,"unit":"USD","end":"2018-03-31","value":442729000},"#274":{"kind":"filed","concept":"LongTermDebtCurrent","filing":13,"unit":"USD","end":"2018-03-31","value":5215000},"totalDebt@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#273"},{"ref":"#274"}],"rule":"component-sum","value":447944000},"#275":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":14,"unit":"USD","end":"2018-06-30","value":438559000},"#276":{"kind":"filed","concept":"LongTermDebtCurrent","filing":14,"unit":"USD","end":"2018-06-30","value":6290000},"totalDebt@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#275"},{"ref":"#276"}],"rule":"component-sum","value":444849000},"#277":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":15,"unit":"USD","end":"2018-09-30","value":435301000},"#278":{"kind":"filed","concept":"LongTermDebtCurrent","filing":15,"unit":"USD","end":"2018-09-30","value":7671000},"totalDebt@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#277"},{"ref":"#278"}],"rule":"component-sum","value":442972000},"#279":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":3,"unit":"USD","end":"2018-12-31","value":430436000},"#280":{"kind":"filed","concept":"LongTermDebtCurrent","filing":3,"unit":"USD","end":"2018-12-31","value":8568000},"totalDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#279"},{"ref":"#280"}],"rule":"component-sum","value":439004000},"totalDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#279"},{"ref":"#280"}],"rule":"component-sum","value":439004000},"#281":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":16,"unit":"USD","end":"2019-03-31","value":427436000},"#282":{"kind":"filed","concept":"LongTermDebtCurrent","filing":16,"unit":"USD","end":"2019-03-31","value":9957000},"totalDebt@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#281"},{"ref":"#282"}],"rule":"component-sum","value":437393000},"#283":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":17,"unit":"USD","end":"2019-06-30","value":424911000},"#284":{"kind":"filed","concept":"LongTermDebtCurrent","filing":17,"unit":"USD","end":"2019-06-30","value":10002000},"totalDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#283"},{"ref":"#284"}],"rule":"component-sum","value":434913000},"#285":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":18,"unit":"USD","end":"2019-09-30","value":419905000},"#286":{"kind":"filed","concept":"LongTermDebtCurrent","filing":18,"unit":"USD","end":"2019-09-30","value":9689000},"totalDebt@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#285"},{"ref":"#286"}],"rule":"component-sum","value":429594000},"#287":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":19,"unit":"USD","end":"2019-12-31","value":279044000},"#288":{"kind":"filed","concept":"LongTermDebtCurrent","filing":19,"unit":"USD","end":"2019-12-31","value":9890000},"totalDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#287"},{"ref":"#288"}],"rule":"component-sum","value":288934000},"totalDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#287"},{"ref":"#288"}],"rule":"component-sum","value":288934000},"#289":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":20,"unit":"USD","end":"2020-03-31","value":273015000},"#290":{"kind":"filed","concept":"LongTermDebtCurrent","filing":20,"unit":"USD","end":"2020-03-31","value":9104000},"totalDebt@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#289"},{"ref":"#290"}],"rule":"component-sum","value":282119000},"#291":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":21,"unit":"USD","end":"2020-06-30","value":273215000},"#292":{"kind":"filed","concept":"LongTermDebtCurrent","filing":21,"unit":"USD","end":"2020-06-30","value":9437000},"totalDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#291"},{"ref":"#292"}],"rule":"component-sum","value":282652000},"#293":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":22,"unit":"USD","end":"2020-09-30","value":246179000},"#294":{"kind":"filed","concept":"LongTermDebtCurrent","filing":22,"unit":"USD","end":"2020-09-30","value":9576000},"totalDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#293"},{"ref":"#294"}],"rule":"component-sum","value":255755000},"#295":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":23,"unit":"USD","end":"2020-12-31","value":164934000},"#296":{"kind":"filed","concept":"LongTermDebtCurrent","filing":23,"unit":"USD","end":"2020-12-31","value":27797000},"totalDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#295"},{"ref":"#296"}],"rule":"component-sum","value":192731000},"totalDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#295"},{"ref":"#296"}],"rule":"component-sum","value":192731000},"#297":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":24,"unit":"USD","end":"2021-03-31","value":148337000},"#298":{"kind":"filed","concept":"LongTermDebtCurrent","filing":24,"unit":"USD","end":"2021-03-31","value":18201000},"totalDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#297"},{"ref":"#298"}],"rule":"component-sum","value":166538000},"#299":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":25,"unit":"USD","end":"2021-06-30","value":148612000},"#300":{"kind":"filed","concept":"LongTermDebtCurrent","filing":25,"unit":"USD","end":"2021-06-30","value":7355000},"totalDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#299"},{"ref":"#300"}],"rule":"component-sum","value":155967000},"#301":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":26,"unit":"USD","end":"2021-09-30","value":14139000},"#302":{"kind":"filed","concept":"LongTermDebtCurrent","filing":26,"unit":"USD","end":"2021-09-30","value":140995000},"totalDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#301"},{"ref":"#302"}],"rule":"component-sum","value":155134000},"#303":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":27,"unit":"USD","end":"2021-12-31","value":167885000},"#304":{"kind":"filed","concept":"LongTermDebtCurrent","filing":23,"unit":"USD","end":"2021-12-31","value":0},"totalDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#303"},{"ref":"#304"}],"rule":"component-sum","value":167885000},"totalDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#303"},{"ref":"#304"}],"rule":"component-sum","value":167885000},"#305":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":28,"unit":"USD","end":"2022-03-31","value":167997000},"totalDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#305"}],"rule":"component-sum","value":167997000},"#306":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":29,"unit":"USD","end":"2022-06-30","value":168279000},"totalDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#306"}],"rule":"component-sum","value":168279000},"#307":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":30,"unit":"USD","end":"2022-09-30","value":168649000},"totalDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#307"}],"rule":"component-sum","value":168649000},"#308":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":31,"unit":"USD","end":"2022-12-31","value":169036000},"#309":{"kind":"filed","concept":"LongTermDebtCurrent","filing":31,"unit":"USD","end":"2022-12-31","value":0},"totalDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#308"},{"ref":"#309"}],"rule":"component-sum","value":169036000},"totalDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#308"},{"ref":"#309"}],"rule":"component-sum","value":169036000},"#310":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":32,"unit":"USD","end":"2023-03-31","value":169423000},"totalDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#310"}],"rule":"component-sum","value":169423000},"#311":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":33,"unit":"USD","end":"2023-06-30","value":179573000},"#312":{"kind":"filed","concept":"LongTermDebtCurrent","filing":33,"unit":"USD","end":"2023-06-30","value":2441000},"totalDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#311"},{"ref":"#312"}],"rule":"component-sum","value":182014000},"#313":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":34,"unit":"USD","end":"2023-09-30","value":641301000},"#314":{"kind":"filed","concept":"LongTermDebtCurrent","filing":34,"unit":"USD","end":"2023-09-30","value":102369000},"totalDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#313"},{"ref":"#314"}],"rule":"component-sum","value":743670000},"#315":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":35,"unit":"USD","end":"2023-12-31","value":631361000},"#316":{"kind":"filed","concept":"LongTermDebtCurrent","filing":35,"unit":"USD","end":"2023-12-31","value":103077000},"totalDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#315"},{"ref":"#316"}],"rule":"component-sum","value":734438000},"totalDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#315"},{"ref":"#316"}],"rule":"component-sum","value":734438000},"#317":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":36,"unit":"USD","end":"2024-03-31","value":620329000},"#318":{"kind":"filed","concept":"LongTermDebtCurrent","filing":36,"unit":"USD","end":"2024-03-31","value":103009000},"totalDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#317"},{"ref":"#318"}],"rule":"component-sum","value":723338000},"#319":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":37,"unit":"USD","end":"2024-06-30","value":607998000},"#320":{"kind":"filed","concept":"LongTermDebtCurrent","filing":37,"unit":"USD","end":"2024-06-30","value":102993000},"totalDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#319"},{"ref":"#320"}],"rule":"component-sum","value":710991000},"#321":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":38,"unit":"USD","end":"2024-09-30","value":597352000},"#322":{"kind":"filed","concept":"LongTermDebtCurrent","filing":38,"unit":"USD","end":"2024-09-30","value":53105000},"totalDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#321"},{"ref":"#322"}],"rule":"component-sum","value":650457000},"totalDebt@2016Q1":{"kind":"filed","concept":"LongTermDebt","filing":0,"unit":"USD","end":"2016-03-31","value":2052270000},"#323":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":39,"unit":"USD","end":"2024-12-31","value":571710000},"#324":{"kind":"filed","concept":"LongTermDebtCurrent","filing":39,"unit":"USD","end":"2024-12-31","value":65386000},"totalDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#323"},{"ref":"#324"}],"rule":"component-sum","value":637096000},"totalDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#323"},{"ref":"#324"}],"rule":"component-sum","value":637096000},"#325":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":40,"unit":"USD","end":"2025-03-31","value":555994000},"#326":{"kind":"filed","concept":"LongTermDebtCurrent","filing":40,"unit":"USD","end":"2025-03-31","value":80042000},"totalDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#325"},{"ref":"#326"}],"rule":"component-sum","value":636036000},"#327":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":41,"unit":"USD","end":"2025-06-30","value":531874000},"#328":{"kind":"filed","concept":"LongTermDebtCurrent","filing":41,"unit":"USD","end":"2025-06-30","value":93366000},"totalDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#327"},{"ref":"#328"}],"rule":"component-sum","value":625240000},"#329":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":42,"unit":"USD","end":"2025-09-30","value":649802000},"#330":{"kind":"filed","concept":"LongTermDebtCurrent","filing":42,"unit":"USD","end":"2025-09-30","value":5840000},"totalDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#329"},{"ref":"#330"}],"rule":"component-sum","value":655642000},"#331":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":43,"unit":"USD","end":"2025-12-31","value":649048000},"#332":{"kind":"filed","concept":"LongTermDebtCurrent","filing":43,"unit":"USD","end":"2025-12-31","value":5845000},"totalDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#331"},{"ref":"#332"}],"rule":"component-sum","value":654893000},"totalDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#331"},{"ref":"#332"}],"rule":"component-sum","value":654893000},"#333":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":44,"unit":"USD","end":"2026-03-31","value":648616000},"#334":{"kind":"filed","concept":"LongTermDebtCurrent","filing":44,"unit":"USD","end":"2026-03-31","value":5760000},"totalDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#333"},{"ref":"#334"}],"rule":"component-sum","value":654376000},"#335":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":43,"unit":"USD","end":"2026-06-30","value":647523000},"#336":{"kind":"filed","concept":"LongTermDebtCurrent","filing":43,"unit":"USD","end":"2026-06-30","value":5680000},"totalDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#335"},{"ref":"#336"}],"rule":"component-sum","value":653203000},"equity@2011Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":57,"unit":"USD","end":"2011-03-31","value":2513944000},"equity@2012Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":61,"unit":"USD","end":"2012-03-31","value":2526357000},"equity@2013Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":63,"unit":"USD","end":"2013-03-31","value":2561756000},"equity@2013Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":62,"unit":"USD","end":"2013-06-30","value":2585467000},"equity@2013Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":4,"unit":"USD","end":"2013-09-30","value":2634567000},"equity@2013Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":5,"unit":"USD","end":"2013-12-31","value":2639988000},"equity@2014Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":2,"unit":"USD","end":"2014-03-31","value":2685371000},"equity@2014Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":6,"unit":"USD","end":"2014-06-30","value":2723062000},"equity@2014Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":7,"unit":"USD","end":"2014-09-30","value":2776724000},"equity@2014Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":8,"unit":"USD","end":"2014-12-31","value":2508765000},"equity@2015Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":2,"unit":"USD","end":"2015-03-31","value":2480715000},"equity@2015Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":9,"unit":"USD","end":"2015-06-30","value":2457168000},"equity@2015Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":10,"unit":"USD","end":"2015-09-30","value":2403992000},"equity@2015Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":0,"unit":"USD","end":"2015-12-31","value":2375932000},"equity@2016Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":1,"unit":"USD","end":"2016-03-31","value":2305554000},"equity@2016Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":1,"unit":"USD","end":"2016-06-30","value":2218995000},"equity@2016Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":10,"unit":"USD","end":"2016-09-30","value":2042763000},"equity@2016Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":0,"unit":"USD","end":"2016-12-31","value":1747564000},"equity@2017Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":1,"unit":"USD","end":"2017-03-31","value":1651059000},"equity@2017Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":3,"unit":"USD","end":"2017-07-31","value":1057084000},"equity@2017Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":15,"unit":"USD","end":"2017-09-30","value":1042814000},"equity@2017Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":19,"unit":"USD","end":"2017-12-31","value":1021944000},"equity@2018Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":17,"unit":"USD","end":"2018-03-31","value":985481000},"equity@2018Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":18,"unit":"USD","end":"2018-06-30","value":975526000},"equity@2018Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":18,"unit":"USD","end":"2018-09-30","value":943908000},"equity@2018Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":23,"unit":"USD","end":"2018-12-31","value":1144923000},"equity@FY2018":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":23,"unit":"USD","end":"2018-12-31","value":1144923000},"equity@2019Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":21,"unit":"USD","end":"2019-03-31","value":1127685000},"equity@2019Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":22,"unit":"USD","end":"2019-06-30","value":1115539000},"equity@2019Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":22,"unit":"USD","end":"2019-09-30","value":1077764000},"equity@2019Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":27,"unit":"USD","end":"2019-12-31","value":1016410000},"equity@FY2019":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":27,"unit":"USD","end":"2019-12-31","value":1016410000},"equity@2020Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":25,"unit":"USD","end":"2020-03-31","value":998896000},"equity@2020Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":26,"unit":"USD","end":"2020-06-30","value":890000000},"equity@2020Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":26,"unit":"USD","end":"2020-09-30","value":853577000},"equity@2020Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":31,"unit":"USD","end":"2020-12-31","value":823272000},"equity@FY2020":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":31,"unit":"USD","end":"2020-12-31","value":823272000},"equity@2021Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":29,"unit":"USD","end":"2021-03-31","value":788711000},"equity@2021Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":30,"unit":"USD","end":"2021-06-30","value":759738000},"equity@2021Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":30,"unit":"USD","end":"2021-09-30","value":734612000},"equity@2021Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":35,"unit":"USD","end":"2021-12-31","value":701769000},"equity@FY2021":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":35,"unit":"USD","end":"2021-12-31","value":701769000},"equity@2022Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":33,"unit":"USD","end":"2022-03-31","value":689742000},"equity@2022Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":34,"unit":"USD","end":"2022-06-30","value":841647000},"equity@2022Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":34,"unit":"USD","end":"2022-09-30","value":847099000},"equity@2022Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":39,"unit":"USD","end":"2022-12-31","value":865990000},"equity@FY2022":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":39,"unit":"USD","end":"2022-12-31","value":865990000},"equity@2023Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":37,"unit":"USD","end":"2023-03-31","value":873413000},"equity@2023Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":38,"unit":"USD","end":"2023-06-30","value":892527000},"equity@2023Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":38,"unit":"USD","end":"2023-09-30","value":1031524000},"equity@2023Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":39,"unit":"USD","end":"2023-12-31","value":1037697000},"equity@FY2023":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":39,"unit":"USD","end":"2023-12-31","value":1037697000},"equity@2024Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":41,"unit":"USD","end":"2024-03-31","value":1055153000},"equity@2024Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":42,"unit":"USD","end":"2024-06-30","value":1078987000},"equity@2024Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":42,"unit":"USD","end":"2024-09-30","value":1113840000},"equity@2024Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":43,"unit":"USD","end":"2024-12-31","value":1111185000},"equity@FY2024":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":43,"unit":"USD","end":"2024-12-31","value":1111185000},"equity@2025Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":43,"unit":"USD","end":"2025-03-31","value":1110365000},"equity@2025Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":43,"unit":"USD","end":"2025-06-30","value":1136227000},"equity@2025Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":42,"unit":"USD","end":"2025-09-30","value":1139024000},"equity@2025Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":43,"unit":"USD","end":"2025-12-31","value":1361254000},"equity@FY2025":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":43,"unit":"USD","end":"2025-12-31","value":1361254000},"equity@2026Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":43,"unit":"USD","end":"2026-03-31","value":1363989000},"equity@2026Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":43,"unit":"USD","end":"2026-06-30","value":1388286000},"equity@2010Q1":{"kind":"filed","concept":"StockholdersEquity","filing":53,"unit":"USD","end":"2010-03-31","value":2464030000},"equity@2010Q2":{"kind":"filed","concept":"StockholdersEquity","filing":46,"unit":"USD","end":"2010-06-30","value":2474145000},"equity@2010Q3":{"kind":"filed","concept":"StockholdersEquity","filing":47,"unit":"USD","end":"2010-09-30","value":2479825000},"equity@2010Q4":{"kind":"filed","concept":"StockholdersEquity","filing":48,"unit":"USD","end":"2010-12-31","value":2506138000},"equity@2011Q2":{"kind":"filed","concept":"StockholdersEquity","filing":54,"unit":"USD","end":"2011-06-30","value":2528143000},"equity@2011Q3":{"kind":"filed","concept":"StockholdersEquity","filing":55,"unit":"USD","end":"2011-09-30","value":2512560000},"equity@2011Q4":{"kind":"filed","concept":"StockholdersEquity","filing":56,"unit":"USD","end":"2011-12-31","value":2501224000},"equity@2012Q2":{"kind":"filed","concept":"StockholdersEquity","filing":58,"unit":"USD","end":"2012-06-30","value":2486077000},"equity@2012Q3":{"kind":"filed","concept":"StockholdersEquity","filing":59,"unit":"USD","end":"2012-09-30","value":2520277000},"equity@2012Q4":{"kind":"filed","concept":"StockholdersEquity","filing":60,"unit":"USD","end":"2012-12-31","value":2526311000},"operatingCashFlow@2009Q2":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":46,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":70415000},"operatingCashFlow@2010Q2":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":50,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":52754000},"operatingCashFlow@2011Q2":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":54,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":26518000},"operatingCashFlow@2012Q2":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":58,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":69080000},"operatingCashFlow@2013Q2":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":58,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":3595000},"operatingCashFlow@2017Q2":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2017-04-01","end":"2017-07-31","value":-21587000},"operatingCashFlow@2017Q3":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":15,"unit":"USD","start":"2017-08-01","end":"2017-09-30","value":-17809000},"operatingCashFlow@2018Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":-5984000},"#337":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":16983000},"#338":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":-5984000},"operatingCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#337"},{"ref":"#338","weight":-1}],"rule":"quarter-from-ytd","value":22967000},"#339":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":22230000},"operatingCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#339"},{"ref":"#337","weight":-1}],"rule":"quarter-from-ytd","value":5247000},"#340":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":3941000},"operatingCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#340"},{"ref":"#339","weight":-1}],"rule":"quarter-from-ytd","value":-18289000},"operatingCashFlow@FY2018":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":3941000},"operatingCashFlow@2019Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":-3157000},"#341":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":21,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":-20723000},"#342":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":-3157000},"operatingCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#341"},{"ref":"#342","weight":-1}],"rule":"quarter-from-ytd","value":-17566000},"#343":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":-36704000},"operatingCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#343"},{"ref":"#341","weight":-1}],"rule":"quarter-from-ytd","value":-15981000},"operatingCashFlow@2025Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":44,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":80411000},"depreciationAndAmortization@2012Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":59,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":36047000},"#344":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":-31423000},"operatingCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#344"},{"ref":"#343","weight":-1}],"rule":"quarter-from-ytd","value":5281000},"operatingCashFlow@FY2019":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":-31423000},"operatingCashFlow@2020Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":-27525000},"#345":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":-12823000},"#346":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":-27525000},"operatingCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#345"},{"ref":"#346","weight":-1}],"rule":"quarter-from-ytd","value":14702000},"#347":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":26,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":1806000},"operatingCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#347"},{"ref":"#345","weight":-1}],"rule":"quarter-from-ytd","value":14629000},"#348":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":3986000},"operatingCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#348"},{"ref":"#347","weight":-1}],"rule":"quarter-from-ytd","value":2180000},"operatingCashFlow@FY2020":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":3986000},"operatingCashFlow@2021Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":28,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":5716000},"#349":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":29,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":10567000},"#350":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":28,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":5716000},"operatingCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#349"},{"ref":"#350","weight":-1}],"rule":"quarter-from-ytd","value":4851000},"#351":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":54,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":69652000},"capex@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#351"}],"rule":"component-sum","value":69652000},"#352":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":30,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":8068000},"operatingCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#352"},{"ref":"#349","weight":-1}],"rule":"quarter-from-ytd","value":-2499000},"#353":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":31,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":15006000},"operatingCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#353"},{"ref":"#352","weight":-1}],"rule":"quarter-from-ytd","value":6938000},"operatingCashFlow@FY2021":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":31,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":15006000},"operatingCashFlow@2022Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":32,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":-11624000},"#354":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":33,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":-33227000},"#355":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":32,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":-11624000},"operatingCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#354"},{"ref":"#355","weight":-1}],"rule":"quarter-from-ytd","value":-21603000},"#356":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":34,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":-5114000},"operatingCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#356"},{"ref":"#354","weight":-1}],"rule":"quarter-from-ytd","value":28113000},"#357":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":35,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":40226000},"operatingCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#357"},{"ref":"#356","weight":-1}],"rule":"quarter-from-ytd","value":45340000},"operatingCashFlow@FY2022":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":35,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":40226000},"operatingCashFlow@2023Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":36,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":12794000},"#358":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":58,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":77432000},"capex@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#358"}],"rule":"component-sum","value":77432000},"#359":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":37,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":22535000},"#360":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":36,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":12794000},"operatingCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#359"},{"ref":"#360","weight":-1}],"rule":"quarter-from-ytd","value":9741000},"#361":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":38,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":57474000},"operatingCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#361"},{"ref":"#359","weight":-1}],"rule":"quarter-from-ytd","value":34939000},"#362":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":39,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":104194000},"operatingCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#362"},{"ref":"#361","weight":-1}],"rule":"quarter-from-ytd","value":46720000},"operatingCashFlow@FY2023":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