{"schemaVersion":2,"ticker":"TNET","company":{"ticker":"TNET","name":"TRINET GROUP, INC.","exchange":"NYSE","cik":937098,"sic":"7389","sicDescription":"Services-Business Services, NEC","fiscalYearEnd":"1231"},"updatedAt":"2026-09-11T02:29:52.074Z","filingsThrough":"Q2 2026","annual":{"keys":["FY2012","FY2013","FY2014","FY2015","FY2016","FY2017","FY2018","FY2019","FY2020","FY2021","FY2022","FY2023","FY2024","FY2025"],"labels":["2012","2013","2014","2015","2016","2017","2018","2019","2020","2021","2022","2023","2024","2025"],"series":{"revenue":[1019061000,1644275000,2193531000,2659000000,3060000000,3275000000,3503000000,3856000000,4034000000,4540000000,4885000000,4922000000,5053000000,5010000000],"costOfRevenue":[63563000,106661000,134256000,151000000,190000000,213000000,229000000,245000000,null,null,null,null,null,null],"grossProfit":[955498000,1537614000,2059275000,2508000000,2870000000,3062000000,3274000000,3611000000,null,null,null,null,null,null],"operatingExpenses":[115251000,213007000,246225000,275000000,313000000,351000000,378000000,375000000,416000000,478000000,610000000,624000000,674000000,618000000],"operatingIncome":[61828000,66337000,86791000,78000000,124000000,217000000,251000000,268000000,368000000,455000000,499000000,469000000,null,null],"pretaxIncome":[52176000,21084000,33076000,60000000,104000000,200000000,241000000,270000000,357000000,441000000,482000000,501000000,226000000,217000000],"interestExpense":[9709000,45724000,54193000,19000000,20000000,20000000,22000000,21000000,21000000,20000000,39000000,null,null,null],"netIncome":[31832000,13147000,15497000,32000000,61000000,178000000,192000000,212000000,272000000,338000000,355000000,375000000,173000000,155000000],"dilutedEps":[0.63,0.24,0.22,0.44,0.85,2.49,2.65,2.99,3.99,5.07,5.61,6.56,3.43,3.2],"cash":[63749000,94356000,134000000,166000000,184000000,336000000,228000000,213000000,301000000,612000000,354000000,287000000,360000000,287000000],"currentAssets":[null,898546000,1824338000,1568164000,1535000000,1991000000,1646000000,1871000000,2160000000,2439000000,2326000000,2578000000,3180000000,2868000000],"totalAssets":[null,1434738000,2340580000,2092449000,2095000000,2593000000,2435000000,2748000000,3043000000,3309000000,3443000000,3693000000,4119000000,3797000000],"currentLiabilities":[null,833485000,1703048000,1455736000,1379000000,1757000000,1425000000,1643000000,1870000000,1739000000,1988000000,2463000000,2981000000,2637000000],"totalLiabilities":[null,1705100000,2366339000,2084368000,2060000000,2387000000,2060000000,2273000000,2436000000,2428000000,2668000000,3615000000,4050000000,3743000000],"totalDebt":[null,818877000,545150000,493935000,459054000,null,413000000,391000000,370000000,495000000,496000000,984000000,908000000,895000000],"equity":[-65558000,-393240000,-25000000,8000000,35000000,206000000,375000000,475000000,607000000,881000000,775000000,78000000,69000000,54000000],"operatingCashFlow":[80542000,100721000,151899000,151000000,192000000,606000000,-104000000,471000000,546000000,218000000,497000000,539000000,279000000,303000000],"capex":[9658000,10690000,20552000,19000000,40000000,38000000,43000000,45000000,36000000,40000000,56000000,75000000,78000000,69000000],"depreciationAndAmortization":[31196000,73838000,84403000,53000000,39000000,35000000,46000000,null,null,null,null,null,null,null],"dilutedShares":[12476091,15731807,59566773,72618069,71972486,71000000,72000000,71000000,68000000,67000000,64000000,57000000,50000000,49000000],"sharesOutstanding":[null,15259540,69811326,70371425,69015690,69818392,70596559,69065491,66456663,65968224,60555661,50664471,49527506,47377950],"totalCosts":[957233000,1577938000,2106740000,2581000000,2936000000,3058000000,3252000000,3588000000,3666000000,4085000000,4386000000,4453000000,null,null],"ebit":[61885000,66808000,87269000,79000000,124000000,220000000,263000000,291000000,378000000,461000000,521000000,null,null,null