":39,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":104194000},"operatingCashFlow@2024Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":40,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":54765000},"#363":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":41,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":133410000},"#364":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":40,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":54765000},"operatingCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#363"},{"ref":"#364","weight":-1}],"rule":"quarter-from-ytd","value":78645000},"#365":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":42,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":182433000},"operatingCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#365"},{"ref":"#363","weight":-1}],"rule":"quarter-from-ytd","value":49023000},"#366":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":39,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":282472000},"operatingCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#366"},{"ref":"#365","weight":-1}],"rule":"quarter-from-ytd","value":100039000},"operatingCashFlow@FY2024":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":39,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":282472000},"#367":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":43,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":154069000},"#368":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":44,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":80411000},"operatingCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#367"},{"ref":"#368","weight":-1}],"rule":"quarter-from-ytd","value":73658000},"#369":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":42,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":226148000},"operatingCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#369"},{"ref":"#367","weight":-1}],"rule":"quarter-from-ytd","value":72079000},"#370":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":39,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":379108000},"operatingCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#370"},{"ref":"#369","weight":-1}],"rule":"quarter-from-ytd","value":152960000},"operatingCashFlow@FY2025":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":39,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":379108000},"operatingCashFlow@2026Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":44,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":19179000},"#371":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":43,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":86222000},"#372":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":44,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":19179000},"operatingCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#371"},{"ref":"#372","weight":-1}],"rule":"quarter-from-ytd","value":67043000},"operatingCashFlow@2014Q2":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":6,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":30945000},"operatingCashFlow@2015Q2":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":9,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":92697000},"operatingCashFlow@2016Q2":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":1,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":-10903000},"#373":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":46,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":92172000},"capex@2009Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#373"}],"rule":"component-sum","value":92172000},"#374":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":50,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":141148000},"capex@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#374"}],"rule":"component-sum","value":141148000},"#375":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":62,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":156434000},"capex@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#375"}],"rule":"component-sum","value":156434000},"#376":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":6,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":39874000},"capex@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#376"}],"rule":"component-sum","value":39874000},"#377":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":9,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":92598000},"capex@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#377"}],"rule":"component-sum","value":92598000},"#378":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":1,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":7578000},"capex@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#378"}],"rule":"component-sum","value":7578000},"#379":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":3,"unit":"USD","start":"2017-04-01","end":"2017-07-31","value":2265000},"capex@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#379"}],"rule":"component-sum","value":2265000},"#380":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":15,"unit":"USD","start":"2017-08-01","end":"2017-09-30","value":589000},"capex@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#380"}],"rule":"component-sum","value":589000},"#381":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":16,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":1677000},"capex@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#381"}],"rule":"component-sum","value":1677000},"#382":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":17,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":5775000},"#383":{"kind":"computed","op":"sum","terms":[{"ref":"#382"},{"ref":"#381","weight":-1}],"rule":"quarter-from-ytd","value":4098000},"capex@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#383"}],"rule":"component-sum","value":4098000},"#384":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":18,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":9116000},"#385":{"kind":"computed","op":"sum","terms":[{"ref":"#384"},{"ref":"#382","weight":-1}],"rule":"quarter-from-ytd","value":3341000},"capex@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#385"}],"rule":"component-sum","value":3341000},"#386":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":19,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":21391000},"#387":{"kind":"computed","op":"sum","terms":[{"ref":"#386"},{"ref":"#384","weight":-1}],"rule":"quarter-from-ytd","value":12275000},"capex@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#387"}],"rule":"component-sum","value":12275000},"capex@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#386"}],"rule":"component-sum","value":21391000},"#388":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":20,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":3116000},"capex@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#388"}],"rule":"component-sum","value":3116000},"#389":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":21,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":8873000},"#390":{"kind":"computed","op":"sum","terms":[{"ref":"#389"},{"ref":"#388","weight":-1}],"rule":"quarter-from-ytd","value":5757000},"capex@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#390"}],"rule":"component-sum","value":5757000},"#391":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":22,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":13931000},"#392":{"kind":"computed","op":"sum","terms":[{"ref":"#391"},{"ref":"#389","weight":-1}],"rule":"quarter-from-ytd","value":5058000},"capex@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#392"}],"rule":"component-sum","value":5058000},"#393":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":23,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":17998000},"#394":{"kind":"computed","op":"sum","terms":[{"ref":"#393"},{"ref":"#391","weight":-1}],"rule":"quarter-from-ytd","value":4067000},"capex@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#394"}],"rule":"component-sum","value":4067000},"capex@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#393"}],"rule":"component-sum","value":17998000},"#395":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":24,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":2449000},"capex@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#395"}],"rule":"component-sum","value":2449000},"#396":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":25,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":4075000},"#397":{"kind":"computed","op":"sum","terms":[{"ref":"#396"},{"ref":"#395","weight":-1}],"rule":"quarter-from-ytd","value":1626000},"capex@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#397"}],"rule":"component-sum","value":1626000},"#398":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":26,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":4682000},"#399":{"kind":"computed","op":"sum","terms":[{"ref":"#398"},{"ref":"#396","weight":-1}],"rule":"quarter-from-ytd","value":607000},"capex@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#399"}],"rule":"component-sum","value":607000},"#400":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":27,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":14900000},"#401":{"kind":"computed","op":"sum","terms":[{"ref":"#400"},{"ref":"#398","weight":-1}],"rule":"quarter-from-ytd","value":10218000},"capex@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#401"}],"rule":"component-sum","value":10218000},"capex@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#400"}],"rule":"component-sum","value":14900000},"#402":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":28,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":1196000},"capex@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#402"}],"rule":"component-sum","value":1196000},"depreciationAndAmortization@2023Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":36,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":21048000},"#403":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":29,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":1861000},"#404":{"kind":"computed","op":"sum","terms":[{"ref":"#403"},{"ref":"#402","weight":-1}],"rule":"quarter-from-ytd","value":665000},"capex@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#404"}],"rule":"component-sum","value":665000},"#405":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":30,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":2583000},"#406":{"kind":"computed","op":"sum","terms":[{"ref":"#405"},{"ref":"#403","weight":-1}],"rule":"quarter-from-ytd","value":722000},"capex@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#406"}],"rule":"component-sum","value":722000},"#407":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":31,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":8951000},"#408":{"kind":"computed","op":"sum","terms":[{"ref":"#407"},{"ref":"#405","weight":-1}],"rule":"quarter-from-ytd","value":6368000},"capex@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#408"}],"rule":"component-sum","value":6368000},"capex@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#407"}],"rule":"component-sum","value":8951000},"#409":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":32,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":1229000},"capex@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#409"}],"rule":"component-sum","value":1229000},"#410":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":33,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":5380000},"#411":{"kind":"computed","op":"sum","terms":[{"ref":"#410"},{"ref":"#409","weight":-1}],"rule":"quarter-from-ytd","value":4151000},"capex@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#411"}],"rule":"component-sum","value":4151000},"#412":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":34,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":11708000},"#413":{"kind":"computed","op":"sum","terms":[{"ref":"#412"},{"ref":"#410","weight":-1}],"rule":"quarter-from-ytd","value":6328000},"capex@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#413"}],"rule":"component-sum","value":6328000},"#414":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":35,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":16637000},"#415":{"kind":"computed","op":"sum","terms":[{"ref":"#414"},{"ref":"#412","weight":-1}],"rule":"quarter-from-ytd","value":4929000},"capex@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#415"}],"rule":"component-sum","value":4929000},"capex@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#414"}],"rule":"component-sum","value":16637000},"#416":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":36,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":8651000},"capex@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#416"}],"rule":"component-sum","value":8651000},"#417":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":37,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":17500000},"#418":{"kind":"computed","op":"sum","terms":[{"ref":"#417"},{"ref":"#416","weight":-1}],"rule":"quarter-from-ytd","value":8849000},"capex@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#418"}],"rule":"component-sum","value":8849000},"#419":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":38,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":23202000},"#420":{"kind":"computed","op":"sum","terms":[{"ref":"#419"},{"ref":"#417","weight":-1}],"rule":"quarter-from-ytd","value":5702000},"capex@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#420"}],"rule":"component-sum","value":5702000},"#421":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":39,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":31588000},"#422":{"kind":"computed","op":"sum","terms":[{"ref":"#421"},{"ref":"#419","weight":-1}],"rule":"quarter-from-ytd","value":8386000},"capex@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#422"}],"rule":"component-sum","value":8386000},"capex@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#421"}],"rule":"component-sum","value":31588000},"#423":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":40,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":10942000},"capex@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#423"}],"rule":"component-sum","value":10942000},"#424":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":41,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":17334000},"#425":{"kind":"computed","op":"sum","terms":[{"ref":"#424"},{"ref":"#423","weight":-1}],"rule":"quarter-from-ytd","value":6392000},"capex@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#425"}],"rule":"component-sum","value":6392000},"#426":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":42,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":23046000},"#427":{"kind":"computed","op":"sum","terms":[{"ref":"#426"},{"ref":"#424","weight":-1}],"rule":"quarter-from-ytd","value":5712000},"capex@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#427"}],"rule":"component-sum","value":5712000},"#428":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":39,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":27580000},"#429":{"kind":"computed","op":"sum","terms":[{"ref":"#428"},{"ref":"#426","weight":-1}],"rule":"quarter-from-ytd","value":4534000},"capex@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#429"}],"rule":"component-sum","value":4534000},"capex@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#428"}],"rule":"component-sum","value":27580000},"#430":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":44,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":10266000},"capex@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#430"}],"rule":"component-sum","value":10266000},"#431":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":43,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":15492000},"#432":{"kind":"computed","op":"sum","terms":[{"ref":"#431"},{"ref":"#430","weight":-1}],"rule":"quarter-from-ytd","value":5226000},"capex@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#432"}],"rule":"component-sum","value":5226000},"#433":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":42,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":20614000},"#434":{"kind":"computed","op":"sum","terms":[{"ref":"#433"},{"ref":"#431","weight":-1}],"rule":"quarter-from-ytd","value":5122000},"capex@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#434"}],"rule":"component-sum","value":5122000},"#435":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":39,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":25761000},"#436":{"kind":"computed","op":"sum","terms":[{"ref":"#435"},{"ref":"#433","weight":-1}],"rule":"quarter-from-ytd","value":5147000},"capex@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#436"}],"rule":"component-sum","value":5147000},"capex@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#435"}],"rule":"component-sum","value":25761000},"#437":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":44,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":14885000},"capex@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#437"}],"rule":"component-sum","value":14885000},"depreciationAndAmortization@2025Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":44,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":39014000},"#438":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":43,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":29808000},"#439":{"kind":"computed","op":"sum","terms":[{"ref":"#438"},{"ref":"#437","weight":-1}],"rule":"quarter-from-ytd","value":14923000},"capex@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#439"}],"rule":"component-sum","value":14923000},"depreciationAndAmortization@2017Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":3,"unit":"USD","start":"2017-04-01","end":"2017-07-31","value":47447000},"depreciationAndAmortization@2017Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":15,"unit":"USD","start":"2017-08-01","end":"2017-09-30","value":8138000},"depreciationAndAmortization@2018Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":16,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":11380000},"#440":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":17,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":22572000},"#441":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":16,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":11380000},"depreciationAndAmortization@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#440"},{"ref":"#441","weight":-1}],"rule":"quarter-from-ytd","value":11192000},"#442":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":18,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":33949000},"depreciationAndAmortization@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#442"},{"ref":"#440","weight":-1}],"rule":"quarter-from-ytd","value":11377000},"#443":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":19,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":51332000},"depreciationAndAmortization@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#443"},{"ref":"#442","weight":-1}],"rule":"quarter-from-ytd","value":17383000},"depreciationAndAmortization@FY2018":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":19,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":51332000},"depreciationAndAmortization@2019Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":16,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":19034000},"#444":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":17,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":38582000},"#445":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":16,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":19034000},"depreciationAndAmortization@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#444"},{"ref":"#445","weight":-1}],"rule":"quarter-from-ytd","value":19548000},"#446":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":18,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":57629000},"depreciationAndAmortization@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#446"},{"ref":"#444","weight":-1}],"rule":"quarter-from-ytd","value":19047000},"#447":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":23,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":77045000},"depreciationAndAmortization@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#447"},{"ref":"#446","weight":-1}],"rule":"quarter-from-ytd","value":19416000},"depreciationAndAmortization@FY2019":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":23,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":77045000},"depreciationAndAmortization@2020Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":24,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":17285000},"#448":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":25,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":34271000},"#449":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":24,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":17285000},"depreciationAndAmortization@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#448"},{"ref":"#449","weight":-1}],"rule":"quarter-from-ytd","value":16986000},"#450":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":26,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":53614000},"depreciationAndAmortization@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#450"},{"ref":"#448","weight":-1}],"rule":"quarter-from-ytd","value":19343000},"#451":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":27,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":73030000},"depreciationAndAmortization@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#451"},{"ref":"#450","weight":-1}],"rule":"quarter-from-ytd","value":19416000},"depreciationAndAmortization@FY2020":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":27,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":73030000},"depreciationAndAmortization@2021Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":28,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":18470000},"depreciationAndAmortization@2011Q4":{"kind":"filed","concept":"DepreciationAndAmortization","filing":56,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":35215000},"depreciationAndAmortization@2012Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":58,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":35784000},"#452":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":29,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":36694000},"#453":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":28,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":18470000},"depreciationAndAmortization@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#452"},{"ref":"#453","weight":-1}],"rule":"quarter-from-ytd","value":18224000},"#454":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":30,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":54605000},"depreciationAndAmortization@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#454"},{"ref":"#452","weight":-1}],"rule":"quarter-from-ytd","value":17911000},"#455":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":31,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":73223000},"depreciationAndAmortization@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#455"},{"ref":"#454","weight":-1}],"rule":"quarter-from-ytd","value":18618000},"depreciationAndAmortization@FY2021":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":31,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":73223000},"depreciationAndAmortization@2022Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":32,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":17673000},"#456":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":33,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":40287000},"#457":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":32,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":17673000},"depreciationAndAmortization@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#456"},{"ref":"#457","weight":-1}],"rule":"quarter-from-ytd","value":22614000},"#458":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":34,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":62539000},"depreciationAndAmortization@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#458"},{"ref":"#456","weight":-1}],"rule":"quarter-from-ytd","value":22252000},"#459":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":35,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":83522000},"depreciationAndAmortization@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#459"},{"ref":"#458","weight":-1}],"rule":"quarter-from-ytd","value":20983000},"depreciationAndAmortization@FY2022":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":35,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":83522000},"#460":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":37,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":42144000},"#461":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":36,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":21048000},"depreciationAndAmortization@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#460"},{"ref":"#461","weight":-1}],"rule":"quarter-from-ytd","value":21096000},"#462":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":38,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":85989000},"depreciationAndAmortization@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#462"},{"ref":"#460","weight":-1}],"rule":"quarter-from-ytd","value":43845000},"#463":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":39,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":128777000},"depreciationAndAmortization@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#463"},{"ref":"#462","weight":-1}],"rule":"quarter-from-ytd","value":42788000},"depreciationAndAmortization@FY2023":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":39,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":128777000},"depreciationAndAmortization@2024Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":40,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":38811000},"#464":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":41,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":78191000},"#465":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":40,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":38811000},"depreciationAndAmortization@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#464"},{"ref":"#465","weight":-1}],"rule":"quarter-from-ytd","value":39380000},"#466":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":42,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":117430000},"depreciationAndAmortization@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#466"},{"ref":"#464","weight":-1}],"rule":"quarter-from-ytd","value":39239000},"#467":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":39,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":156166000},"depreciationAndAmortization@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#467"},{"ref":"#466","weight":-1}],"rule":"quarter-from-ytd","value":38736000},"depreciationAndAmortization@FY2024":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":39,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":156166000},"#468":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":43,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":75923000},"#469":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":44,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":39014000},"depreciationAndAmortization@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#468"},{"ref":"#469","weight":-1}],"rule":"quarter-from-ytd","value":36909000},"#470":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":42,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":113257000},"depreciationAndAmortization@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#470"},{"ref":"#468","weight":-1}],"rule":"quarter-from-ytd","value":37334000},"#471":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":39,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":151095000},"depreciationAndAmortization@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#471"},{"ref":"#470","weight":-1}],"rule":"quarter-from-ytd","value":37838000},"depreciationAndAmortization@FY2025":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":39,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":151095000},"depreciationAndAmortization@2026Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":44,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":38497000},"#472":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":43,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":76593000},"#473":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":44,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":38497000},"depreciationAndAmortization@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#472"},{"ref":"#473","weight":-1}],"rule":"quarter-from-ytd","value":38096000},"depreciationAndAmortization@2009Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":46,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":31649000},"depreciationAndAmortization@2009Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":47,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":32260000},"depreciationAndAmortization@2009Q4":{"kind":"filed","concept":"DepreciationAndAmortization","filing":48,"unit":"USD","start":"2009-10-01","end":"2009-12-31","value":32734000},"depreciationAndAmortization@2010Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":50,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":34963000},"depreciationAndAmortization@2010Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":51,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":35832000},"depreciationAndAmortization@2010Q4":{"kind":"filed","concept":"DepreciationAndAmortization","filing":52,"unit":"USD","start":"2010-10-01","end":"2010-12-31","value":35058000},"depreciationAndAmortization@2011Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":54,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":33749000},"depreciationAndAmortization@2011Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":55,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":33807000},"depreciationAndAmortization@2012Q4":{"kind":"filed","concept":"DepreciationAndAmortization","filing":60,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":37181000},"depreciationAndAmortization@2013Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":62,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":40108000},"depreciationAndAmortization@2013Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":4,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":42056000},"depreciationAndAmortization@2013Q4":{"kind":"filed","concept":"DepreciationAndAmortization","filing":5,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":42391000},"depreciationAndAmortization@2014Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":6,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":43111000},"depreciationAndAmortization@2014Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":7,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":43708000},"depreciationAndAmortization@2014Q4":{"kind":"filed","concept":"DepreciationAndAmortization","filing":8,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":43331000},"depreciationAndAmortization@2015Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":9,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":45657000},"depreciationAndAmortization@2015Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":10,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":45979000},"depreciationAndAmortization@2015Q4":{"kind":"filed","concept":"DepreciationAndAmortization","filing":0,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":45422000},"depreciationAndAmortization@2016Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":1,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":44552000},"depreciationAndAmortization@2016Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":10,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":43845000},"depreciationAndAmortization@2016Q4":{"kind":"filed","concept":"DepreciationAndAmortization","filing":0,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":41302000},"dilutedShares@2009Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":46,"unit":"shares","start":"2009-04-01","end":"2009-06-30","value":51561572},"dilutedShares@2009Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":47,"unit":"shares","start":"2009-07-01","end":"2009-09-30","value":51605466},"dilutedShares@2009Q4":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":48,"unit":"shares","start":"2009-10-01","end":"2009-12-31","value":51654252},"dilutedShares@2010Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":50,"unit":"shares","start":"2010-04-01","end":"2010-06-30","value":51562208},"dilutedShares@2010Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":51,"unit":"shares","start":"2010-07-01","end":"2010-09-30","value":51157167},"dilutedShares@2010Q4":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":52,"unit":"shares","start":"2010-10-01","end":"2010-12-31","value":51359698},"dilutedShares@2011Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":54,"unit":"shares","start":"2011-04-01","end":"2011-06-30","value":51593788},"dilutedShares@2011Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":55,"unit":"shares","start":"2011-07-01","end":"2011-09-30","value":51296924},"dilutedShares@2011Q4":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":56,"unit":"shares","start":"2011-10-01","end":"2011-12-31","value":51242749},"dilutedShares@2012Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":58,"unit":"shares","start":"2012-04-01","end":"2012-06-30","value":50367751},"dilutedShares@2012Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":59,"unit":"shares","start":"2012-07-01","end":"2012-09-30","value":49625070},"dilutedShares@2012Q4":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":60,"unit":"shares","start":"2012-10-01","end":"2012-12-31","value":49384285},"dilutedShares@2013Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":62,"unit":"shares","start":"2013-04-01","end":"2013-06-30","value":49558001},"dilutedShares@2013Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2013-07-01","end":"2013-09-30","value":49723119},"dilutedShares@2013Q4":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":5,"unit":"shares","start":"2013-10-01","end":"2013-12-31","value":49830266},"dilutedShares@2014Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":6,"unit":"shares","start":"2014-04-01","end":"2014-06-30","value":49863024},"dilutedShares@2014Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":7,"unit":"shares","start":"2014-07-01","end":"2014-09-30","value":49812927},"dilutedShares@2014Q4":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":8,"unit":"shares","start":"2014-10-01","end":"2014-12-31","value":48481722},"dilutedShares@2015Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":9,"unit":"shares","start":"2015-04-01","end":"2015-06-30","value":46981747},"dilutedShares@2015Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2015-07-01","end":"2015-09-30","value":46942950},"dilutedShares@2015Q4":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2015-10-01","end":"2015-12-31","value":46943705},"dilutedShares@2016Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2016-04-01","end":"2016-06-30","value":47067715},"dilutedShares@2016Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2016-07-01","end":"2016-09-30","value":47067864},"dilutedShares@2016Q4":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2016-10-01","end":"2016-12-31","value":47068079},"dilutedShares@2017Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":3,"unit":"shares","start":"2017-04-01","end":"2017-07-31","value":47121330},"dilutedShares@2017Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":15,"unit":"shares","start":"2017-08-01","end":"2017-09-30","value":19389031},"dilutedShares@2018Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2018-01-01","end":"2018-03-31","value":23425000},"dilutedShares@2018Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":17,"unit":"shares","start":"2018-04-01","end":"2018-06-30","value":25654000},"dilutedShares@2018Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2018-07-01","end":"2018-09-30","value":26615000},"dilutedShares@2022Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":34,"unit":"shares","start":"2022-07-01","end":"2022-09-30","value":51520000},"#474":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2018-01-01","end":"2018-12-31","value":26589883},"#475":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2018-01-01","end":"2018-09-30","value":25073000},"dilutedShares@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#474","weight":4},{"ref":"#475","weight":-3}],"rule":"unaverage-quarter","value":31140532},"dilutedShares@FY2018":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2018-01-01","end":"2018-12-31","value":26589883},"dilutedShares@2019Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":20,"unit":"shares","start":"2019-01-01","end":"2019-03-31","value":37179000},"dilutedShares@2019Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":21,"unit":"shares","start":"2019-04-01","end":"2019-06-30","value":37571000},"dilutedShares@2019Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2019-07-01","end":"2019-09-30","value":38537000},"#476":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":23,"unit":"shares","start":"2019-01-01","end":"2019-12-31","value":38204934},"#477":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2019-01-01","end":"2019-09-30","value":37767000},"dilutedShares@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#476","weight":4},{"ref":"#477","weight":-3}],"rule":"unaverage-quarter","value":39518736},"dilutedShares@FY2019":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":23,"unit":"shares","start":"2019-01-01","end":"2019-12-31","value":38204934},"dilutedShares@2020Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":24,"unit":"shares","start":"2020-01-01","end":"2020-03-31","value":40101},"dilutedShares@2020Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":25,"unit":"shares","start":"2020-04-01","end":"2020-06-30","value":40306000},"dilutedShares@2020Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":26,"unit":"shares","start":"2020-07-01","end":"2020-09-30","value":40405000},"dilutedShares@FY2020":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":27,"unit":"shares","start":"2020-01-01","end":"2020-12-31","value":40355},"dilutedShares@2021Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":28,"unit":"shares","start":"2021-01-01","end":"2021-03-31","value":40716},"dilutedShares@2021Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":29,"unit":"shares","start":"2021-04-01","end":"2021-06-30","value":40899000},"dilutedShares@2021Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":30,"unit":"shares","start":"2021-07-01","end":"2021-09-30","value":41132000},"dilutedShares@FY2021":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":31,"unit":"shares","start":"2021-01-01","end":"2021-12-31","value":41009},"dilutedShares@2022Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":32,"unit":"shares","start":"2022-01-01","end":"2022-03-31","value":41412000},"dilutedShares@2022Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":33,"unit":"shares","start":"2022-04-01","end":"2022-06-30","value":41814000},"dilutedShares@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#201","weight":4},{"ref":"#204","weight":-3}],"rule":"unaverage-quarter","value":48818000},"dilutedShares@FY2022":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":35,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":44132000},"dilutedShares@2023Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":36,"unit":"shares","start":"2023-01-01","end":"2023-03-31","value":51972000},"dilutedShares@2023Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":37,"unit":"shares","start":"2023-04-01","end":"2023-06-30","value":52005000},"dilutedShares@2023Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":38,"unit":"shares","start":"2023-07-01","end":"2023-09-30","value":53610000},"dilutedShares@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#209","weight":4},{"ref":"#212","weight":-3}],"rule":"unaverage-quarter","value":54077000},"dilutedShares@FY2023":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":39,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":52937000},"dilutedShares@2024Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":40,"unit":"shares","start":"2024-01-01","end":"2024-03-31","value":52900000},"dilutedShares@2024Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":41,"unit":"shares","start":"2024-04-01","end":"2024-06-30","value":53347000},"dilutedShares@2024Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":42,"unit":"shares","start":"2024-07-01","end":"2024-09-30","value":53083000},"dilutedShares@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#217","weight":4},{"ref":"#220","weight":-3}],"rule":"unaverage-quarter","value":52822000},"dilutedShares@FY2024":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":39,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":53071000},"dilutedShares@2025Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":44,"unit":"shares","start":"2025-01-01","end":"2025-03-31","value":51678000},"dilutedShares@2025Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":43,"unit":"shares","start":"2025-04-01","end":"2025-06-30","value":50011000},"sharesOutstanding@2020Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":23,"unit":"shares","end":"2020-12-31","value":40704984},"dilutedShares@2025Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":42,"unit":"shares","start":"2025-07-01","end":"2025-09-30","value":49498000},"dilutedShares@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#225","weight":4},{"ref":"#228","weight":-3}],"rule":"unaverage-quarter","value":49985000},"dilutedShares@FY2025":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":39,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":50432000},"dilutedShares@2026Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":44,"unit":"shares","start":"2026-01-01","end":"2026-03-31","value":49838000},"dilutedShares@2026Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":43,"unit":"shares","start":"2026-04-01","end":"2026-06-30","value":50127000},"sharesOutstanding@2017Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":11,"unit":"shares","end":"2017-09-30","value":20738076},"sharesOutstanding@2017Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":12,"unit":"shares","end":"2017-12-31","value":22115916},"sharesOutstanding@2018Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":16,"unit":"shares","end":"2018-03-31","value":23988075},"sharesOutstanding@2018Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":17,"unit":"shares","end":"2018-06-30","value":26085274},"sharesOutstanding@2018Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":18,"unit":"shares","end":"2018-09-30","value":26815991},"sharesOutstanding@2018Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":3,"unit":"shares","end":"2018-12-31","value":36978280},"sharesOutstanding@FY2018":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":3,"unit":"shares","end":"2018-12-31","value":36978280},"sharesOutstanding@2019Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":20,"unit":"shares","end":"2019-03-31","value":37381954},"sharesOutstanding@2019Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":21,"unit":"shares","end":"2019-06-30","value":37845158},"sharesOutstanding@2019Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":22,"unit":"shares","end":"2019-09-30","value":39110938},"sharesOutstanding@2019Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":19,"unit":"shares","end":"2019-12-31","value":39941327},"sharesOutstanding@FY2019":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":19,"unit":"shares","end":"2019-12-31","value":39941327},"sharesOutstanding@2020Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":24,"unit":"shares","end":"2020-03-31","value":40259917},"sharesOutstanding@2020Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":25,"unit":"shares","end":"2020-06-30","value":40335963},"sharesOutstanding@2020Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":26,"unit":"shares","end":"2020-09-30","value":40460982},"sharesOutstanding@FY2020":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":23,"unit":"shares","end":"2020-12-31","value":40704984},"sharesOutstanding@2021Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":28,"unit":"shares","end":"2021-03-31","value":40731777},"sharesOutstanding@2021Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":29,"unit":"shares","end":"2021-06-30","value":41000575},"sharesOutstanding@2021Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":30,"unit":"shares","end":"2021-09-30","value":41277377},"sharesOutstanding@2021Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":27,"unit":"shares","end":"2021-12-31","value":41307617},"sharesOutstanding@FY2021":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":27,"unit":"shares","end":"2021-12-31","value":41307617},"sharesOutstanding@2022Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":32,"unit":"shares","end":"2022-03-31","value":41716885},"sharesOutstanding@2022Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":33,"unit":"shares","end":"2022-06-30","value":42029882},"sharesOutstanding@2022Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":34,"unit":"shares","end":"2022-09-30","value":46494323},"sharesOutstanding@2022Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":31,"unit":"shares","end":"2022-12-31","value":50554179},"sharesOutstanding@FY2022":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":31,"unit":"shares","end":"2022-12-31","value":50554179},"sharesOutstanding@2023Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":36,"unit":"shares","end":"2023-03-31","value":50780847},"sharesOutstanding@2023Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":37,"unit":"shares","end":"2023-06-30","value":50895235},"sharesOutstanding@2023Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":38,"unit":"shares","end":"2023-09-30","value":52839862},"sharesOutstanding@2023Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":35,"unit":"shares","end":"2023-12-31","value":52259303},"sharesOutstanding@FY2023":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":35,"unit":"shares","end":"2023-12-31","value":52259303},"sharesOutstanding@2024Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":40,"unit":"shares","end":"2024-03-31","value":52759223},"sharesOutstanding@2024Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":41,"unit":"shares","end":"2024-06-30","value":52487862},"sharesOutstanding@2024Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":42,"unit":"shares","end":"2024-09-30","value":52322461},"sharesOutstanding@2024Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":39,"unit":"shares","end":"2024-12-31","value":51461472},"sharesOutstanding@FY2024":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":39,"unit":"shares","end":"2024-12-31","value":51461472},"sharesOutstanding@2025Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":44,"unit":"shares","end":"2025-03-31","value":50852297},"sharesOutstanding@2025Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":43,"unit":"shares","end":"2025-06-30","value":49481018},"sharesOutstanding@2025Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":42,"unit":"shares","end":"2025-09-30","value":49562017},"sharesOutstanding@2025Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":43,"unit":"shares","end":"2025-12-31","value":49566334},"sharesOutstanding@FY2025":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":43,"unit":"shares","end":"2025-12-31","value":49566334},"sharesOutstanding@2026Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":44,"unit":"shares","end":"2026-03-31","value":49728717},"sharesOutstanding@2026Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":43,"unit":"shares","end":"2026-06-30","value":49754957},"#478":{"kind":"filed","concept":"CostsAndExpenses","filing":46,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":270403000},"totalCosts@2009Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#478"}],"rule":"component-sum","value":270403000},"#479":{"kind":"filed","concept":"CostsAndExpenses","filing":47,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":223497000},"totalCosts@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#479"}],"rule":"component-sum","value":223497000},"#480":{"kind":"filed","concept":"CostsAndExpenses","filing":48,"unit":"USD","start":"2009-10-01","end":"2009-12-31","value":220012000},"totalCosts@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#480"}],"rule":"component-sum","value":220012000},"#481":{"kind":"filed","concept":"CostsAndExpenses","filing":50,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":217258000},"totalCosts@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#481"}],"rule":"component-sum","value":217258000},"#482":{"kind":"filed","concept":"CostsAndExpenses","filing":51,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":240208000},"totalCosts@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#482"}],"rule":"component-sum","value":240208000},"#483":{"kind":"filed","concept":"CostsAndExpenses","filing":52,"unit":"USD","start":"2010-10-01","end":"2010-12-31","value":229173000},"totalCosts@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#483"}],"rule":"component-sum","value":229173000},"#484":{"kind":"filed","concept":"CostsAndExpenses","filing":54,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":223146000},"totalCosts@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#484"}],"rule":"component-sum","value":223146000},"#485":{"kind":"filed","concept":"CostsAndExpenses","filing":55,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":256375000},"totalCosts@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#485"}],"rule":"component-sum","value":256375000},"#486":{"kind":"filed","concept":"CostsAndExpenses","filing":56,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":230920000},"totalCosts@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#486"}],"rule":"component-sum","value":230920000},"#487":{"kind":"filed","concept":"CostsAndExpenses","filing":58,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":244961000},"totalCosts@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#487"}],"rule":"component-sum","value":244961000},"#488":{"kind":"filed","concept":"CostsAndExpenses","filing":59,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":254721000},"totalCosts@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#488"}],"rule":"component-sum","value":254721000},"#489":{"kind":"filed","concept":"CostsAndExpenses","filing":60,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":268492000},"totalCosts@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#489"}],"rule":"component-sum","value":268492000},"#490":{"kind":"filed","concept":"CostsAndExpenses","filing":62,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":290660000},"totalCosts@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#490"}],"rule":"component-sum","value":290660000},"#491":{"kind":"filed","concept":"CostsAndExpenses","filing":4,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":291372000},"totalCosts@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#491"}],"rule":"component-sum","value":291372000},"#492":{"kind":"filed","concept":"CostsAndExpenses","filing":5,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":344760000},"totalCosts@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#492"}],"rule":"component-sum","value":344760000},"#493":{"kind":"filed","concept":"CostsAndExpenses","filing":6,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":319673000},"totalCosts@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#493"}],"rule":"component-sum","value":319673000},"#494":{"kind":"filed","concept":"CostsAndExpenses","filing":7,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":312801000},"totalCosts@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#494"}],"rule":"component-sum","value":312801000},"#495":{"kind":"filed","concept":"CostsAndExpenses","filing":8,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":601134000},"totalCosts@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#495"}],"rule":"component-sum","value":601134000},"#496":{"kind":"filed","concept":"CostsAndExpenses","filing":9,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":290685000},"totalCosts@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#496"}],"rule":"component-sum","value":290685000},"#497":{"kind":"filed","concept":"CostsAndExpenses","filing":10,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":289567000},"totalCosts@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#497"}],"rule":"component-sum","value":289567000},"#498":{"kind":"filed","concept":"CostsAndExpenses","filing":0,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":227591000},"totalCosts@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#498"}],"rule":"component-sum","value":227591000},"#499":{"kind":"filed","concept":"CostsAndExpenses","filing":1,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":234060000},"totalCosts@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#499"}],"rule":"component-sum","value":234060000},"#500":{"kind":"filed","concept":"CostsAndExpenses","filing":10,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":299066000},"totalCosts@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#500"}],"rule":"component-sum","value":299066000},"#501":{"kind":"filed","concept":"CostsAndExpenses","filing":0,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":416249000},"totalCosts@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#501"}],"rule":"component-sum","value":416249000},"#502":{"kind":"filed","concept":"CostsAndExpenses","filing":3,"unit":"USD","start":"2017-04-01","end":"2017-07-31","value":395417000},"totalCosts@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#502"}],"rule":"component-sum","value":395417000},"#503":{"kind":"filed","concept":"CostsAndExpenses","filing":15,"unit":"USD","start":"2017-08-01","end":"2017-09-30","value":80082000},"totalCosts@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#503"}],"rule":"component-sum","value":80082000},"#504":{"kind":"filed","concept":"CostsAndExpenses","filing":16,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":103687000},"totalCosts@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#504"}],"rule":"component-sum","value":103687000},"#505":{"kind":"filed","concept":"CostsAndExpenses","filing":17,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":105741000},"totalCosts@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#505"}],"rule":"component-sum","value":105741000},"#506":{"kind":"filed","concept":"CostsAndExpenses","filing":18,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":124278000},"totalCosts@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#506"}],"rule":"component-sum","value":124278000},"#507":{"kind":"filed","concept":"CostsAndExpenses","filing":19,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":514017000},"#508":{"kind":"filed","concept":"CostsAndExpenses","filing":18,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":333706000},"#509":{"kind":"computed","op":"sum","terms":[{"ref":"#507"},{"ref":"#508","weight":-1}],"rule":"quarter-from-ytd","value":180311000},"totalCosts@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#509"}],"rule":"component-sum","value":180311000},"totalCosts@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#507"}],"rule":"component-sum","value":514017000},"#510":{"kind":"filed","concept":"CostsAndExpenses","filing":20,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":131769000},"totalCosts@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#510"}],"rule":"component-sum","value":131769000},"#511":{"kind":"filed","concept":"CostsAndExpenses","filing":21,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":130253000},"totalCosts@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#511"}],"rule":"component-sum","value":130253000},"#512":{"kind":"filed","concept":"CostsAndExpenses","filing":22,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":142316000},"totalCosts@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#512"}],"rule":"component-sum","value":142316000},"#513":{"kind":"filed","concept":"CostsAndExpenses","filing":23,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":573153000},"#514":{"kind":"filed","concept":"CostsAndExpenses","filing":22,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":404337000},"#515":{"kind":"computed","op":"sum","terms":[{"ref":"#513"},{"ref":"#514","weight":-1}],"rule":"quarter-from-ytd","value":168816000},"totalCosts@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#515"}],"rule":"component-sum","value":168816000},"totalCosts@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#513"}],"rule":"component-sum","value":573153000},"#516":{"kind":"filed","concept":"CostsAndExpenses","filing":24,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":134901000},"totalCosts@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#516"}],"rule":"component-sum","value":134901000},"#517":{"kind":"filed","concept":"CostsAndExpenses","filing":25,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":220089000},"totalCosts@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#517"}],"rule":"component-sum","value":220089000},"#518":{"kind":"filed","concept":"CostsAndExpenses","filing":26,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":111643000},"totalCosts@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#518"}],"rule":"component-sum","value":111643000},"#519":{"kind":"filed","concept":"CostsAndExpenses","filing":27,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":583840000},"#520":{"kind":"filed","concept":"CostsAndExpenses","filing":26,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":466633000},"#521":{"kind":"computed","op":"sum","terms":[{"ref":"#519"},{"ref":"#520","weight":-1}],"rule":"quarter-from-ytd","value":117207000},"totalCosts@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#521"}],"rule":"component-sum","value":117207000},"totalCosts@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#519"}],"rule":"component-sum","value":583840000},"#522":{"kind":"filed","concept":"CostsAndExpenses","filing":28,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":109805000},"totalCosts@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#522"}],"rule":"component-sum","value":109805000},"#523":{"kind":"filed","concept":"CostsAndExpenses","filing":29,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":110112000},"totalCosts@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#523"}],"rule":"component-sum","value":110112000},"#524":{"kind":"filed","concept":"CostsAndExpenses","filing":30,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":113965000},"totalCosts@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#524"}],"rule":"component-sum","value":113965000},"#525":{"kind":"filed","