],"ebitda":[93081000,140646000,171672000,132000000,163000000,255000000,309000000,null,null,null,null,null,null,null],"capexOutflow":[-9658000,-10690000,-20552000,-19000000,-40000000,-38000000,-43000000,-45000000,-36000000,-40000000,-56000000,-75000000,-78000000,-69000000],"netMargin":[3.1236599182973346,0.7995621170424655,0.7064864822972641,1.2034599473486274,1.9934640522875815,5.435114503816794,5.481016271767057,5.4979253112033195,6.742687159147248,7.444933920704846,7.267144319344933,7.618854124339699,3.423708687908173,3.093812375249501],"currentRatio":[null,1.078058993263226,1.0712193666884315,1.0772310363967093,1.113125453226976,1.13318155947638,1.1550877192982456,1.1387705416920268,1.1550802139037433,1.4025301897642324,1.1700201207243461,1.0466910272025984,1.0667561221066757,1.087599544937429],"netDebt":[null,724521000,411150000,327935000,275054000,null,185000000,178000000,69000000,-117000000,142000000,697000000,548000000,608000000],"freeCashFlow":[70884000,90031000,131347000,132000000,152000000,568000000,-147000000,426000000,510000000,178000000,441000000,464000000,201000000,234000000],"grossMargin":[93.76259124821772,93.51318970366879,93.87945736805179,94.32117337344866,93.79084967320262,93.49618320610688,93.46274621752784,93.64626556016597,null,null,null,null,null,null],"operatingMargin":[6.067153978024868,4.0344224658284045,3.956679891918555,2.933433621662279,4.052287581699346,6.625954198473282,7.165286896945474,6.950207468879668,9.122459097669806,10.022026431718063,10.214943705220062,9.528646891507517,null,null],"fcfMargin":[6.95581520635173,5.475422298581441,5.987925404291072,4.964272282813088,4.967320261437909,17.34351145038168,-4.196403083071653,11.047717842323651,12.64253842340109,3.920704845814978,9.02763561924258,9.427062169849656,3.97783494953493,4.6706586826347305],"debtToCapital":[null,192.3885846390234,104.80630587330577,98.40616812933945,92.91575414833197,null,52.41116751269036,45.15011547344111,37.87103377686796,35.973837209302324,39.02439024390244,92.65536723163842,92.93756397134084,94.30979978925184],"returnOnAssets":[null,0.9163345502802601,0.8209639558839812,1.4437081282346675,2.913468319255948,7.593856655290103,7.637231503579953,8.180590391665058,9.39388706613711,10.642317380352646,10.515402843601896,10.510089686098654,4.429083461341525,3.916119252147549],"returnOnEquity":[-67.12920981041354,-5.731062471937541,-7.41057765876052,-376.4705882352941,283.72093023255815,147.71784232365147,66.09294320137694,49.88235294117647,50.27726432532348,45.43010752688172,42.874396135265705,87.92497069167644,235.37414965986395,252.03252032520328],"revenueGrowth":[null,61.351970097962734,33.40414468382722,21.220078494445715,15.080857465212482,7.0261437908496704,6.961832061068707,10.077076791321726,4.616182572614114,12.543381259295995,7.599118942731287,0.757420675537368,2.6615197074359997,-0.8509796160696581]}},"quarterly":{"keys":["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":["Q1 '13","Q2 '13","Q3 '13","Q4 '13","Q1 '14","Q2 '14","Q3 '14","Q4 '14","Q1 '15","Q2 '15","Q3 '15","Q4 '15","Q1 '16","Q2 '16","Q3 '16","Q4 '16","Q1 '17","Q2 '17","Q3 '17","Q4 '17","Q1 '18","Q2 '18","Q3 '18","Q4 '18","Q1 '19","Q2 '19","Q3 '19","Q4 '19","Q1 '20","Q2 '20","Q3 '20","Q4 '20","Q1 '21","Q2 '21","Q3 '21","Q4 '21","Q1 '22","Q2 '22","Q3 '22","Q4 '22","Q1 '23","Q2 '23","Q3 '23","Q4 '23","Q1 '24","Q2 '24","Q3 '24","Q4 '24","Q1 '25","Q2 '25","Q3 '25","Q4 '25","Q1 '26","Q2 '26"],"series":{"revenue":[351070000,363432000,448117000,481656000,508912000,525006000,555951000,603662000,625578000,640007000,668008000,725695000,733000000,746000000,770000000,811000000,808000000,801000000,818000000,848000000,861000000,850000000,875000000,917000000,934000000,935000000,969000000,1018000000,1048000000,948000000,975000000,1063000000,1060000000,1100000000,1148000000,1232000000,1218000000,1200000000,1241000000,1226000000,1246000000,1209000000,1222000000,1245000000,1264000000,1226000000,1237000000,1277000000,1292000000,1238000000,1232000000,1248000000,1226000000,1178000000],"costOfRevenue":[22815000,23671000,27556000,32619000,33643000,34034000,32575000,34004000,36370000,37672000,37540000,39418000,45705000,44034000,50142000,50119000,57000000,50825000,49989000,55736000,57000000,51000000,58000000,63000000,null,63000000,59000000,59000000,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],"grossProfit":[328255000,339761000,420561000,449037000,475269000,490972000,523376000,569658000,589208000,602335000,630468000,686277000,687295000,701966000,719858000,760881000,751000000,750175000,768011000,792264000,804000000,799000000,817000000,854000000,null,872000000,910000000,959000000,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],"operatingExpenses":[45424000,48308000,61402000,57873000,59723000,60941000,63905000,61656000,64305000,67528000,73182000,69985000,81338000,67756000,68609000,64297000,75000000,87000000,84000000,92000000,84000000,83000000,97000000,115000000,94000000,101000000,83000000,92000000,88000000,89000000,92000000,109000000,95000000,96000000,120000000,117000000,108000000,137000000,172000000,164000000,147000000,165000000,158000000,154000000,156000000,155000000,156000000,191000000,133000000,139000000,137000000,140000000,161000000,138000000],"operatingIncome":[21583000,13932000,7287000,23535000,25277000,20029000,21246000,20239000,31041000,5985000,11682000,29609000,26000000,26000000,29000000,43000000,49000000,57000000,63000000,48000000,71000000,76000000,62000000,42000000,82000000,55000000,68000000,63000000,120000000,173000000,45000000,30000000,138000000,121000000,105000000,91000000,204000000,119000000,120000000,56000000,169000000,97000000,116000000,87000000,122000000,80000000,58000000,null,null,null,null,null,null,null],"pretaxIncome":[16504000,7056000,-12540000,10064000,3528000,11144000,2963000,15441000,26287000,1289000,7352000,25072000,20818000,21492000,23688000,38002000,45000000,52000000,58000000,44000000,67000000,72000000,60000000,42000000,83000000,56000000,67000000,64000000,121000000,171000000,39000000,26000000,135000000,117000000,103000000,86000000,200000000,116000000,103000000,64000000,180000000,111000000,124000000,85000000,124000000,81000000,58000000,-37000000,115000000,51000000,50000000,1000000,123000000,74000000],"interestExpense":[5152000,7037000,19902000,13633000,21852000,8860000,18462000,5019000,5204000,4764000,4685000,4347000,5042000,5038000,5597000,4323000,4748000,4857000,5425000,4970000,6000000,7000000,5000000,5000000,5000000,6000000,6000000,4000000,4000000,4000000,8000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,22000000,6000000,7000000,null,null,null,null,null,null,null,null,null,null,null,null,null],"netIncome":[10537000,4343000,-7740000,6007000,1540000,6221000,725000,7011000,15811000,-1308000,3097000,14095000,11000000,12000000,15000000,23000000,29000000,40000000,43000000,66000000,54000000,58000000,51000000,29000000,63000000,46000000,55000000,48000000,91000000,126000000,33000000,22000000,101000000,91000000,77000000,69000000,146000000,85000000,77000000,48000000,131000000,83000000,94000000,67000000,91000000,60000000,45000000,-23000000,85000000,37000000,34000000,-1000000,89000000,53000000],"dilutedEps":[0.2,0.08,-0.6,0.11,0.03,0.09,0.01,0.1,0.22,-0.02,0.04,0.2,0.16,0.17,0.2,0.32,0.41,0.56,0.6,0.92,0.75,0.8,0.71,0.4,0.89,0.64,0.78,0.68,1.31,1.87,0.48,0.28892307692307695,1.51,1.37,1.16,1.04,2.21,1.35,1.22,0.8,2.17,1.38,1.63,1.316078431372549,1.78,1.2,0.89,-0.5504255319148936,1.71,0.77,0.7,0.01,1.9,1.15],"cash":[86111000,252465000,112161000,94356000,122601000,100288000,97952000,134000000,104401000,128413000,146315000,166000000,195938000,166664000,160558000,184000000,216054000,233883000,263527000,336000000,330000000,202000000,237000000,228000000,251000000,219000000,216000000,213000000,521000000,637000000,563000000,301000000,500000000,464000000