concept":"CostsAndExpenses","filing":31,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":466049000},"#526":{"kind":"filed","concept":"CostsAndExpenses","filing":30,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":333882000},"#527":{"kind":"computed","op":"sum","terms":[{"ref":"#525"},{"ref":"#526","weight":-1}],"rule":"quarter-from-ytd","value":132167000},"totalCosts@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#527"}],"rule":"component-sum","value":132167000},"totalCosts@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#525"}],"rule":"component-sum","value":466049000},"#528":{"kind":"filed","concept":"CostsAndExpenses","filing":32,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":113039000},"totalCosts@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#528"}],"rule":"component-sum","value":113039000},"#529":{"kind":"filed","concept":"CostsAndExpenses","filing":33,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":161607000},"totalCosts@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#529"}],"rule":"component-sum","value":161607000},"#530":{"kind":"filed","concept":"CostsAndExpenses","filing":34,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":172702000},"totalCosts@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#530"}],"rule":"component-sum","value":172702000},"#531":{"kind":"filed","concept":"CostsAndExpenses","filing":35,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":620976000},"#532":{"kind":"filed","concept":"CostsAndExpenses","filing":34,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":447348000},"#533":{"kind":"computed","op":"sum","terms":[{"ref":"#531"},{"ref":"#532","weight":-1}],"rule":"quarter-from-ytd","value":173628000},"totalCosts@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#533"}],"rule":"component-sum","value":173628000},"totalCosts@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#531"}],"rule":"component-sum","value":620976000},"#534":{"kind":"filed","concept":"CostsAndExpenses","filing":36,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":168605000},"totalCosts@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#534"}],"rule":"component-sum","value":168605000},"#535":{"kind":"filed","concept":"CostsAndExpenses","filing":37,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":176014000},"totalCosts@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#535"}],"rule":"component-sum","value":176014000},"#536":{"kind":"filed","concept":"CostsAndExpenses","filing":38,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":243588000},"totalCosts@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#536"}],"rule":"component-sum","value":243588000},"#537":{"kind":"filed","concept":"CostsAndExpenses","filing":39,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":827770000},"#538":{"kind":"filed","concept":"CostsAndExpenses","filing":38,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":588207000},"#539":{"kind":"computed","op":"sum","terms":[{"ref":"#537"},{"ref":"#538","weight":-1}],"rule":"quarter-from-ytd","value":239563000},"totalCosts@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#539"}],"rule":"component-sum","value":239563000},"totalCosts@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#537"}],"rule":"component-sum","value":827770000},"#540":{"kind":"filed","concept":"CostsAndExpenses","filing":40,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":239266000},"totalCosts@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#540"}],"rule":"component-sum","value":239266000},"#541":{"kind":"filed","concept":"CostsAndExpenses","filing":41,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":261103000},"totalCosts@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#541"}],"rule":"component-sum","value":261103000},"#542":{"kind":"filed","concept":"CostsAndExpenses","filing":42,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":270410000},"totalCosts@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#542"}],"rule":"component-sum","value":270410000},"#543":{"kind":"filed","concept":"CostsAndExpenses","filing":39,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1034487000},"#544":{"kind":"filed","concept":"CostsAndExpenses","filing":42,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":770779000},"#545":{"kind":"computed","op":"sum","terms":[{"ref":"#543"},{"ref":"#544","weight":-1}],"rule":"quarter-from-ytd","value":263708000},"totalCosts@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#545"}],"rule":"component-sum","value":263708000},"totalCosts@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#543"}],"rule":"component-sum","value":1034487000},"#546":{"kind":"filed","concept":"CostsAndExpenses","filing":44,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":258397000},"totalCosts@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#546"}],"rule":"component-sum","value":258397000},"#547":{"kind":"filed","concept":"CostsAndExpenses","filing":43,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":260509000},"totalCosts@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#547"}],"rule":"component-sum","value":260509000},"#548":{"kind":"filed","concept":"CostsAndExpenses","filing":42,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":278462000},"totalCosts@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#548"}],"rule":"component-sum","value":278462000},"#549":{"kind":"filed","concept":"CostsAndExpenses","filing":39,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1070190000},"#550":{"kind":"filed","concept":"CostsAndExpenses","filing":42,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":797368000},"#551":{"kind":"computed","op":"sum","terms":[{"ref":"#549"},{"ref":"#550","weight":-1}],"rule":"quarter-from-ytd","value":272822000},"totalCosts@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#551"}],"rule":"component-sum","value":272822000},"totalCosts@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#549"}],"rule":"component-sum","value":1070190000},"#552":{"kind":"filed","concept":"CostsAndExpenses","filing":44,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":267238000},"totalCosts@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#552"}],"rule":"component-sum","value":267238000},"#553":{"kind":"filed","concept":"CostsAndExpenses","filing":43,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":279759000},"totalCosts@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#553"}],"rule":"component-sum","value":279759000},"freeCashFlow@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q2"},{"ref":"capex@2010Q2","weight":-1}],"value":-88394000},"capexOutflow@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q2","weight":-1}],"value":-141148000},"operatingMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":17.242929244833828},"netMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":15.172269307684981},"currentRatio@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2010Q2"},{"ref":"currentLiabilities@2010Q2"}],"value":2.429691420886708},"netDebt@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q2"},{"ref":"cash@2010Q2","weight":-1}],"value":177123000},"operatingMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":10.06813927368027},"netMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":7.264320479221266},"currentRatio@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2010Q3"},{"ref":"currentLiabilities@2010Q3"}],"value":1.9391917758335746},"netDebt@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q3"},{"ref":"cash@2010Q3","weight":-1}],"value":338347000},"operatingMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":15.675466838377334},"netMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":12.643915003219576},"currentRatio@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2010Q4"},{"ref":"currentLiabilities@2010Q4"}],"value":3.2883658629927286},"netDebt@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"cash@2010Q4","weight":-1}],"value":391959000},"totalCosts@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q1"},{"ref":"operatingIncome@2011Q1","weight":-1}],"value":229413000},"operatingMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":9.675653967903996},"netMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":4.732113328188733},"currentRatio@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q1"},{"ref":"currentLiabilities@2011Q1"}],"value":3.1545844249927826},"netDebt@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q1"},{"ref":"cash@2011Q1","weight":-1}],"value":454280000},"freeCashFlow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q2"},{"ref":"capex@2011Q2","weight":-1}],"value":-43134000},"capexOutflow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q2","weight":-1}],"value":-69652000},"operatingMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":12.356690900093085},"netMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":9.645453581401926},"currentRatio@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q2"},{"ref":"currentLiabilities@2011Q2"}],"value":2.916695130155773},"netDebt@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q2"},{"ref":"cash@2011Q2","weight":-1}],"value":503577000},"operatingMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":-2.184587913620892},"netMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":-1.9434502220061063},"currentRatio@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q3"},{"ref":"currentLiabilities@2011Q3"}],"value":3.1059982441400535},"netDebt@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q3"},{"ref":"cash@2011Q3","weight":-1}],"value":522814000},"operatingMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":15.13757253473766},"netMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":12.526873224529695},"currentRatio@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q4"},{"ref":"currentLiabilities@2011Q4"}],"value":2.6036057820184837},"netDebt@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"cash@2011Q4","weight":-1}],"value":636653000},"totalCosts@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q1"},{"ref":"operatingIncome@2012Q1","weight":-1}],"value":243012000},"operatingMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":16.027574768050588},"netMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":11.624941688695383},"currentRatio@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q1"},{"ref":"currentLiabilities@2012Q1"}],"value":2.905047106044055},"netDebt@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q1"},{"ref":"cash@2012Q1","weight":-1}],"value":629290000},"freeCashFlow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q2"},{"ref":"capex@2012Q2","weight":-1}],"value":-8352000},"capexOutflow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q2","weight":-1}],"value":-77432000},"operatingMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":16.806702711514426},"netMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":11.158506765201325},"currentRatio@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q2"},{"ref":"currentLiabilities@2012Q2"}],"value":1.99144029692735},"netDebt@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q2"},{"ref":"cash@2012Q2","weight":-1}],"value":709426000},"operatingMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":18.33719118486269},"netMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":13.258612840554248},"currentRatio@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q3"},{"ref":"currentLiabilities@2012Q3"}],"value":2.0565553577461366},"netDebt@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"cash@2012Q3","weight":-1}],"value":753271000},"operatingMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":13.240226713112262},"netMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":9.67699197973283},"currentRatio@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q4"},{"ref":"currentLiabilities@2012Q4"}],"value":1.8565344568891045},"netDebt@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"cash@2012Q4","weight":-1}],"value":875813000},"totalCosts@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q1"},{"ref":"operatingIncome@2013Q1","weight":-1}],"value":269759000},"operatingMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":17.839815065802096},"netMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":14.190166690524558},"currentRatio@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q1"},{"ref":"currentLiabilities@2013Q1"}],"value":1.9056066669417056},"netDebt@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"cash@2013Q1","weight":-1}],"value":959431000},"freeCashFlow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q2"},{"ref":"capex@2013Q2","weight":-1}],"value":-152839000},"capexOutflow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q2","weight":-1}],"value":-156434000},"grossMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":17.312959276830746},"operatingMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":12.998189083616445},"netMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":9.004594639088854},"currentRatio@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q2"},{"ref":"currentLiabilities@2013Q2"}],"value":2.1255071986158884},"netDebt@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"cash@2013Q2","weight":-1}],"value":1410249000},"grossMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":24.2995404104507},"operatingMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":20.809268978113103},"netMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":14.723172717068412},"currentRatio@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q3"},{"ref":"currentLiabilities@2013Q3"}],"value":2.262659015555563},"netDebt@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"cash@2013Q3","weight":-1}],"value":1400094000},"grossMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":22.096493341510424},"operatingMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":5.609339407744875},"netMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":3.445056509549676},"currentRatio@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q4"},{"ref":"currentLiabilities@2013Q4"}],"value":2.3702372563530276},"netDebt@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"cash@2013Q4","weight":-1}],"value":1349872000},"totalCosts@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q1"},{"ref":"operatingIncome@2014Q1","weight":-1}],"value":306770000},"operatingMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":16.60074000973268},"netMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":11.803454284960837},"currentRatio@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q1"},{"ref":"currentLiabilities@2014Q1"}],"value":2.041941241930786},"netDebt@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"cash@2014Q1","weight":-1}],"value":1454511000},"freeCashFlow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q2"},{"ref":"capex@2014Q2","weight":-1}],"value":-8929000},"capexOutflow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q2","weight":-1}],"value":-39874000},"grossMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":19.75979900279249},"operatingMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":17.113802482388113},"netMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":11.32372425630774},"currentRatio@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q2"},{"ref":"currentLiabilities@2014Q2"}],"value":2.1262845526669643},"netDebt@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"cash@2014Q2","weight":-1}],"value":1457904000},"ebit@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q2"},{"ref":"interestExpense@2014Q2"}],"value":70620000},"grossMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":22.86956259244725},"operatingMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":21.312675461104234},"netMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":15.321590646099356},"currentRatio@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q3"},{"ref":"currentLiabilities@2014Q3"}],"value":2.1254730685650234},"netDebt@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"cash@2014Q3","weight":-1}],"value":1381908000},"ebit@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q3"},{"ref":"interestExpense@2014Q3"}],"value":94451000},"grossMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":21.132796977969523},"operatingMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":-55.10973954597295},"netMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":-41.463641195807554},"currentRatio@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q4"},{"ref":"currentLiabilities@2014Q4"}],"value":1.957481201153265},"netDebt@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"cash@2014Q4","weight":-1}],"value":1413944000},"ebit@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q4"},{"ref":"interestExpense@2014Q4"}],"value":-208812000},"totalCosts@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q1"},{"ref":"operatingIncome@2015Q1","weight":-1}],"value":299090000},"operatingMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":7.904865717048176},"netMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":-2.7946619370492853},"currentRatio@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q1"},{"ref":"currentLiabilities@2015Q1"}],"value":1.8016460888282453},"netDebt@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"cash@2015Q1","weight":-1}],"value":1455908000},"freeCashFlow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q2"},{"ref":"capex@2015Q2","weight":-1}],"value":99000},"capexOutflow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q2","weight":-1}],"value":-92598000},"grossMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":10.894630119367138},"operatingMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":4.622769658829165},"netMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":-4.938741493696969},"currentRatio@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q2"},{"ref":"currentLiabilities@2015Q2"}],"value":1.6959795217682792},"netDebt@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"cash@2015Q2","weight":-1}],"value":1440545000},"ebit@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q2"},{"ref":"interestExpense@2015Q2"}],"value":8305000},"grossMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":9.224670219142919},"operatingMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":-6.4886015526454175},"netMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":-16.120372311279297},"currentRatio@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q3"},{"ref":"currentLiabilities@2015Q3"}],"value":1.7378909132688458},"netDebt@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"cash@2015Q3","weight":-1}],"value":1410163000},"ebit@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q3"},{"ref":"interestExpense@2015Q3"}],"value":-19364000},"grossMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":3.958458414875041},"operatingMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":-4.308152031935323},"netMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":-8.941248722449597},"currentRatio@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q4"},{"ref":"currentLiabilities@2015Q4"}],"value":1.8306368406571811},"netDebt@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"cash@2015Q4","weight":-1}],"value":1403754000},"ebit@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q4"},{"ref":"interestExpense@2015Q4"}],"value":-10970000},"freeCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q2"},{"ref":"capex@2017Q2","weight":-1}],"value":-23852000},"capexOutflow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q2","weight":-1}],"value":-2265000},"grossMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":-29.47433093962436},"operatingMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":-161.22719975688548},"netMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":-1088.00943389994},"currentRatio@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q2"},{"ref":"currentLiabilities@2017Q2"}],"value":4.30067801300678},"netDebt@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"cash@2017Q2","weight":-1}],"value":-469897000},"ebit@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q2"},{"ref":"interestExpense@2017Q2"}],"value":-1637538000},"freeCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q3"},{"ref":"capex@2017Q3","weight":-1}],"value":-18398000},"capexOutflow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q3","weight":-1}],"value":-589000},"grossMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":-1.240915208613728},"operatingMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":-7.781965006729476},"netMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":-21.121130551816957},"currentRatio@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q3"},{"ref":"currentLiabilities@2017Q3"}],"value":3.361309489360881},"netDebt@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"cash@2017Q3","weight":-1}],"value":-9127000},"ebit@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q3"},{"ref":"interestExpense@2017Q3"}],"value":-5542000},"totalCosts@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q4"},{"ref":"operatingIncome@2017Q4","weight":-1}],"value":122544000},"operatingMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":-17.319751467167052},"netMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":-22.568044958019396},"currentRatio@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q4"},{"ref":"currentLiabilities@2017Q4"}],"value":3.8394417894717714},"netDebt@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"cash@2017Q4","weight":-1}],"value":16125000},"freeCashFlow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q1"},{"ref":"capex@2018Q1","weight":-1}],"value":-7661000},"capexOutflow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q1","weight":-1}],"value":-1677000},"grossMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":-1.2492759008885925},"operatingMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":-13.327795569059928},"netMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":-42.814204365361284},"currentRatio@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q1"},{"ref":"currentLiabilities@2018Q1"}],"value":4.137924215458099},"netDebt@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"cash@2018Q1","weight":-1}],"value":5472000},"ebit@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q1"},{"ref":"interestExpense@2018Q1"}],"value":-28109000},"freeCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q2"},{"ref":"capex@2018Q2","weight":-1}],"value":18869000},"capexOutflow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q2","weight":-1}],"value":-4098000},"grossMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":7.241408698781261},"operatingMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":-0.13257450213539645},"netMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":-10.359750381151693},"currentRatio@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q2"},{"ref":"currentLiabilities@2018Q2"}],"value":4.714559398300625},"netDebt@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"cash@2018Q2","weight":-1}],"value":-14437000},"ebit@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q2"},{"ref":"interestExpense@2018Q2"}],"value":2162000},"freeCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q3"},{"ref":"capex@2018Q3","weight":-1}],"value":1906000},"capexOutflow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q3","weight":-1}],"value":-3341000},"grossMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":2.8752318735381888},"operatingMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":-25.29034599564481},"netMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":-31.14767319945157},"currentRatio@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q3"},{"ref":"currentLiabilities@2018Q3"}],"value":4.999037129083256},"netDebt@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"cash@2018Q3","weight":-1}],"value":-18116000},"ebit@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q3"},{"ref":"interestExpense@2018Q3"}],"value":-22320000},"freeCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q4"},{"ref":"capex@2018Q4","weight":-1}],"value":-30564000},"capexOutflow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q4","weight":-1}],"value":-12275000},"grossMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":-2.9845601175680825},"operatingMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":-63.571130504200156},"netMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":-82.1062467115409},"currentRatio@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q4"},{"ref":"currentLiabilities@2018Q4"}],"value":4.315001105111932},"netDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"cash@2018Q4","weight":-1}],"value":67213000},"ebit@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q4"},{"ref":"interestExpense@2018Q4"}],"value":-74813000},"freeCashFlow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2018"},{"ref":"capex@FY2018","weight":-1}],"value":-17450000},"capexOutflow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2018","weight":-1}],"value":-21391000},"grossMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":1.4921775066417395},"operatingMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":-26.443225425563316},"netMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":-42.19152809209879},"currentRatio@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2018"},{"ref":"currentLiabilities@FY2018"}],"value":4.315001105111932},"netDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"cash@FY2018","weight":-1}],"value":67213000},"ebit@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2018"},{"ref":"interestExpense@FY2018"}],"value":-123080000},"freeCashFlow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q1"},{"ref":"capex@2019Q1","weight":-1}],"value":-6273000},"capexOutflow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q1","weight":-1}],"value":-3116000},"grossMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":3.528477515165904},"operatingMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":-7.875627307632483},"netMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":-17.790567258020943},"currentRatio@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q1"},{"ref":"currentLiabilities@2019Q1"}],"value":4.319026659234628},"netDebt@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"cash@2019Q1","weight":-1}],"value":46333000},"ebit@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q1"},{"ref":"interestExpense@2019Q1"}],"value":-7720000},"freeCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q2"},{"ref":"capex@2019Q2","weight":-1}],"value":-23323000},"capexOutflow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q2","weight":-1}],"value":-5757000},"grossMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":6.611366688119244},"operatingMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":-3.4912084157668497},"netMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":-12.680062609745827},"currentRatio@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q2"},{"ref":"currentLiabilities@2019Q2"}],"value":4.340021639272039},"netDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"cash@2019Q2","weight":-1}],"value":65364000},"ebit@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q2"},{"ref":"interestExpense@2019Q2"}],"value":-2429000},"freeCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q3"},{"ref":"capex@2019Q3","weight":-1}],"value":-21039000},"capexOutflow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q3","weight":-1}],"value":-5058000},"grossMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":1.2332484448712062},"operatingMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":-18.829374191124284},"netMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":-36.90560681334279},"currentRatio@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q3"},{"ref":"currentLiabilities@2019Q3"}],"value":4.0345880277504955},"netDebt@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"cash@2019Q3","weight":-1}],"value":70262000},"ebit@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q3"},{"ref":"interestExpense@2019Q3"}],"value":-21267000},"freeCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q4"},{"ref":"capex@2019Q4","weight":-1}],"value":1214000},"capexOutflow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q4","weight":-1}],"value":-4067000},"grossMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":-6.073566431211431},"operatingMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":-42.12852656659118},"netMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":-50.39106897800079},"currentRatio@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q4"},{"ref":"currentLiabilities@2019Q4"}],"value":2.8937132762808533},"netDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"cash@2019Q4","weight":-1}],"value":70644000},"ebit@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q4"},{"ref":"interestExpense@2019Q4"}],"value":-53011000},"freeCashFlow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2019"},{"ref":"capex@FY2019","weight":-1}],"value":-49421000},"capexOutflow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2019","weight":-1}],"value":-17998000},"grossMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":1.416917926046503},"operatingMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":-17.799646078812206},"netMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":-29.132317608298447},"currentRatio@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2019"},{"ref":"currentLiabilities@FY2019"}],"value":2.8937132762808533},"netDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"cash@FY2019","weight":-1}],"value":70644000},"ebit@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2019"},{"ref":"interestExpense@FY2019"}],"value":-84427000},"freeCashFlow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q1"},{"ref":"capex@2020Q1","weight":-1}],"value":-29974000},"capexOutflow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q1","weight":-1}],"value":-2449000},"grossMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":-3.1065241303451123},"operatingMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":-15.926199642513406},"netMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":-15.850577478344563},"currentRatio@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q1"},{"ref":"currentLiabilities@2020Q1"}],"value":2.7325810108893402},"netDebt@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"cash@2020Q1","weight":-1}],"value":94317000},"ebit@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q1"},{"ref":"interestExpense@2020Q1"}],"value":-17553000},"freeCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q2"},{"ref":"capex@2020Q2","weight":-1}],"value":13076000},"capexOutflow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q2","weight":-1}],"value":-1626000},"grossMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":0.5549910107089815},"operatingMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":-115.04826858438209},"netMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":-108.08938481982334},"currentRatio@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q2"},{"ref":"currentLiabilities@2020Q2"}],"value":2.9216201382593625},"netDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"cash@2020Q2","weight":-1}],"value":79533000},"ebit@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q2"},{"ref":"interestExpense@2020Q2"}],"value":-101975000},"freeCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q3"},{"ref":"capex@2020Q3","weight":-1}],"value":14022000},"capexOutflow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q3","weight":-1}],"value":-607000},"operatingMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":-29.116310268657408},"netMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":-43.86297662692125},"currentRatio@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q3"},{"ref":"currentLiabilities@2020Q3"}],"value":2.699517434810832},"netDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"cash@2020Q3","weight":-1}],"value":63512000},"ebit@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q3"},{"ref":"interestExpense@2020Q3"}],"value":-26057000},"freeCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q4"},{"ref":"capex@2020Q4","weight":-1}],"value":-8038000},"capexOutflow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q4","weight":-1}],"value":-10218000},"operatingMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":-27.594465430714465},"netMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":-31.839014141238202},"currentRatio@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q4"},{"ref":"currentLiabilities@2020Q4"}],"value":2.121689713340503},"netDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"cash@2020Q4","weight":-1}],"value":42798000},"ebit@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q4"},{"ref":"interestExpense@2020Q4"}],"value":-27920000},"freeCashFlow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2020"},{"ref":"capex@FY2020","weight":-1}],"value":-10914000},"capexOutflow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2020","weight":-1}],"value":-14900000},"grossMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":-7.4728363531954125},"operatingMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":-47.04889708289887},"netMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":-49.426503256615234},"currentRatio@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2020"},{"ref":"currentLiabilities@FY2020"}],"value":2.121689713340503},"netDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"cash@FY2020","weight":-1}],"value":42798000},"ebit@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2020"},{"ref":"interestExpense@FY2020"}],"value":-173505000},"freeCashFlow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q1"},{"ref":"capex@2021Q1","weight":-1}],"value":4520000},"capexOutflow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q1","weight":-1}],"value":-1196000},"grossMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":-20.176278980647634},"operatingMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":-31.49669476911286},"netMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":-42.29138723893466},"currentRatio@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q1"},{"ref":"currentLiabilities@2021Q1"}],"value":2.1068416662805247},"netDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"cash@2021Q1","weight":-1}],"value":34680000},"freeCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q2"},{"ref":"capex@2021Q2","weight":-1}],"value":4186000},"capexOutflow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q2","weight":-1}],"value":-665000},"operatingMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":-22.41059219814792},"netMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":-32.75265972229942},"currentRatio@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q2"},{"ref":"currentLiabilities@2021Q2"}],"value":2.1834685847780646},"netDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"cash@2021Q2","weight":-1}],"value":24810000},"freeCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q3"},{"ref":"capex@2021Q3","weight":-1}],"value":-3221000},"capexOutflow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q3","weight":-1}],"value":-722000},"operatingMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":-23.33740976829255},"netMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":-28.417441369682145},"currentRatio@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q3"},{"ref":"currentLiabilities@2021Q3"}],"value":1.1674436441243163},"netDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"cash@2021Q3","weight":-1}],"value":27720000},"freeCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q4"},{"ref":"capex@2021Q4","weight":-1}],"value":570000},"capexOutflow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q4","weight":-1}],"value":-6368000},"operatingMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":-25.663893510815306},"netMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":-36.06750653672451},"currentRatio@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q4"},{"ref":"currentLiabilities@2021Q4"}],"value":2.1696065644350457},"netDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"cash@2021Q4","weight":-1}],"value":18848000},"freeCashFlow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2021"},{"ref":"capex@FY2021","weight":-1}],"value":6055000},"capexOutflow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2021","weight":-1}],"value":-8951000},"operatingMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":-25.60850382580525},"netMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":-34.759441882527966},"currentRatio@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2021"},{"ref":"currentLiabilities@FY2021"}],"value":2.1696065644350457},"netDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"cash@FY2021","weight":-1}],"value":18848000},"ebit@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2021"},{"ref":"interestExpense@FY2021"}],"value":-108178000},"freeCashFlow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q1"},{"ref":"capex@2022Q1","weight":-1}],"value":-12853000},"capexOutflow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q1","weight":-1}],"value":-1229000},"operatingMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":-6.913902524378364},"netMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":-11.50866838804869},"currentRatio@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q1"},{"ref":"currentLiabilities@2022Q1"}],"value":2.463692937792333},"netDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"cash@2022Q1","weight":-1}],"value":31763000},"freeCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q2"},{"ref":"capex@2022Q2","weight":-1}],"value":-25754000},"capexOutflow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q2","weight":-1}],"value":-4151000},"operatingMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":1.125747184102492},"netMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":-15.65094495463361},"currentRatio@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q2"},{"ref":"currentLiabilities@2022Q2"}],"value":1.7577083588724076},"netDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"cash@2022Q2","weight":-1}],"value":80298000},"freeCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q3"},{"ref":"capex@2022Q3","weight":-1}],"value":21785000},"capexOutflow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q3","weight":-1}],"value":-6328000},"operatingMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":9.939404052940624},"netMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":2.8055610600640377},"currentRatio@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q3"},{"ref":"currentLiabilities@2022Q3"}],"value":1.8801917539302506},"netDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"cash@2022Q3","weight":-1}],"value":53635000},"freeCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q4"},{"ref":"capex@2022Q4","weight":-1}],"value":40411000},"capexOutflow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q4","weight":-1}],"value":-4929000},"operatingMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":7.024514581302946},"netMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":5.686868795047819},"currentRatio@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q4"},{"ref":"currentLiabilities@2022Q4"}],"value":1.9401089395082833},"netDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"cash@2022Q4","weight":-1}],"value":4844000},"freeCashFlow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2022"},{"ref":"capex@FY2022","weight":-1}],"value":23589000},"capexOutflow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2022","weight":-1}],"value":-16637000},"operatingMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":4.123615837352783},"netMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":-3.3579646864829145},"currentRatio@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2022"},{"ref":"currentLiabilities@FY2022"}],"value":1.9401089395082833},"netDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"cash@FY2022","weight":-1}],"value":4844000},"ebit@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2022"},{"ref":"interestExpense@FY2022"}],"value":15106000},"freeCashFlow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q1"},{"ref":"capex@2023Q1","weight":-1}],"value":4143000},"capexOutflow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q1","weight":-1}],"value":-8651000},"operatingMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":12.686945894440301},"netMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":5.560734112188251},"currentRatio@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q1"},{"ref":"currentLiabilities@2023Q1"}],"value":1.8409514123978954},"netDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"cash@2023Q1","weight":-1}],"value":4278000},"freeCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q2"},{"ref":"capex@2023Q2","weight":-1}],"value":892000},"capexOutflow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q2","weight":-1}],"value":-8849000},"operatingMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":18.11817027274715},"netMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":10.506091802699094},"currentRatio@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q2"},{"ref":"currentLiabilities@2023Q2"}],"value":1.9884035787117993},"netDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"cash@2023Q2","weight":-1}],"value":10753000},"freeCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q3"},{"ref":"capex@2023Q3","weight":-1}],"value":29237000},"capexOutflow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q3","weight":-1}],"value":-5702000},"operatingMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":18.603765262545863},"netMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":8.75453615895102},"currentRatio@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q3"},{"ref":"currentLiabilities@2023Q3"}],"value":1.730507332683678},"netDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"cash@2023Q3","weight":-1}],"value":468600000},"freeCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q4"},{"ref":"capex@2023Q4","weight":-1}],"value":38334000},"capexOutflow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q4","weight":-1}],"value":-8386000},"operatingMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":20.846962578223604},"netMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":12.444409201144527},"currentRatio@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q4"},{"ref":"currentLiabilities@2023Q4"}],"value":1.7982332058734953},"netDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"cash@2023Q4","weight":-1}],"value":460001000},"freeCashFlow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2023"},{"ref":"capex@FY2023","weight":-1}],"value":72606000},"capexOutflow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2023","weight":-1}],"value":-31588000},"operatingMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":18.041357049857176},"netMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":9.622420134952499},"currentRatio@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2023"},{"ref":"currentLiabilities@FY2023"}],"value":1.7982332058734953},"netDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"cash@FY2023","weight":-1}],"value":460001000},"ebit@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2023"},{"ref":"interestExpense@FY2023"}],"value":187671000},"freeCashFlow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q1"},{"ref":"capex@2024Q1","weight":-1}],"value":43823000},"capexOutflow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q1","weight":-1}],"value":-10942000},"operatingMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":25.50036741353327},"netMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":14.642363403121147},"currentRatio@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q1"},{"ref":"currentLiabilities@2024Q1"}],"value":1.8149273007663569},"netDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"cash@2024Q1","weight":-1}],"value":442485000},"freeCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q2"},{"ref":"capex@2024Q2","weight":-1}],"value":72253000},"capexOutflow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q2","weight":-1}],"value":-6392000},"operatingMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":23.030687144415293},"netMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":14.843616425434073},"currentRatio@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q2"},{"ref":"currentLiabilities@2024Q2"}],"value":1.9015266412716327},"netDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"cash@2024Q2","weight":-1}],"value":395094000},"freeCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q3"},{"ref":"capex@2024Q3","weight":-1}],"value":43311000},"capexOutflow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q3","weight":-1}],"value":-5712000},"operatingMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":20.550835008050395},"netMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":13.624264005923209},"currentRatio@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q3"},{"ref":"currentLiabilities@2024Q3"}],"value":2.288131504205459},"netDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"cash@2024Q3","weight":-1}],"value":369617000},"totalCosts@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q1"},{"ref":"operatingIncome@2016Q1","weight":-1}],"value":240743000},"operatingMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":-30.714976055252098},"netMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":-44.40746250828022},"currentRatio@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q1"},{"ref":"currentLiabilities@2016Q1"}],"value":0.5396052967451131},"netDebt@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"cash@2016Q1","weight":-1}],"value":1373832000},"freeCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q4"},{"ref":"capex@2024Q4","weight":-1}],"value":95505000},"capexOutflow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q4","weight":-1}],"value":-4534000},"operatingMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":23.581726241360823},"netMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":10.69446658069751},"currentRatio@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q4"},{"ref":"currentLiabilities@2024Q4"}],"value":2.1068595018892506},"netDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"cash@2024Q4","weight":-1}],"value":312178000},"freeCashFlow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2024"},{"ref":"capex@FY2024","weight":-1}],"value":254892000},"capexOutflow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2024","weight":-1}],"value":-27580000},"operatingMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":23.13418806911694},"netMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":13.423339413821159},"currentRatio@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2024"},{"ref":"currentLiabilities@FY2024"}],"value":2.1068595018892506},"netDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"cash@FY2024","weight":-1}],"value":312178000},"ebit@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2024"},{"ref":"interestExpense@FY2024"}],"value":302706000},"freeCashFlow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q1"},{"ref":"capex@2025Q1","weight":-1}],"value":70145000},"capexOutflow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q1","weight":-1}],"value":-10266000},"operatingMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":22.50662779957054},"netMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":12.79165317114718},"currentRatio@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q1"},{"ref":"currentLiabilities@2025Q1"}],"value":2.0684651482473395},"netDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"cash@2025Q1","weight":-1}],"value":294237000},"freeCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q2"},{"ref":"capex@2025Q2","weight":-1}],"value":68432000},"capexOutflow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q2","weight":-1}],"value":-5226000},"operatingMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":23.700835600750956},"netMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":21.36009911226573},"currentRatio@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q2"},{"ref":"currentLiabilities@2025Q2"}],"value":2.111809697033293},"netDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"cash@2025Q2","weight":-1}],"value":255835000},"freeCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q3"},{"ref":"capex@2025Q3","weight":-1}],"value":66957000},"capexOutflow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q3","weight":-1}],"value":-5122000},"operatingMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":18.366640966483246},"netMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":-0.23628533653070977},"currentRatio@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q3"},{"ref":"currentLiabilities@2025Q3"}],"value":2.894921507632207},"netDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"cash@2025Q3","weight":-1}],"value":227417000},"freeCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q4"},{"ref":"capex@2025Q4","weight":-1}],"value":147813000},"capexOutflow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q4","weight":-1}],"value":-5147000},"operatingMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":18.99536220523875},"netMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":65.28661096562331},"currentRatio@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q4"},{"ref":"currentLiabilities@2025Q4"}],"value":2.8998340930791753},"netDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"cash@2025Q4","weight":-1}],"value":76132000},"freeCashFlow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2025"},{"ref":"capex@FY2025","weight":-1}],"value":353347000},"capexOutflow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2025","weight":-1}],"value":-25761000},"operatingMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":20.889926418517046},"netMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":24.738650459126575},"currentRatio@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2025"},{"ref":"currentLiabilities@FY2025"}],"value":2.8998340930791753},"netDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"cash@FY2025","weight":-1}],"value":76132000},"ebit@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2025"},{"ref":"interestExpense@FY2025"}],"value":286365000},"freeCashFlow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q1"},{"ref":"capex@2026Q1","weight":-1}],"value":4294000},"capexOutflow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q1","weight":-1}],"value":-14885000},"operatingMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":18.08093874723348},"netMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":1.8821538706770236},"currentRatio@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q1"},{"ref":"currentLiabilities@2026Q1"}],"value":3.3328294896730575},"netDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"cash@2026Q1","weight":-1}],"value":102096000},"freeCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q2"},{"ref":"capex@2026Q2","weight":-1}],"value":52120000},"capexOutflow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q2","weight":-1}],"value":-14923000},"operatingMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":18.267711014441097},"netMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":6.328607279855794},"currentRatio@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q2"},{"ref":"currentLiabilities@2026Q2"}],"value":3.581912431731926},"netDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"cash@2026Q2","weight":-1}],"value":39659000},"freeCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q2"},{"ref":"capex@2016Q2","weight":-1}],"value":-18481000},"capexOutflow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q2","weight":-1}],"value":-7578000},"grossMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":-14.094982879261575},"operatingMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":-39.383653416703886},"netMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":-53.05761500669942},"currentRatio@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q2"},{"ref":"currentLiabilities@2016Q2"}],"value":0.5267939784118557},"ebit@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q2"},{"ref":"interestExpense@2016Q2"}],"value":-67693000},"grossMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":-14.912122013331292},"operatingMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":-108.08644466400412},"netMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":-124.19114679728922},"currentRatio@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q3"},{"ref":"currentLiabilities@2016Q3"}],"value":0.5155893630332575},"ebit@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q3"},{"ref":"interestExpense@2016Q3"}],"value":-155578000},"freeCashFlow@2009Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2009Q2"},{"ref":"capex@2009Q2","weight":-1}],"value":-21757000},"capexOutflow@2009Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2009Q2","weight":-1}],"value":-92172000},"operatingMargin@2009Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2009Q2"},{"ref":"revenue@2009Q2"}],"scale":100,"value":17.20895627493425},"netMargin@2009Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2009Q2"},{"ref":"revenue@2009Q2"}],"scale":100,"value":13.619343006469508},"operatingMargin@2009Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2009Q3"},{"ref":"revenue@2009Q3"}],"scale":100,"value":24.37263978560117},"netMargin@2009Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2009Q3"},{"ref":"revenue@2009Q3"}],"scale":100,"value":33.2240359497029},"operatingMargin@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2009Q4"},{"ref":"revenue@2009Q4"}],"scale":100,"value":23.20832097171079},"netMargin@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2009Q4"},{"ref":"revenue@2009Q4"}],"scale":100,"value":20.905743355264306},"fcfMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":-33.67069802875917},"fcfMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":-16.941403810578656},"fcfMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":-2.8364940498831714},"fcfMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":-45.74853704895461},"fcfMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":-2.3151497237325533},"fcfMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":0.03248308582753122},"fcfMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":-15.757519703506},"fcfMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":-24.76177658142665},"fcfMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":-8.373318177346901},"fcfMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":17.868202005662827},"fcfMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":1.9215259295104443},"fcfMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":-27.72647277609449},"fcfMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":-4.292531732756076},"fcfMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":-5.135531195507126},"fcfMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":-18.531054592838018},"fcfMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":-17.56690184945518},"fcfMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":1.0220833999848455},"fcfMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":-10.157455878030785},"fcfMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":-25.757940327237726},"fcfMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":12.77651840850465},"fcfMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":16.216591300727444},"fcfMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":-8.750367410923262},"fcfMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":-2.748855273298777},"fcfMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":5.412914351408316},"fcfMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":4.6535412937867555},"fcfMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":-3.485893009815911},"fcfMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":0.5419538863798431},"fcfMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":1.6319303134761598},"fcfMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":-12.156551182740781},"fcfMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":-15.756789662704119},"fcfMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":11.360436374255588},"fcfMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":21.639553189894293},"fcfMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":3.642053841070646},"fcfMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":2.1454760129256774},"fcfMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":0.41495899256144136},"fcfMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":9.769700128983967},"fcfMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":12.66578117875622},"fcfMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":7.188819635935187},"fcfMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":13.645053617466466},"fcfMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":21.29911859210565},"fcfMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":12.725205373197475},"fcfMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":27.67579002274802},"fcfMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":18.939320198984273},"fcfMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":21.036515876728927},"fcfMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":20.04270262512777},"fcfMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":19.628979253209348},"fcfMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":43.88773092476796},"fcfMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":26.119948018385763},"fcfMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":1.3162815506005112},"fcfMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":15.226987878593109},"fcfMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":-11.005508411493226},"fcfMargin@2009Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2009Q2"},{"ref":"revenue@2009Q2"}],"scale":100,"value":-6.661482077958659},"ebitda@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q4"},{"ref":"depreciationAndAmortization@2016Q4"}],"value":-239768000},"ebitda@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q2"},{"ref":"depreciationAndAmortization@2014Q2"}],"value":113731000},"ebitda@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q3"},{"ref":"depreciationAndAmortization@2014Q3"}],"value":138159000},"ebitda@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q4"},{"ref":"depreciationAndAmortization@2014Q4"}],"value":-165481000},"ebitda@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q2"},{"ref":"depreciationAndAmortization@2015Q2"}],"value":53962000},"ebitda@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q3"},{"ref":"depreciationAndAmortization@2015Q3"}],"value":26615000},"ebitda@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q4"},{"ref":"depreciationAndAmortization@2015Q4"}],"value":34452000},"ebitda@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q2"},{"ref":"depreciationAndAmortization@2017Q2"}],"value":-1590091000},"ebitda@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q3"},{"ref":"depreciationAndAmortization@2017Q3"}],"value":2596000},"ebitda@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q1"},{"ref":"depreciationAndAmortization@2018Q1"}],"value":-16729000},"ebitda@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q2"},{"ref":"depreciationAndAmortization@2018Q2"}],"value":13354000},"ebitda@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q3"},{"ref":"depreciationAndAmortization@2018Q3"}],"value":-10943000},"ebitda@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q4"},{"ref":"depreciationAndAmortization@2018Q4"}],"value":-57430000},"ebitda@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2018"},{"ref":"depreciationAndAmortization@FY2018"}],"value":-71748000},"ebitda@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q1"},{"ref":"depreciationAndAmortization@2019Q1"}],"value":11314000},"ebitda@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q2"},{"ref":"depreciationAndAmortization@2019Q2"}],"value":17119000},"ebitda@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q3"},{"ref":"depreciationAndAmortization@2019Q3"}],"value":-2220000},"ebitda@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q4"},{"ref":"depreciationAndAmortization@2019Q4"}],"value":-33595000},"ebitda@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2019"},{"ref":"depreciationAndAmortization@FY2019"}],"value":-7382000},"ebitda@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q1"},{"ref":"depreciationAndAmortization@2020Q1"}],"value":-268000},"ebitda@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q2"},{"ref":"depreciationAndAmortization@2020Q2"}],"value":-84989000},"ebitda@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q3"},{"ref":"depreciationAndAmortization@2020Q3"}],"value":-6714000},"ebitda@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q4"},{"ref":"depreciationAndAmortization@2020Q4"}],"value":-8504000},"ebitda@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2020"},{"ref":"depreciationAndAmortization@FY2020"}],"value":-100475000},"ebitda@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2021"},{"ref":"depreciationAndAmortization@FY2021"}],"value":-34955000},"ebitda@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2022"},{"ref":"depreciationAndAmortization@FY2022"}],"value":98628000},"ebitda@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2023"},{"ref":"depreciationAndAmortization@FY2023"}],"value":316448000},"ebitda@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2024"},{"ref":"depreciationAndAmortization@FY2024"}],"value":458872000},"ebitda@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2025"},{"ref":"depreciationAndAmortization@FY2025"}],"value":437460000},"ebitda@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q2"},{"ref":"depreciationAndAmortization@2016Q2"}],"value":-23141000},"ebitda@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q3"},{"ref":"depreciationAndAmortization@2016Q3"}],"value":-111733000},"#554":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"equity@2016Q4"}],"value":3790565000},"debtToCapital@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"#554"}],"scale":100,"value":53.897004800075976},"#555":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"equity@2017Q1"}],"value":3691584000},"debtToCapital@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"#555"}],"scale":100,"value":55.27505266032142},"#556":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q1"},{"ref":"equity@2010Q1"}],"value":2764030000},"debtToCapital@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2010Q1"},{"ref":"#556"}],"scale":100,"value":10.85371721725162},"#557":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q2"},{"ref":"equity@2010Q2"}],"value":2774145000},"debtToCapital@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2010Q2"},{"ref":"#557"}],"scale":100,"value":10.814142735869972},"#558":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q3"},{"ref":"equity@2010Q3"}],"value":2869825000},"debtToCapital@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2010Q3"},{"ref":"#558"}],"scale":100,"value":13.58967881316805},"#559":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"equity@2010Q4"}],"value":3206138000},"debtToCapital@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"#559"}],"scale":100,"value":21.833121344121807},"#560":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q1"},{"ref":"equity@2011Q1"}],"value":3213944000},"debtToCapital@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q1"},{"ref":"#560"}],"scale":100,"value":21.78009324369062},"ebit@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q4"},{"ref":"interestExpense@2016Q4"}],"value":-281070000},"totalCosts@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q1"},{"ref":"operatingIncome@2017Q1","weight":-1}],"value":230089000},"operatingMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":-43.135571605422115},"netMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":-59.008143129972815},"currentRatio@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q1"},{"ref":"currentLiabilities@2017Q1"}],"value":0.49009345505435836},"netDebt@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"cash@2017Q1","weight":-1}],"value":1334121000},"currentRatio@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2010Q1"},{"ref":"currentLiabilities@2010Q1"}],"value":2.8607360584626207},"netDebt@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q1"},{"ref":"cash@2010Q1","weight":-1}],"value":76930000},"grossMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":-20.162519831288936},"operatingMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":-222.13674882947026},"netMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":-230.3726347560268},"currentRatio@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q4"},{"ref":"currentLiabilities@2016Q4"}],"value":0.4974578262299704},"netDebt@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"cash@2016Q4","weight":-1}],"value":1393197000},"#561":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q2"},{"ref":"equity@2011Q2"}],"value":3228143000},"debtToCapital@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q2"},{"ref":"#561"}],"scale":100,"value":21.68429341575017},"#562":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q3"},{"ref":"equity@2011Q3"}],"value":3337560000},"debtToCapital@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q3"},{"ref":"#562"}],"scale":100,"value":24.71865674324956},"#563":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"equity@2011Q4"}],"value":3326224000},"debtToCapital@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"#563"}],"scale":100,"value":24.802899624318748},"#564":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q1"},{"ref":"equity@2012Q1"}],"value":3476357000},"debtToCapital@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q1"},{"ref":"#564"}],"scale":100,"value":27.327458025743617},"#565":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q2"},{"ref":"equity@2012Q2"}],"value":3436077000},"debtToCapital@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q2"},{"ref":"#565"}],"scale":100,"value":27.647808823841842},"#566":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"equity@2012Q3"}],"value":3410277000},"debtToCapital@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"#566"}],"scale":100,"value":26.097586794269205},"#567":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"equity@2012Q4"}],"value":3456311000},"debtToCapital@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"#567"}],"scale":100,"value":26.90730087657042},"#568":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"equity@2013Q1"}],"value":3561756000},"debtToCapital@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"#568"}],"scale":100,"value":28.07603889766733},"#569":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"equity@2013Q2"}],"value":4060529000},"debtToCapital@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"#569"}],"scale":100,"value":36.32684312807519},"#570":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"equity@2013Q3"}],"value":4080195000},"debtToCapital@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"#570"}],"scale":100,"value":35.43036546047432},"#571":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"equity@2013Q4"}],"value":4104006000},"debtToCapital@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"#571"}],"scale":100,"value":35.672901063010144},"#572":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"equity@2014Q1"}],"value":4200241000},"debtToCapital@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"#572"}],"scale":100,"value":36.0662638167667},"#573":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"equity@2014Q2"}],"value":4234417000},"debtToCapital@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"#573"}],"scale":100,"value":35.69216258105897},"#574":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"equity@2014Q3"}],"value":4282947000},"debtToCapital@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"#574"}],"scale":100,"value":35.1679112536298},"#575":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"equity@2014Q4"}],"value":4000097000},"debtToCapital@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"#575"}],"scale":100,"value":37.28239590189938},"#576":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"equity@2015Q1"}],"value":4015191000},"debtToCapital@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"#576"}],"scale":100,"value":38.21676229100932},"#577":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"equity@2015Q2"}],"value":4000697000},"debtToCapital@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"#577"}],"scale":100,"value":38.581502173246314},"#578":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"equity@2015Q3"}],"value":3902371000},"debtToCapital@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"#578"}],"scale":100,"value":38.39663117627719},"#579":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"equity@2015Q4"}],"value":3827666000},"debtToCapital@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"#579"}],"scale":100,"value":37.927394918992405},"#580":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"equity@2017Q2"}],"value":1148053000},"debtToCapital@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"#580"}],"scale":100,"value":7.9237631015292855},"#581":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"equity@2017Q3"}],"value":1493665000},"debtToCapital@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"#581"}],"scale":100,"value":30.184211319137827},"#582":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"equity@2017Q4"}],"value":1470104000},"debtToCapital@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"#582"}],"scale":100,"value":30.484918073823348},"#583":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"equity@2018Q1"}],"value":1433425000},"debtToCapital@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"#583"}],"scale":100,"value":31.24990843608839},"#584":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"equity@2018Q2"}],"value":1420375000},"debtToCapital@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"#584"}],"scale":100,"value":31.319123470914374},"#585":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"equity@2018Q3"}],"value":1386880000},"debtToCapital@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"#585"}],"scale":100,"value":31.94018227964929},"#586":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"equity@2018Q4"}],"value":1583927000},"debtToCapital@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"#586"}],"scale":100,"value":27.716176313681125},"#587":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"equity@FY2018"}],"value":1583927000},"debtToCapital@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2018"},{"ref":"#587"}],"scale":100,"value":27.716176313681125},"#588":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"equity@2019Q1"}],"value":1565078000},"debtToCapital@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"#588"}],"scale":100,"value":27.94704161709512},"#589":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"equity@2019Q2"}],"value":1550452000},"debtToCapital@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"#589"}],"scale":100,"value":28.050723272955242},"#590":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"equity@2019Q3"}],"value":1507358000},"debtToCapital@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"#590"}],"scale":100,"value":28.499798986040474},"#591":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"equity@2019Q4"}],"value":1305344000},"debtToCapital@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"#591"}],"scale":100,"value":22.134701657187684},"#592":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"equity@FY2019"}],"value":1305344000},"debtToCapital@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2019"},{"ref":"#592"}],"scale":100,"value":22.134701657187684},"#593":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"equity@2020Q1"}],"value":1281015000},"debtToCapital@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"#593"}],"scale":100,"value":22.0230832581976},"#594":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"equity@2020Q2"}],"value":1172652000},"debtToCapital@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"#594"}],"scale":100,"value":24.103655645494147},"#595":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"equity@2020Q3"}],"value":1109332000},"debtToCapital@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"#595"}],"scale":100,"value":23.054865450559436},"#596":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"equity@2020Q4"}],"value":1016003000},"debtToCapital@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"#596"}],"scale":100,"value":18.96953060177972},"#597":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"equity@FY2020"}],"value":1016003000},"debtToCapital@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2020"},{"ref":"#597"}],"scale":100,"value":18.96953060177972},"#598":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"equity@2021Q1"}],"value":955249000},"debtToCapital@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"#598"}],"scale":100,"value":17.433988415585883},"#599":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"equity@2021Q2"}],"value":915705000},"debtToCapital@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"#599"}],"scale":100,"value":17.03245040706341},"#600":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"equity@2021Q3"}],"value":889746000},"debtToCapital@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"#600"}],"scale":100,"value":17.435762565945787},"#601":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"equity@2021Q4"}],"value":869654000},"debtToCapital@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"#601"}],"scale":100,"value":19.30480397951369},"#602":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"equity@FY2021"}],"value":869654000},"debtToCapital@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2021"},{"ref":"#602"}],"scale":100,"value":19.30480397951369},"#603":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"equity@2022Q1"}],"value":857739000},"debtToCapital@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"#603"}],"scale":100,"value":19.58602791758332},"#604":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"equity@2022Q2"}],"value":1009926000},"debtToCapital@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"#604"}],"scale":100,"value":16.662507946126745},"#605":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"equity@2022Q3"}],"value":1015748000},"debtToCapital@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"#605"}],"scale":100,"value":16.603429197005557},"#606":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"equity@2022Q4"}],"value":1035026000},"debtToCapital@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"#606"}],"scale":100,"value":16.331570414656248},"#607":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"equity@FY2022"}],"value":1035026000},"debtToCapital@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2022"},{"ref":"#607"}],"scale":100,"value":16.331570414656248},"#608":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"equity@2023Q1"}],"value":1042836000},"debtToCapital@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"#608"}],"scale":100,"value":16.2463704743603},"#609":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"equity@2023Q2"}],"value":1074541000},"debtToCapital@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"#609"}],"scale":100,"value":16.93876734345176},"#610":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"equity@2023Q3"}],"value":1775194000},"debtToCapital@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"#610"}],"scale":100,"value":41.89232275458345},"#611":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"equity@2023Q4"}],"value":1772135000},"debtToCapital@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"#611"}],"scale":100,"value":41.44368233797087},"#612":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"equity@FY2023"}],"value":1772135000},"debtToCapital@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2023"},{"ref":"#612"}],"scale":100,"value":41.44368233797087},"#613":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"equity@2024Q1"}],"value":1778491000},"debtToCapital@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"#613"}],"scale":100,"value":40.671445624408555},"#614":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"equity@2024Q2"}],"value":1789978000},"debtToCapital@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"#614"}],"scale":100,"value":39.72065578459624},"#615":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"equity@2024Q3"}],"value":1764297000},"debtToCapital@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"#615"}],"scale":100,"value":36.8677722628333},"#616":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"equity@2016Q1"}],"value":4357824000},"debtToCapital@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"#616"}],"scale":100,"value":47.09391659690708},"#617":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"equity@2024Q4"}],"value":1748281000},"debtToCapital@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"#617"}],"scale":100,"value":36.441281464478536},"#618":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"equity@FY2024"}],"value":1748281000},"debtToCapital@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2024"},{"ref":"#618"}],"scale":100,"value":36.441281464478536},"#619":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"equity@2025Q1"}],"value":1746401000},"debtToCapital@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"#619"}],"scale":100,"value":36.419814235104084},"#620":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"equity@2025Q2"}],"value":1761467000},"debtToCapital@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"#620"}],"scale":100,"value":35.49541376591216},"#621":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"equity@2025Q3"}],"value":1794666000},"debtToCapital@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"#621"}],"scale":100,"value":36.5328144624125},"#622":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"equity@2025Q4"}],"value":2016147000},"debtToCapital@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"#622"}],"scale":100,"value":32.48240331682164},"#623":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"equity@FY2025"}],"value":2016147000},"debtToCapital@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2025"},{"ref":"#623"}],"scale":100,"value":32.48240331682164},"#624":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"equity@2026Q1"}],"value":2018365000},"debtToCapital@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"#624"}],"scale":100,"value":32.421093310674735},"#625":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"equity@2026Q2"}],"value":2041489000},"debtToCapital@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"#625"}],"scale":100,"value":31.996400666376356},"#626":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"}],"rule":"trailing-year","value":-647050000},"#627":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q4","weight":0.5},{"ref":"totalAssets@2016Q4","weight":0.5}],"rule":"average-balance","value":4397857000},"returnOnAssets@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#626"},{"ref":"#627"}],"scale":100,"value":-14.712847643750127},"#628":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"}],"rule":"trailing-year","value":-660118000},"#629":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q1","weight":0.5},{"ref":"totalAssets@2017Q1","weight":0.5}],"rule":"average-balance","value":4587246000},"returnOnAssets@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#628"},{"ref":"#629"}],"scale":100,"value":-14.390289947388911},"#630":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q1"},{"ref":"netIncome@2010Q4"},{"ref":"netIncome@2010Q3"},{"ref":"netIncome@2010Q2"}],"rule":"trailing-year","value":105616000},"#631":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q1","weight":0.5},{"ref":"totalAssets@2011Q1","weight":0.5}],"rule":"average-balance","value":3520736500},"returnOnAssets@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#630"},{"ref":"#631"}],"scale":100,"value":2.9998268828127297},"#632":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"},{"ref":"netIncome@2010Q4"},{"ref":"netIncome@2010Q3"}],"rule":"trailing-year","value":90343000},"#633":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q2","weight":0.5},{"ref":"totalAssets@2011Q2","weight":0.5}],"rule":"average-balance","value":3550206000},"returnOnAssets@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#632"},{"ref":"#633"}],"scale":100,"value":2.544725573670936},"#634":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"},{"ref":"netIncome@2010Q4"}],"rule":"trailing-year","value":66064000},"#635":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q3","weight":0.5},{"ref":"totalAssets@2011Q3","weight":0.5}],"rule":"average-balance","value":3662400000},"returnOnAssets@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#634"},{"ref":"#635"}],"scale":100,"value":1.8038444735692443},"#636":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"}],"rule":"trailing-year","value":65788000},"#637":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q4","weight":0.5},{"ref":"totalAssets@2011Q4","weight":0.5}],"rule":"average-balance","value":3816703500},"returnOnAssets@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#636"},{"ref":"#637"}],"scale":100,"value":1.723686422065534},"#638":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"}],"rule":"trailing-year","value":87411000},"#639":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q1","weight":0.5},{"ref":"totalAssets@2012Q1","weight":0.5}],"rule":"average-balance","value":3904867000},"returnOnAssets@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#638"},{"ref":"#639"}],"scale":100,"value":2.238514141454754},"#640":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"}],"rule":"trailing-year","value":95709000},"#641":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q2","weight":0.5},{"ref":"totalAssets@2012Q2","weight":0.5}],"rule":"average-balance","value":3909597000},"returnOnAssets@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#640"},{"ref":"#641"}],"scale":100,"value":2.4480528299975672},"#642":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"}],"rule":"trailing-year","value":141941000},"#643":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q3","weight":0.5},{"ref":"totalAssets@2012Q3","weight":0.5}],"rule":"average-balance","value":3959147500},"returnOnAssets@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#642"},{"ref":"#643"}],"scale":100,"value":3.585140487945953},"#644":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"}],"rule":"trailing-year","value":137801000},"#645":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q4","weight":0.5},{"ref":"totalAssets@2012Q4","weight":0.5}],"rule":"average-balance","value":3966765500},"returnOnAssets@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#644"},{"ref":"#645"}],"scale":100,"value":3.473888234633481},"#646":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"}],"rule":"trailing-year","value":150750000},"#647":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q1","weight":0.5},{"ref":"totalAssets@2013Q1","weight":0.5}],"rule":"average-balance","value":4114836500},"returnOnAssets@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#646"},{"ref":"#647"}],"scale":100,"value":3.6635720520122734},"#648":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"}],"rule":"trailing-year","value":147977000},"#649":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q2","weight":0.5},{"ref":"totalAssets@2013Q2","weight":0.5}],"rule":"average-balance","value":4369653000},"returnOnAssets@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#648"},{"ref":"#649"}],"scale":100,"value":3.3864702757862006},"#650":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"}],"rule":"trailing-year","value":160793000},"#651":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q3","weight":0.5},{"ref":"totalAssets@2013Q3","weight":0.5}],"rule":"average-balance","value":4388333500},"returnOnAssets@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#650"},{"ref":"#651"}],"scale":100,"value":3.6641016458753644},"#652":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"}],"rule":"trailing-year","value":143429000},"#653":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q4","weight":0.5},{"ref":"totalAssets@2013Q4","weight":0.5}],"rule":"average-balance","value":4451554500},"returnOnAssets@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#652"},{"ref":"#653"}],"scale":100,"value":3.221998068315237},"#654":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"}],"rule":"trailing-year","value":140255000},"#655":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q1","weight":0.5},{"ref":"totalAssets@2014Q1","weight":0.5}],"rule":"average-balance","value":4526942000},"returnOnAssets@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#654"},{"ref":"#655"}],"scale":100,"value":3.0982283404558753},"#656":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"}],"rule":"trailing-year","value":153845000},"#657":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q2","weight":0.5},{"ref":"totalAssets@2014Q2","weight":0.5}],"rule":"average-balance","value":4813943000},"returnOnAssets@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#656"},{"ref":"#657"}],"scale":100,"value":3.195820972537481},"#658":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"}],"rule":"trailing-year","value":160580000},"#659":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q3","weight":0.5},{"ref":"totalAssets@2014Q3","weight":0.5}],"rule":"average-balance","value":4878522000},"returnOnAssets@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#658"},{"ref":"#659"}],"scale":100,"value":3.2915706847278745},"#660":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"}],"rule":"trailing-year","value":-12697000},"#661":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q4","weight":0.5},{"ref":"totalAssets@2014Q4","weight":0.5}],"rule":"average-balance","value":4782035500},"returnOnAssets@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#660"},{"ref":"#661"}],"scale":100,"value":-0.26551454919144785},"#662":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"}],"rule":"trailing-year","value":-65190000},"#663":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q1","weight":0.5},{"ref":"totalAssets@2015Q1","weight":0.5}],"rule":"average-balance","value":4817297500},"returnOnAssets@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#662"},{"ref":"#663"}],"scale":100,"value":-1.3532483721422643},"#664":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"}],"rule":"trailing-year","value":-123915000},"#665":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q2","weight":0.5},{"ref":"totalAssets@2015Q2","weight":0.5}],"rule":"average-balance","value":4822164000},"returnOnAssets@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#664"},{"ref":"#665"}],"scale":100,"value":-2.5696969244513457},"#666":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"}],"rule":"trailing-year","value":-228657000},"#667":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q3","weight":0.5},{"ref":"totalAssets@2015Q3","weight":0.5}],"rule":"average-balance","value":4805065000},"returnOnAssets@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#666"},{"ref":"#667"}],"scale":100,"value":-4.758666115858995},"#668":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"}],"rule":"trailing-year","value":-87472000},"#669":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q4","weight":0.5},{"ref":"totalAssets@2015Q4","weight":0.5}],"rule":"average-balance","value":4598570500},"returnOnAssets@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#668"},{"ref":"#669"}],"scale":100,"value":-1.9021563331474423},"#670":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"}],"rule":"trailing-year","value":-2217930000},"#671":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q2","weight":0.5},{"ref":"totalAssets@2017Q2","weight":0.5}],"rule":"average-balance","value":4381263500},"returnOnAssets@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#670"},{"ref":"#671"}],"scale":100,"value":-50.62306798027555},"#672":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"}],"rule":"trailing-year","value":-2055133000},"#673":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q3","weight":0.5},{"ref":"totalAssets@2017Q3","weight":0.5}],"rule":"average-balance","value":3250557000},"returnOnAssets@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#672"},{"ref":"#673"}],"scale":100,"value":-63.22402591309736},"#674":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"}],"rule":"trailing-year","value":-1781030000},"#675":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q4","weight":0.5},{"ref":"totalAssets@2017Q4","weight":0.5}],"rule":"average-balance","value":3037397000},"returnOnAssets@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#674"},{"ref":"#675"}],"scale":100,"value":-58.63672085012266},"#676":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"}],"rule":"trailing-year","value":-1725347000},"#677":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q1","weight":0.5},{"ref":"totalAssets@2018Q1","weight":0.5}],"rule":"average-balance","value":2938373500},"returnOnAssets@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#676"},{"ref":"#677"}],"scale":100,"value":-58.71775660922616},"#678":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"}],"rule":"trailing-year","value":-89378000},"#679":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q2","weight":0.5},{"ref":"totalAssets@2018Q2","weight":0.5}],"rule":"average-balance","value":2764105500},"returnOnAssets@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#678"},{"ref":"#679"}],"scale":100,"value":-3.233523467175909},"#680":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"}],"rule":"trailing-year","value":-104581000},"#681":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q3","weight":0.5},{"ref":"totalAssets@2018Q3","weight":0.5}],"rule":"average-balance","value":1701880500},"returnOnAssets@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#680"},{"ref":"#681"}],"scale":100,"value":-6.1450260461883195},"#682":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"}],"rule":"trailing-year","value":-171517000},"#683":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q4","weight":0.5},{"ref":"totalAssets@2018Q4","weight":0.5}],"rule":"average-balance","value":1793667000},"returnOnAssets@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#682"},{"ref":"#683"}],"scale":100,"value":-9.562365812606242},"#684":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2017","weight":0.5},{"ref":"totalAssets@FY2018","weight":0.5}],"rule":"average-balance","value":1793667000},"returnOnAssets@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#684"}],"scale":100,"value":-9.562365812606242},"#685":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q2"},{"ref":"revenue@2016Q2","weight":-1}],"value":-16556000},"revenueGrowth@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#685"},{"ref":"revenue@2016Q2"}],"scale":100,"rule":"year-on-year","value":-9.859163316956977},"#686":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"}],"rule":"trailing-year","value":-154076000},"#687":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q1","weight":0.5},{"ref":"totalAssets@2019Q1","weight":0.5}],"rule":"average-balance","value":1747673000},"returnOnAssets@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#686"},{"ref":"#687"}],"scale":100,"value":-8.816065705655463},"#688":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"}],"rule":"trailing-year","value":-159095000},"#689":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q2","weight":0.5},{"ref":"totalAssets@2019Q2","weight":0.5}],"rule":"average-balance","value":1717906000},"returnOnAssets@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#688"},{"ref":"#689"}],"scale":100,"value":-9.260984011930804},"#690":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"}],"rule":"trailing-year","value":-172399000},"#691":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q3","weight":0.5},{"ref":"totalAssets@2019Q3","weight":0.5}],"rule":"average-balance","value":1672465000},"returnOnAssets@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#690"},{"ref":"#691"}],"scale":100,"value":-10.308078195956268},"#692":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"}],"rule":"trailing-year","value":-141743000},"#693":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q4","weight":0.5},{"ref":"totalAssets@2019Q4","weight":0.5}],"rule":"average-balance","value":1703633500},"returnOnAssets@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#692"},{"ref":"#693"}],"scale":100,"value":-8.320040666023532},"#694":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2018","weight":0.5},{"ref":"totalAssets@FY2019","weight":0.5}],"rule":"average-balance","value":1703633500},"returnOnAssets@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#694"}],"scale":100,"value":-8.320040666023532},"#695":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"}],"rule":"trailing-year","value":-138457000},"#696":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q1","weight":0.5},{"ref":"totalAssets@2020Q1","weight":0.5}],"rule":"average-balance","value":1681211000},"returnOnAssets@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#695"},{"ref":"#696"}],"scale":100,"value":-8.235551635101126},"#697":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"}],"rule":"trailing-year","value":-233121000},"#698":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q2","weight":0.5},{"ref":"totalAssets@2020Q2","weight":0.5}],"rule":"average-balance","value":1603972500},"returnOnAssets@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#697"},{"ref":"#698"}],"scale":100,"value":-14.533977359337518},"#699":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q3"},{"ref":"revenue@2016Q3","weight":-1}],"value":-69422000},"revenueGrowth@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#699"},{"ref":"revenue@2016Q3"}],"scale":100,"rule":"year-on-year","value":-48.30297379663517},"#700":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"}],"rule":"trailing-year","value":-226848000},"#701":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q3","weight":0.5},{"ref":"totalAssets@2020Q3","weight":0.5}],"rule":"average-balance","value":1552397500},"returnOnAssets@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#700"},{"ref":"#701"}],"scale":100,"value":-14.612752210693461},"#702":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"}],"rule":"trailing-year","value":-196242000},"#703":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q4","weight":0.5},{"ref":"totalAssets@2020Q4","weight":0.5}],"rule":"average-balance","value":1415352500},"returnOnAssets@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#702"},{"ref":"#703"}],"scale":100,"value":-13.865238518319641},"#704":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2019","weight":0.5},{"ref":"totalAssets@FY2020","weight":0.5}],"rule":"average-balance","value":1415352500},"returnOnAssets@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#704"}],"scale":100,"value":-13.865238518319641},"#705":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"}],"rule":"trailing-year","value":-213112000},"#706":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q1","weight":0.5},{"ref":"totalAssets@2021Q1","weight":0.5}],"rule":"average-balance","value":1371027000},"returnOnAssets@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#705"},{"ref":"#706"}],"scale":100,"value":-15.543968134836147},"#707":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"}],"rule":"trailing-year","value":-131951000},"#708":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q2","weight":0.5},{"ref":"totalAssets@2021Q2","weight":0.5}],"rule":"average-balance","value":1283704000},"returnOnAssets@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#707"},{"ref":"#708"}],"scale":100,"value":-10.278927229330126},"#709":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"}],"rule":"trailing-year","value":-120282000},"#710":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q3","weight":0.5},{"ref":"totalAssets@2021Q3","weight":0.5}],"rule":"average-balance","value":1236923500},"returnOnAssets@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#709"},{"ref":"#710"}],"scale":100,"value":-9.724287718682683},"#711":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"}],"rule":"trailing-year","value":-128969000},"#712":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q4","weight":0.5},{"ref":"totalAssets@2021Q4","weight":0.5}],"rule":"average-balance","value":1173478500},"returnOnAssets@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#711"},{"ref":"#712"}],"scale":100,"value":-10.990316396934412},"#713":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2020","weight":0.5},{"ref":"totalAssets@FY2021","weight":0.5}],"rule":"average-balance","value":1173478500},"returnOnAssets@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#713"}],"scale":100,"value":-10.990316396934412},"#714":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"}],"rule":"trailing-year","value":-105822000},"#715":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q1","weight":0.5},{"ref":"totalAssets@2022Q1","weight":0.5}],"rule":"average-balance","value":1121530000},"returnOnAssets@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#714"},{"ref":"#715"}],"scale":100,"value":-9.435503285690086},"#716":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"}],"rule":"trailing-year","value":-101941000},"#717":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q2","weight":0.5},{"ref":"totalAssets@2022Q2","weight":0.5}],"rule":"average-balance","value":1217234000},"returnOnAssets@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#716"},{"ref":"#717"}],"scale":100,"value":-8.374807144723201},"#718":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"}],"rule":"trailing-year","value":-70303000},"#719":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q3","weight":0.5},{"ref":"totalAssets@2022Q3","weight":0.5}],"rule":"average-balance","value":1203067000},"returnOnAssets@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#718"},{"ref":"#719"}],"scale":100,"value":-5.843647943132011},"#720":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"}],"rule":"trailing-year","value":-21749000},"#721":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q4","weight":0.5},{"ref":"totalAssets@2022Q4","weight":0.5}],"rule":"average-balance","value":1196718000},"returnOnAssets@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#720"},{"ref":"#721"}],"scale":100,"value":-1.817387220715323},"#722":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2021","weight":0.5},{"ref":"totalAssets@FY2022","weight":0.5}],"rule":"average-balance","value":1196718000},"returnOnAssets@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#722"}],"scale":100,"value":-1.817387220715323},"#723":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"}],"rule":"trailing-year","value":1157000},"#724":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q1","weight":0.5},{"ref":"totalAssets@2023Q1","weight":0.5}],"rule":"average-balance","value":1190638500},"returnOnAssets@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#723"},{"ref":"#724"}],"scale":100,"value":0.09717475119442215},"#725":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"}],"rule":"trailing-year","value":49322000},"#726":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q2","weight":0.5},{"ref":"totalAssets@2023Q2","weight":0.5}],"rule":"average-balance","value":1313449500},"returnOnAssets@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#725"},{"ref":"#726"}],"scale":100,"value":3.7551500838060385},"#727":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q1"},{"ref":"revenue@2017Q1","weight":-1}],"value":-69256000},"revenueGrowth@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#727"},{"ref":"revenue@2017Q1"}],"scale":100,"rule":"year-on-year","value":-43.08331622591742},"#728":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"}],"rule":"trailing-year","value":70141000},"#729":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q3","weight":0.5},{"ref":"totalAssets@2023Q3","weight":0.5}],"rule":"average-balance","value":1677308000},"returnOnAssets@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#728"},{"ref":"#729"}],"scale":100,"value":4.18176029685663},"#730":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"}],"rule":"trailing-year","value":97185000},"#731":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q4","weight":0.5},{"ref":"totalAssets@2023Q4","weight":0.5}],"rule":"average-balance","value":1680215000},"returnOnAssets@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#730"},{"ref":"#731"}],"scale":100,"value":5.78408120389355},"#732":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2022","weight":0.5},{"ref":"totalAssets@FY2023","weight":0.5}],"rule":"average-balance","value":1680215000},"returnOnAssets@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#732"}],"scale":100,"value":5.78408120389355},"#733":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"}],"rule":"trailing-year","value":133473000},"#734":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q1","weight":0.5},{"ref":"totalAssets@2024Q1","weight":0.5}],"rule":"average-balance","value":1702481500},"returnOnAssets@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#733"},{"ref":"#734"}],"scale":100,"value":7.8399089799213675},"#735":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"}],"rule":"trailing-year","value":161243000},"#736":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q2","weight":0.5},{"ref":"totalAssets@2024Q2","weight":0.5}],"rule":"average-balance","value":1716956000},"returnOnAssets@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#735"},{"ref":"#736"}],"scale":100,"value":9.391213286770308},"#737":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"}],"rule":"trailing-year","value":181415000},"#738":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q3","weight":0.5},{"ref":"totalAssets@2024Q3","weight":0.5}],"rule":"average-balance","value":2059343000},"returnOnAssets@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#737"},{"ref":"#738"}],"scale":100,"value":8.809362986156264},"#739":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"}],"rule":"trailing-year","value":-160183000},"#740":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q1","weight":0.5},{"ref":"totalAssets@2016Q1","weight":0.5}],"rule":"average-balance","value":4866279500},"returnOnAssets@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#739"},{"ref":"#740"}],"scale":100,"value":-3.2916933768395342},"#741":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q2"},{"ref":"revenue@2017Q2","weight":-1}],"value":-45768000},"revenueGrowth@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#741"},{"ref":"revenue@2017Q2"}],"scale":100,"rule":"year-on-year","value":-30.236045689672252},"#742":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"}],"rule":"trailing-year","value":180656000},"#743":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q4","weight":0.5},{"ref":"totalAssets@2024Q4","weight":0.5}],"rule":"average-balance","value":2068839000},"returnOnAssets@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#742"},{"ref":"#743"}],"scale":100,"value":8.732240643181997},"#744":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2023","weight":0.5},{"ref":"totalAssets@FY2024","weight":0.5}],"rule":"average-balance","value":2068839000},"returnOnAssets@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#744"}],"scale":100,"value":8.732240643181997},"#745":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"}],"rule":"trailing-year","value":176283000},"#746":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q1","weight":0.5},{"ref":"totalAssets@2025Q1","weight":0.5}],"rule":"average-balance","value":2071991000},"returnOnAssets@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#745"},{"ref":"#746"}],"scale":100,"value":8.507903750547179},"#747":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"}],"rule":"trailing-year","value":198859000},"#748":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q2","weight":0.5},{"ref":"totalAssets@2025Q2","weight":0.5}],"rule":"average-balance","value":2082060000},"returnOnAssets@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#747"},{"ref":"#748"}],"scale":100,"value":9.551069613747924},"#749":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"}],"rule":"trailing-year","value":151682000},"#750":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q3","weight":0.5},{"ref":"totalAssets@2025Q3","weight":0.5}],"rule":"average-balance","value":2088005500},"returnOnAssets@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#749"},{"ref":"#750"}],"scale":100,"value":7.264444466262182},"#751":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"}],"rule":"trailing-year","value":334661000},"#752":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q4","weight":0.5},{"ref":"totalAssets@2025Q4","weight":0.5}],"rule":"average-balance","value":2230907500},"returnOnAssets@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#751"},{"ref":"#752"}],"scale":100,"value":15.001115017095062},"#753":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2024","weight":0.5},{"ref":"totalAssets@FY2025","weight":0.5}],"rule":"average-balance","value":2230907500},"returnOnAssets@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#753"}],"scale":100,"value":15.001115017095062},"#754":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"}],"rule":"trailing-year","value":298148000},"#755":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q1","weight":0.5},{"ref":"totalAssets@2026Q1","weight":0.5}],"rule":"average-balance","value":2203418000},"returnOnAssets@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#754"},{"ref":"#755"}],"scale":100,"value":13.531159317024732},"#756":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q2"},{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"}],"rule":"trailing-year","value":246880000},"#757":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q2","weight":0.5},{"ref":"totalAssets@2026Q2","weight":0.5}],"rule":"average-balance","value":2220316000},"returnOnAssets@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#756"},{"ref":"#757"}],"scale":100,"value":11.11913799657346},"#758":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"}],"rule":"trailing-year","value":-234228000},"#759":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q2","weight":0.5},{"ref":"totalAssets@2016Q2","weight":0.5}],"rule":"average-balance","value":4795671000},"returnOnAssets@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#758"},{"ref":"#759"}],"scale":100,"value":-4.88415489719791},"#760":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"}],"rule":"trailing-year","value":-368883000},"#761":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q3","weight":0.5},{"ref":"totalAssets@2016Q3","weight":0.5}],"rule":"average-balance","value":4647963500},"returnOnAssets@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#760"},{"ref":"#761"}],"scale":100,"value":-7.936443562863607},"#762":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q4","weight":0.5},{"ref":"equity@2016Q4","weight":0.5}],"rule":"average-balance","value":2061748000},"returnOnEquity@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#626"},{"ref":"#762"}],"scale":100,"value":-31.38356384970423},"#763":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q1","weight":0.5},{"ref":"equity@2017Q1","weight":0.5}],"rule":"average-balance","value":1978306500},"returnOnEquity@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#628"},{"ref":"#763"}],"scale":100,"value":-33.367832537576966},"#764":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2010Q1","weight":0.5},{"ref":"equity@2011Q1","weight":0.5}],"rule":"average-balance","value":2488987000},"returnOnEquity@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#630"},{"ref":"#764"}],"scale":100,"value":4.2433327293392855},"#765":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2010Q2","weight":0.5},{"ref":"equity@2011Q2","weight":0.5}],"rule":"average-balance","value":2501144000},"returnOnEquity@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#632"},{"ref":"#765"}],"scale":100,"value":3.612067118086763},"#766":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2010Q3","weight":0.5},{"ref":"equity@2011Q3","weight":0.5}],"rule":"average-balance","value":2496192500},"returnOnEquity@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#634"},{"ref":"#766"}],"scale":100,"value":2.646590757724014},"#767":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2010Q4","weight":0.5},{"ref":"equity@2011Q4","weight":0.5}],"rule":"average-balance","value":2503681000},"returnOnEquity@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#636"},{"ref":"#767"}],"scale":100,"value":2.627651046598988},"#768":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q1","weight":0.5},{"ref":"equity@2012Q1","weight":0.5}],"rule":"average-balance","value":2520150500},"returnOnEquity@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#638"},{"ref":"#768"}],"scale":100,"value":3.468483330658229},"#769":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q2","weight":0.5},{"ref":"equity@2012Q2","weight":0.5}],"rule":"average-balance","value":2507110000},"returnOnEquity@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#640"},{"ref":"#769"}],"scale":100,"value":3.817503021407118},"#770":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q3","weight":0.5},{"ref":"equity@2012Q3","weight":0.5}],"rule":"average-balance","value":2516418500},"returnOnEquity@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#642"},{"ref":"#770"}],"scale":100,"value":5.640595950156939},"#771":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q4","weight":0.5},{"ref":"equity@2012Q4","weight":0.5}],"rule":"average-balance","value":2513767500},"returnOnEquity@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#644"},{"ref":"#771"}],"scale":100,"value":5.481851444097356},"#772":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q1","weight":0.5},{"ref":"equity@2013Q1","weight":0.5}],"rule":"average-balance","value":2544056500},"returnOnEquity@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#646"},{"ref":"#772"}],"scale":100,"value":5.925575945345553},"#773":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q3"},{"ref":"revenue@2017Q3","weight":-1}],"value":24892000},"revenueGrowth@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#773"},{"ref":"revenue@2017Q3"}],"scale":100,"rule":"year-on-year","value":33.502018842530276},"#774":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q2","weight":0.5},{"ref":"equity@2013Q2","weight":0.5}],"rule":"average-balance","value":2535772000},"returnOnEquity@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#648"},{"ref":"#774"}],"scale":100,"value":5.835579854971188},"#775":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q3","weight":0.5},{"ref":"equity@2013Q3","weight":0.5}],"rule":"average-balance","value":2577422000},"returnOnEquity@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#650"},{"ref":"#775"}],"scale":100,"value":6.238520506149168},"#776":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q4","weight":0.5},{"ref":"equity@2013Q4","weight":0.5}],"rule":"average-balance","value":2583149500},"returnOnEquity@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#652"},{"ref":"#776"}],"scale":100,"value":5.55248544460938},"#777":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q1","weight":0.5},{"ref":"equity@2014Q1","weight":0.5}],"rule":"average-balance","value":2623563500},"returnOnEquity@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#654"},{"ref":"#777"}],"scale":100,"value":5.345973139205512},"#778":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q2","weight":0.5},{"ref":"equity@2014Q2","weight":0.5}],"rule":"average-balance","value":2654264500},"returnOnEquity@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#656"},{"ref":"#778"}],"scale":100,"value":5.796144280270486},"#779":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q3","weight":0.5},{"ref":"equity@2014Q3","weight":0.5}],"rule":"average-balance","value":2705645500},"returnOnEquity@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#658"},{"ref":"#779"}],"scale":100,"value":5.9349977667066875},"#780":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q4","weight":0.5},{"ref":"equity@2014Q4","weight":0.5}],"rule":"average-balance","value":2574376500},"returnOnEquity@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#660"},{"ref":"#780"}],"scale":100,"value":-0.49320680172461173},"#781":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q3"},{"ref":"revenue@2019Q3","weight":-1}],"value":-33298000},"revenueGrowth@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#781"},{"ref":"revenue@2019Q3"}],"scale":100,"rule":"year-on-year","value":-27.8027804450382},"#782":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q1","weight":0.5},{"ref":"equity@2015Q1","weight":0.5}],"rule":"average-balance","value":2583043000},"returnOnEquity@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#662"},{"ref":"#782"}],"scale":100,"value":-2.523767509871109},"#783":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q2","weight":0.5},{"ref":"equity@2015Q2","weight":0.5}],"rule":"average-balance","value":2590115000},"returnOnEquity@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#664"},{"ref":"#783"}],"scale":100,"value":-4.78415051069161},"#784":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q3","weight":0.5},{"ref":"equity@2015Q3","weight":0.5}],"rule":"average-balance","value":2590358000},"returnOnEquity@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#666"},{"ref":"#784"}],"scale":100,"value":-8.827235463206245},"#785":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q4","weight":0.5},{"ref":"equity@2015Q4","weight":0.5}],"rule":"average-balance","value":2442348500},"returnOnEquity@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#668"},{"ref":"#785"}],"scale":100,"value":-3.5814708670773236},"#786":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q2","weight":0.5},{"ref":"equity@2017Q2","weight":0.5}],"rule":"average-balance","value":1638039500},"returnOnEquity@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#670"},{"ref":"#786"}],"scale":100,"value":-135.4014967282535},"#787":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q3","weight":0.5},{"ref":"equity@2017Q3","weight":0.5}],"rule":"average-balance","value":1542788500},"returnOnEquity@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#672"},{"ref":"#787"}],"scale":100,"value":-133.2089913815147},"#788":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q4","weight":0.5},{"ref":"equity@2017Q4","weight":0.5}],"rule":"average-balance","value":1384754000},"returnOnEquity@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#674"},{"ref":"#788"}],"scale":100,"value":-128.6170684468144},"#789":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q2"},{"ref":"revenue@2021Q2","weight":-1}],"value":73494000},"revenueGrowth@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#789"},{"ref":"revenue@2021Q2"}],"scale":100,"rule":"year-on-year","value":81.70266694829522},"#790":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q1","weight":0.5},{"ref":"equity@2018Q1","weight":0.5}],"rule":"average-balance","value":1318270000},"returnOnEquity@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#676"},{"ref":"#790"}],"scale":100,"value":-130.87963770699477},"#791":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q2","weight":0.5},{"ref":"equity@2018Q2","weight":0.5}],"rule":"average-balance","value":1016305000},"returnOnEquity@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#678"},{"ref":"#791"}],"scale":100,"value":-8.794407190754743},"#792":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q3","weight":0.5},{"ref":"equity@2018Q3","weight":0.5}],"rule":"average-balance","value":993361000},"returnOnEquity@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#680"},{"ref":"#792"}],"scale":100,"value":-10.527995361203027},"#793":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q4","weight":0.5},{"ref":"equity@2018Q4","weight":0.5}],"rule":"average-balance","value":1083433500},"returnOnEquity@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#682"},{"ref":"#793"}],"scale":100,"value":-15.830874714507168},"#794":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2017","weight":0.5},{"ref":"equity@FY2018","weight":0.5}],"rule":"average-balance","value":1083433500},"returnOnEquity@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#794"}],"scale":100,"value":-15.830874714507168},"#795":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q1","weight":0.5},{"ref":"equity@2019Q1","weight":0.5}],"rule":"average-balance","value":1056583000},"returnOnEquity@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#686"},{"ref":"#795"}],"scale":100,"value":-14.582479559107044},"#796":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q2","weight":0.5},{"ref":"equity@2019Q2","weight":0.5}],"rule":"average-balance","value":1045532500},"returnOnEquity@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#688"},{"ref":"#796"}],"scale":100,"value":-15.216647976031354},"#797":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q4"},{"ref":"revenue@2015Q4","weight":-1}],"value":-88976000},"revenueGrowth@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#797"},{"ref":"revenue@2015Q4"}],"scale":100,"rule":"year-on-year","value":-40.778950552497584},"#798":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q3","weight":0.5},{"ref":"equity@2019Q3","weight":0.5}],"rule":"average-balance","value":1010836000},"returnOnEquity@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#690"},{"ref":"#798"}],"scale":100,"value":-17.05509103356034},"#799":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q4","weight":0.5},{"ref":"equity@2019Q4","weight":0.5}],"rule":"average-balance","value":1080666500},"returnOnEquity@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#692"},{"ref":"#799"}],"scale":100,"value":-13.116257420767646},"#800":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2018","weight":0.5},{"ref":"equity@FY2019","weight":0.5}],"rule":"average-balance","value":1080666500},"returnOnEquity@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#800"}],"scale":100,"value":-13.116257420767646},"#801":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q1","weight":0.5},{"ref":"equity@2020Q1","weight":0.5}],"rule":"average-balance","value":1063290500},"returnOnEquity@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#695"},{"ref":"#801"}],"scale":100,"value":-13.02155901891346},"#802":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q2","weight":0.5},{"ref":"equity@2020Q2","weight":0.5}],"rule":"average-balance","value":1002769500},"returnOnEquity@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#697"},{"ref":"#802"}],"scale":100,"value":-23.24771545205553},"#803":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q3","weight":0.5},{"ref":"equity@2020Q3","weight":0.5}],"rule":"average-balance","value":965670500},"returnOnEquity@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#700"},{"ref":"#803"}],"scale":100,"value":-23.491242613293043},"#804":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q4","weight":0.5},{"ref":"equity@2020Q4","weight":0.5}],"rule":"average-balance","value":919841000},"returnOnEquity@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#702"},{"ref":"#804"}],"scale":100,"value":-21.334339304292808},"#805":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2019","weight":0.5},{"ref":"equity@FY2020","weight":0.5}],"rule":"average-balance","value":919841000},"returnOnEquity@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#805"}],"scale":100,"value":-21.334339304292808},"#806":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q1","weight":0.5},{"ref":"equity@2021Q1","weight":0.5}],"rule":"average-balance","value":893803500},"returnOnEquity@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#705"},{"ref":"#806"}],"scale":100,"value":-23.843272039100317},"#807":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q2","weight":0.5},{"ref":"equity@2021Q2","weight":0.5}],"rule":"average-balance","value":824869000},"returnOnEquity@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#707"},{"ref":"#807"}],"scale":100,"value":-15.996600672349185},"#808":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q3","weight":0.5},{"ref":"equity@2021Q3","weight":0.5}],"rule":"average-balance","value":794094500},"returnOnEquity@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#709"},{"ref":"#808"}],"scale":100,"value":-15.147063731079866},"#809":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q4","weight":0.5},{"ref":"equity@2021Q4","weight":0.5}],"rule":"average-balance","value":762520500},"returnOnEquity@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#711"},{"ref":"#809"}],"scale":100,"value":-16.913512489172422},"#810":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2020","weight":0.5},{"ref":"equity@FY2021","weight":0.5}],"rule":"average-balance","value":762520500},"returnOnEquity@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#810"}],"scale":100,"value":-16.913512489172422},"#811":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q1","weight":0.5},{"ref":"equity@2022Q1","weight":0.5}],"rule":"average-balance","value":739226500},"returnOnEquity@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#714"},{"ref":"#811"}],"scale":100,"value":-14.315233558320758},"#812":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q2","weight":0.5},{"ref":"equity@2022Q2","weight":0.5}],"rule":"average-balance","value":800692500},"returnOnEquity@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#716"},{"ref":"#812"}],"scale":100,"value":-12.731604205109951},"#813":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q4"},{"ref":"revenue@2017Q4","weight":-1}],"value":5781000},"revenueGrowth@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#813"},{"ref":"revenue@2017Q4"}],"scale":100,"rule":"year-on-year","value":5.534546638200921},"#814":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q3","weight":0.5},{"ref":"equity@2022Q3","weight":0.5}],"rule":"average-balance","value":790855500},"returnOnEquity@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#718"},{"ref":"#814"}],"scale":100,"value":-8.889487396875914},"#815":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q4","weight":0.5},{"ref":"equity@2022Q4","weight":0.5}],"rule":"average-balance","value":783879500},"returnOnEquity@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#720"},{"ref":"#815"}],"scale":100,"value":-2.7745335858381295},"#816":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2021","weight":0.5},{"ref":"equity@FY2022","weight":0.5}],"rule":"average-balance","value":783879500},"returnOnEquity@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#816"}],"scale":100,"value":-2.7745335858381295},"#817":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q1","weight":0.5},{"ref":"equity@2023Q1","weight":0.5}],"rule":"average-balance","value":781577500},"returnOnEquity@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#723"},{"ref":"#817"}],"scale":100,"value":0.14803394417060367},"#818":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q2","weight":0.5},{"ref":"equity@2023Q2","weight":0.5}],"rule":"average-balance","value":867087000},"returnOnEquity@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#725"},{"ref":"#818"}],"scale":100,"value":5.6882412030165375},"#819":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q3","weight":0.5},{"ref":"equity@2023Q3","weight":0.5}],"rule":"average-balance","value":939311500},"returnOnEquity@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#728"},{"ref":"#819"}],"scale":100,"value":7.467277894500386},"#820":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q4","weight":0.5},{"ref":"equity@2023Q4","weight":0.5}],"rule":"average-balance","value":951843500},"returnOnEquity@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#730"},{"ref":"#820"}],"scale":100,"value":10.210186863701859},"#821":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2022","weight":0.5},{"ref":"equity@FY2023","weight":0.5}],"rule":"average-balance","value":951843500},"returnOnEquity@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#821"}],"scale":100,"value":10.210186863701859},"#822":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q1","weight":0.5},{"ref":"equity@2024Q1","weight":0.5}],"rule":"average-balance","value":964283000},"returnOnEquity@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#733"},{"ref":"#822"}],"scale":100,"value":13.841683406219959},"#823":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q2","weight":0.5},{"ref":"equity@2024Q2","weight":0.5}],"rule":"average-balance","value":985757000},"returnOnEquity@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#735"},{"ref":"#823"}],"scale":100,"value":16.357276691923058},"#824":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q3","weight":0.5},{"ref":"equity@2024Q3","weight":0.5}],"rule":"average-balance","value":1072682000},"returnOnEquity@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#737"},{"ref":"#824"}],"scale":100,"value":16.912281552221444},"#825":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q1","weight":0.5},{"ref":"equity@2016Q1","weight":0.5}],"rule":"average-balance","value":2393134500},"returnOnEquity@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#739"},{"ref":"#825"}],"scale":100,"value":-6.693439085851631},"#826":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q4","weight":0.5},{"ref":"equity@2024Q4","weight":0.5}],"rule":"average-balance","value":1074441000},"returnOnEquity@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#742"},{"ref":"#826"}],"scale":100,"value":16.81395255765556},"#827":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2023","weight":0.5},{"ref":"equity@FY2024","weight":0.5}],"rule":"average-balance","value":1074441000},"returnOnEquity@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#827"}],"scale":100,"value":16.81395255765556},"#828":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q1","weight":0.5},{"ref":"equity@2025Q1","weight":0.5}],"rule":"average-balance","value":1082759000},"returnOnEquity@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#745"},{"ref":"#828"}],"scale":100,"value":16.28090830923594},"#829":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q1"},{"ref":"revenue@2018Q1","weight":-1}],"value":30656000},"revenueGrowth@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#829"},{"ref":"revenue@2018Q1"}],"scale":100,"rule":"year-on-year","value":33.506388466877254},"#830":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q2","weight":0.5},{"ref":"equity@2025Q2","weight":0.5}],"rule":"average-balance","value":1107607000},"returnOnEquity@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#747"},{"ref":"#830"}],"scale":100,"value":17.953931313182384},"#831":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q3","weight":0.5},{"ref":"equity@2025Q3","weight":0.5}],"rule":"average-balance","value":1126432000},"returnOnEquity@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#749"},{"ref":"#831"}],"scale":100,"value":13.46570409931536},"#832":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q4","weight":0.5},{"ref":"equity@2025Q4","weight":0.5}],"rule":"average-balance","value":1236219500},"returnOnEquity@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#751"},{"ref":"#832"}],"scale":100,"value":27.07132511661562},"#833":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2024","weight":0.5},{"ref":"equity@FY2025","weight":0.5}],"rule":"average-balance","value":1236219500},"returnOnEquity@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#833"}],"scale":100,"value":27.07132511661562},"#834":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q1","weight":0.5},{"ref":"equity@2026Q1","weight":0.5}],"rule":"average-balance","value":1237177000},"returnOnEquity@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#754"},{"ref":"#834"}],"scale":100,"value":24.099057774271586},"#835":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q2","weight":0.5},{"ref":"equity@2026Q2","weight":0.5}],"rule":"average-balance","value":1262256500},"returnOnEquity@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#756"},{"ref":"#835"}],"scale":100,"value":19.558623782091832},"#836":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q2","weight":0.5},{"ref":"equity@2016Q2","weight":0.5}],"rule":"average-balance","value":2338081500},"returnOnEquity@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#758"},{"ref":"#836"}],"scale":100,"value":-10.017957030154852},"#837":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q2"},{"ref":"revenue@2018Q2","weight":-1}],"value":20258000},"revenueGrowth@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#837"},{"ref":"revenue@2018Q2"}],"scale":100,"rule":"year-on-year","value":19.18353045899186},"#838":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q3","weight":0.5},{"ref":"equity@2016Q3","weight":0.5}],"rule":"average-balance","value":2223377500},"returnOnEquity@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#760"},{"ref":"#838"}],"scale":100,"value":-16.591109696846353},"#839":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q1"},{"ref":"revenue@2016Q1","weight":-1}],"value":-23425000},"revenueGrowth@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#839"},{"ref":"revenue@2016Q1"}],"scale":100,"rule":"year-on-year","value":-12.718950557624852},"#840":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q4"},{"ref":"revenue@2016Q4","weight":-1}],"value":-24762000},"revenueGrowth@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#840"},{"ref":"revenue@2016Q4"}],"scale":100,"rule":"year-on-year","value":-19.16340982084124},"#841":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q3"},{"ref":"revenue@2013Q3","weight":-1}],"value":29587000},"revenueGrowth@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#841"},{"ref":"revenue@2013Q3"}],"scale":100,"rule":"year-on-year","value":8.04132229158796},"#842":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q4"},{"ref":"revenue@2013Q4","weight":-1}],"value":22306000},"revenueGrowth@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#842"},{"ref":"revenue@2013Q4"}],"scale":100,"rule":"year-on-year","value":6.1070834063430945},"#843":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q1"},{"ref":"revenue@2014Q1","weight":-1}],"value":-43071000},"revenueGrowth@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#843"},{"ref":"revenue@2014Q1"}],"scale":100,"rule":"year-on-year","value":-11.70938985898492},"#844":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q2"},{"ref":"revenue@2014Q2","weight":-1}],"value":-80903000},"revenueGrowth@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#844"},{"ref":"revenue@2014Q2"}],"scale":100,"rule":"year-on-year","value":-20.976879616881483},"#845":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q3"},{"ref":"revenue@2014Q3","weight":-1}],"value":-125601000},"revenueGrowth@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#845"},{"ref":"revenue@2014Q3"}],"scale":100,"rule":"year-on-year","value":-31.595828176411988},"#846":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q4"},{"ref":"revenue@2014Q4","weight":-1}],"value":-169363000},"revenueGrowth@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#846"},{"ref":"revenue@2014Q4"}],"scale":100,"rule":"year-on-year","value":-43.70049077031845},"#847":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q1"},{"ref":"revenue@2015Q1","weight":-1}],"value":-140588000},"revenueGrowth@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#847"},{"ref":"revenue@2015Q1"}],"scale":100,"rule":"year-on-year","value":-43.289547422420114},"#848":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q2"},{"ref":"revenue@2015Q2","weight":-1}],"value":-136849000},"revenueGrowth@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#848"},{"ref":"revenue@2015Q2"}],"scale":100,"rule":"year-on-year","value":-44.901796084967884},"#849":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q2"},{"ref":"revenue@2019Q2","weight":-1}],"value":-23515000},"revenueGrowth@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#849"},{"ref":"revenue@2019Q2"}],"scale":100,"rule":"year-on-year","value":-18.683606257796427},"#850":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q3"},{"ref":"revenue@2015Q3","weight":-1}],"value":-128201000},"revenueGrowth@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#850"},{"ref":"revenue@2015Q3"}],"scale":100,"rule":"year-on-year","value":-47.14606708516749},"#851":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q3"},{"ref":"revenue@2018Q3","weight":-1}],"value":20573000},"revenueGrowth@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#851"},{"ref":"revenue@2018Q3"}],"scale":100,"rule":"year-on-year","value":20.740583918057908},"#852":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q4"},{"ref":"revenue@2018Q4","weight":-1}],"value":8543000},"revenueGrowth@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#852"},{"ref":"revenue@2018Q4"}],"scale":100,"rule":"year-on-year","value":7.749877533247451},"#853":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2019"},{"ref":"revenue@FY2018","weight":-1}],"value":80029000},"revenueGrowth@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"#853"},{"ref":"revenue@FY2018"}],"scale":100,"rule":"year-on-year","value":19.68636229459806},"#854":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q1"},{"ref":"revenue@2019Q1","weight":-1}],"value":-5781000},"revenueGrowth@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#854"},{"ref":"revenue@2019Q1"}],"scale":100,"rule":"year-on-year","value":-4.7327444350751975},"#855":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q4"},{"ref":"revenue@2010Q4","weight":-1}],"value":336000},"revenueGrowth@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#855"},{"ref":"revenue@2010Q4"}],"scale":100,"rule":"year-on-year","value":0.12363168061815255},"#856":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q4"},{"ref":"revenue@2019Q4","weight":-1}],"value":-26918000},"revenueGrowth@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#856"},{"ref":"revenue@2019Q4"}],"scale":100,"rule":"year-on-year","value":-22.66263670575953},"#857":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2020"},{"ref":"revenue@FY2019","weight":-1}],"value":-89511000},"revenueGrowth@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"#857"},{"ref":"revenue@FY2019"}],"scale":100,"rule":"year-on-year","value":-18.39711930350283},"#858":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q1"},{"ref":"revenue@2020Q1","weight":-1}],"value":-32864000},"revenueGrowth@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#858"},{"ref":"revenue@2020Q1"}],"scale":100,"rule":"year-on-year","value":-28.241440945964523},"#859":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q2"},{"ref":"revenue@2020Q2","weight":-1}],"value":-12391000},"revenueGrowth@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#859"},{"ref":"revenue@2020Q2"}],"scale":100,"rule":"year-on-year","value":-12.107207066364422},"#860":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q3"},{"ref":"revenue@2020Q3","weight":-1}],"value":5934000},"revenueGrowth@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#860"},{"ref":"revenue@2020Q3"}],"scale":100,"rule":"year-on-year","value":6.862733759700235},"#861":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q4"},{"ref":"revenue@2020Q4","weight":-1}],"value":13316000},"revenueGrowth@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#861"},{"ref":"revenue@2020Q4"}],"scale":100,"rule":"year-on-year","value":14.49612993827496},"#862":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2021"},{"ref":"revenue@FY2020","weight":-1}],"value":-26005000},"revenueGrowth@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"#862"},{"ref":"revenue@FY2020"}],"scale":100,"rule":"year-on-year","value":-6.549750905454898},"#863":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q1"},{"ref":"revenue@2021Q1","weight":-1}],"value":22225000},"revenueGrowth@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#863"},{"ref":"revenue@2021Q1"}],"scale":100,"rule":"year-on-year","value":26.61549147346234},"#864":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q1"},{"ref":"revenue@2012Q1","weight":-1}],"value":38938000},"revenueGrowth@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#864"},{"ref":"revenue@2012Q1"}],"scale":100,"rule":"year-on-year","value":13.454966395411105},"#865":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q3"},{"ref":"revenue@2021Q3","weight":-1}],"value":99361000},"revenueGrowth@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#865"},{"ref":"revenue@2021Q3"}],"scale":100,"rule":"year-on-year","value":107.53238601313839},"#866":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q4"},{"ref":"revenue@2021Q4","weight":-1}],"value":81571000},"revenueGrowth@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#866"},{"ref":"revenue@2021Q4"}],"scale":100,"rule":"year-on-year","value":77.55740432612312},"#867":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2022"},{"ref":"revenue@FY2021","weight":-1}],"value":276651000},"revenueGrowth@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"#867"},{"ref":"revenue@FY2021"}],"scale":100,"rule":"year-on-year","value":74.56237046300464},"#868":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q1"},{"ref":"revenue@2022Q1","weight":-1}],"value":87375000},"revenueGrowth@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#868"},{"ref":"revenue@2022Q1"}],"scale":100,"rule":"year-on-year","value":82.64052435944727},"#869":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"revenue@2022Q2","weight":-1}],"value":51514000},"revenueGrowth@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#869"},{"ref":"revenue@2022Q2"}],"scale":100,"rule":"year-on-year","value":31.517250240139006},"#870":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q3"},{"ref":"revenue@2022Q3","weight":-1}],"value":107500000},"revenueGrowth@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#870"},{"ref":"revenue@2022Q3"}],"scale":100,"rule":"year-on-year","value":56.05907322618662},"#871":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q4"},{"ref":"revenue@2022Q4","weight":-1}],"value":115912000},"revenueGrowth@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#871"},{"ref":"revenue@2022Q4"}],"scale":100,"rule":"year-on-year","value":62.06933481841646},"#872":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2023"},{"ref":"revenue@FY2022","weight":-1}],"value":362301000},"revenueGrowth@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"#872"},{"ref":"revenue@FY2022"}],"scale":100,"rule":"year-on-year","value":55.93792651972258},"#873":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q2"},{"ref":"revenue@2012Q2","weight":-1}],"value":39637000},"revenueGrowth@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#873"},{"ref":"revenue@2012Q2"}],"scale":100,"rule":"year-on-year","value":13.461460088029131},"#874":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q1"},{"ref":"revenue@2023Q1","weight":-1}],"value":128060000},"revenueGrowth@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#874"},{"ref":"revenue@2023Q1"}],"scale":100,"rule":"year-on-year","value":66.31659623829647},"#875":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"revenue@2023Q2","weight":-1}],"value":124269000},"revenueGrowth@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#875"},{"ref":"revenue@2023Q2"}],"scale":100,"rule":"year-on-year","value":57.81002135271049},"#876":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"revenue@2023Q3","weight":-1}],"value":41094000},"revenueGrowth@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#876"},{"ref":"revenue@2023Q3"}],"scale":100,"rule":"year-on-year","value":13.731780179240927},"#877":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"revenue@2023Q4","weight":-1}],"value":42427000},"revenueGrowth@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#877"},{"ref":"revenue@2023Q4"}],"scale":100,"rule":"year-on-year","value":14.018132677807959},"#878":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"revenue@FY2023","weight":-1}],"value":335850000},"revenueGrowth@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"#878"},{"ref":"revenue@FY2023"}],"scale":100,"rule":"year-on-year","value":33.25296910350153},"#879":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"revenue@2024Q1","weight":-1}],"value":12280000},"revenueGrowth@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#879"},{"ref":"revenue@2024Q1"}],"scale":100,"rule":"year-on-year","value":3.8235916852449314},"#880":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"revenue@2024Q2","weight":-1}],"value":2201000},"revenueGrowth@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#880"},{"ref":"revenue@2024Q2"}],"scale":100,"rule":"year-on-year","value":0.6488223329304654},"#881":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"revenue@2024Q3","weight":-1}],"value":757000},"revenueGrowth@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#881"},{"ref":"revenue@2024Q3"}],"scale":100,"rule":"year-on-year","value":0.2224141780958755},"#882":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q3"},{"ref":"revenue@2012Q3","weight":-1}],"value":56019000},"revenueGrowth@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#882"},{"ref":"revenue@2012Q3"}],"scale":100,"rule":"year-on-year","value":17.95952782462058},"#883":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q4"},{"ref":"revenue@2012Q4","weight":-1}],"value":55782000},"revenueGrowth@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#883"},{"ref":"revenue@2012Q4"}],"scale":100,"rule":"year-on-year","value":18.025243483936837},"#884":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q1"},{"ref":"revenue@2013Q1","weight":-1}],"value":39500000},"revenueGrowth@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#884"},{"ref":"revenue@2013Q1"}],"scale":100,"rule":"year-on-year","value":12.030469066466054},"#885":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q2"},{"ref":"revenue@2013Q2","weight":-1}],"value":51592000},"revenueGrowth@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#885"},{"ref":"revenue@2013Q2"}],"scale":100,"rule":"year-on-year","value":15.442776538904779},"#886":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"revenue@2024Q4","weight":-1}],"value":-8287000},"revenueGrowth@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#886"},{"ref":"revenue@2024Q4"}],"scale":100,"rule":"year-on-year","value":-2.4014373270353717},"#887":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"revenue@FY2024","weight":-1}],"value":6951000},"revenueGrowth@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"#887"},{"ref":"revenue@FY2024"}],"scale":100,"rule":"year-on-year","value":0.5164823325296108},"#888":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"revenue@2025Q1","weight":-1}],"value":-7222000},"revenueGrowth@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#888"},{"ref":"revenue@2025Q1"}],"scale":100,"rule":"year-on-year","value":-2.16588092753206},"#889":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"revenue@2025Q2","weight":-1}],"value":856000},"revenueGrowth@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#889"},{"ref":"revenue@2025Q2"}],"scale":100,"rule":"year-on-year","value":0.2507095137816995},"#890":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q1"},{"ref":"revenue@2011Q1","weight":-1}],"value":35407000},"revenueGrowth@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#890"},{"ref":"revenue@2011Q1"}],"scale":100,"rule":"year-on-year","value":13.940422382159777},"#891":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q2"},{"ref":"revenue@2011Q2","weight":-1}],"value":39841000},"revenueGrowth@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#891"},{"ref":"revenue@2011Q2"}],"scale":100,"rule":"year-on-year","value":15.648037956536932},"#892":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q3"},{"ref":"revenue@2011Q3","weight":-1}],"value":61024000},"revenueGrowth@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#892"},{"ref":"revenue@2011Q3"}],"scale":100,"rule":"year-on-year","value":24.322622302645748},"#893":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q4"},{"ref":"revenue@2011Q4","weight":-1}],"value":37355000},"revenueGrowth@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#893"},{"ref":"revenue@2011Q4"}],"scale":100,"rule":"year-on-year","value":13.727853706759374},"#894":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q2"},{"ref":"revenue@2009Q2","weight":-1}],"value":-64084000},"revenueGrowth@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#894"},{"ref":"revenue@2009Q2"}],"scale":100,"rule":"year-on-year","value":-19.621014730151344},"#895":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q3"},{"ref":"revenue@2009Q3","weight":-1}],"value":-28424000},"revenueGrowth@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#895"},{"ref":"revenue@2009Q3"}],"scale":100,"rule":"year-on-year","value":-9.618169759478079},"#896":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q4"},{"ref":"revenue@2009Q4","weight":-1}],"value":-14730000},"revenueGrowth@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#896"},{"ref":"revenue@2009Q4"}],"scale":100,"rule":"year-on-year","value":-5.14127153103785},"#897":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q2"},{"ref":"revenue@2010Q2","weight":-1}],"value":-7918000},"revenueGrowth@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#897"},{"ref":"revenue@2010Q2"}],"scale":100,"rule":"year-on-year","value":-3.016093705361389},"#898":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q3"},{"ref":"revenue@2010Q3","weight":-1}],"value":-16206000},"revenueGrowth@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#898"},{"ref":"revenue@2010Q3"}],"scale":100,"rule":"year-on-year","value":-6.067390490453017},"totalAssets@FY2017":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2017-12-31","value":1759595000},"equity@FY2017":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":19,"unit":"USD","end":"2017-12-31","value":1021944000}},"quality":[{"metric":"dilutedShares","periodKey":"FY2020","rule":"unit-sanity","severity":"error","message":"Differs from the adjacent year by a factor of 947 (4.036e+4) — a unit-scale tagging error, not a real change."},{"metric":"dilutedShares","periodKey":"FY2021","rule":"unit-sanity","severity":"error","message":"Differs from the adjacent year by a factor of 1.08e+3 (4.101e+4) — a unit-scale tagging error, not a real change."},{"metric":"dilutedShares","periodKey":"2020Q1","rule":"per-share-consistency","severity":"error","message":"Earnings per share times the share count gives -1.845e+4 against net income -1.845e+7 — off by a factor of 1000, so the count is tagged on the wrong scale."},{"metric":"dilutedShares","periodKey":"FY2020","rule":"per-share-consistency","severity":"error","message":"Earnings per share times the share count gives -1.961e+5 against net income -1.962e+8 — off by a factor of 1000, so the count is tagged on the wrong scale."},{"metric":"dilutedShares","periodKey":"2021Q1","rule":"per-share-consistency","severity":"error","message":"Earnings per share times the share count gives -3.542e+4 against net income -3.532e+7 — off by a factor of 1000, so the count is tagged on the wrong scale."},{"metric":"dilutedShares","periodKey":"FY2021","rule":"per-share-consistency","severity":"error","message":"Earnings per share times the share count gives -1.288e+5 against net income -1.290e+8 — off by a factor of 1000, so the count is tagged on the wrong scale."},{"metric":"operatingExpenses","periodKey":"2016Q4","rule":"identity-conflict","severity":"info","message":"Reported operatingExpenses disagrees with grossProfit - operatingIncome in 28 of 28 period(s), by up to 86.9% — this issuer means something different by it, so the missing periods are left empty rather than inferred."}]}