,525000000,612000000,235000000,336000000,454000000,354000000,707000000,482000000,170000000,287000000,298000000,177000000,251000000,360000000,349000000,407000000,321000000,287000000,340000000,358000000],"currentAssets":[null,null,null,898546000,822954000,806018000,857487000,1824338000,1066548000,1020322000,1065874000,1568164000,1248419000,1151435000,1044167000,1535000000,1308620000,1176969000,1233558000,1991000000,1419000000,1249000000,1337000000,1646000000,1494000000,1455000000,1375000000,1871000000,1892000000,1935000000,1979000000,2160000000,2160000000,2084000000,2201000000,2439000000,2093000000,1957000000,1965000000,2326000000,2629000000,2177000000,1853000000,2578000000,2840000000,2566000000,2605000000,3180000000,2857000000,2762000000,2498000000,2868000000,2484000000,2384000000],"totalAssets":[null,null,null,1434738000,1340427000,1333048000,1393305000,2340580000,1620215000,1557045000,1609571000,2092449000,1781556000,1696476000,1600326000,2095000000,1872672000,1758695000,1836925000,2593000000,2047000000,2015000000,2104000000,2435000000,2345000000,2318000000,2245000000,2748000000,2765000000,2802000000,2867000000,3043000000,3005000000,2978000000,3069000000,3309000000,3204000000,3044000000,3079000000,3443000000,3736000000,3290000000,2966000000,3693000000,3968000000,3703000000,3729000000,4119000000,3775000000,3688000000,3425000000,3797000000,3420000000,3346000000],"currentLiabilities":[null,null,null,833485000,729193000,735690000,840214000,1703048000,1051384000,969594000,1011464000,1455736000,1117617000,1021911000,938509000,1379000000,1148751000,1008288000,1046716000,1757000000,1172000000,1061000000,1111000000,1425000000,1268000000,1219000000,1122000000,1643000000,1608000000,1571000000,1637000000,1870000000,1640000000,1530000000,1556000000,1739000000,1788000000,1583000000,1521000000,1988000000,2235000000,1707000000,1703000000,2463000000,2669000000,2463000000,2440000000,2981000000,2646000000,2508000000,2249000000,2637000000,2226000000,2109000000],"totalLiabilities":[null,null,null,1705100000,1386551000,1369707000,1442218000,2366339000,1635314000,1564987000,1623670000,2084368000,1754814000,1663013000,1571411000,2060000000,1830125000,1667182000,1705066000,2387000000,1785000000,1706000000,1754000000,2060000000,1939000000,1879000000,1768000000,2273000000,2232000000,2186000000,2247000000,2436000000,2352000000,2234000000,2260000000,2428000000,2509000000,2281000000,2223000000,2668000000,2911000000,2375000000,2956000000,3615000000,3825000000,3603000000,3600000000,4050000000,3712000000,3581000000,3315000000,3743000000,3337000000,3221000000],"totalDebt":[null,null,null,818877000,602236000,575711000,550236000,545150000,514838000,509825000,504758000,493935000,489465000,472405000,468135000,459054000,449934000,440805000,431690000,null,null,null,null,413000000,407000000,402000000,397000000,391000000,386000000,380000000,375000000,370000000,494000000,495000000,495000000,495000000,495000000,495000000,496000000,496000000,496000000,496000000,1091000000,984000000,984000000,984000000,993000000,908000000,909000000,894000000,895000000,895000000,896000000,896000000],"equity":[null,null,null,-393240000,-46124000,-36659000,-48913000,-25000000,-15099000,-7942000,-14099000,8000000,26742000,33463000,28915000,35000000,42547000,91513000,131859000,206000000,262000000,309000000,350000000,375000000,406000000,439000000,477000000,475000000,533000000,616000000,620000000,607000000,653000000,744000000,809000000,881000000,695000000,763000000,856000000,775000000,825000000,915000000,10000000,78000000,143000000,100000000,129000000,69000000,63000000,107000000,110000000,54000000,83000000,125000000],"operatingCashFlow":[35715000,null,null,38641000,30337000,23320000,44739000,53503000,13327000,31851000,59343000,26078000,40431000,3236000,37032000,111301000,-161000000,-43000000,63000000,747000000,-536000000,-7000000,67000000,372000000,-142000000,-20000000,-49000000,682000000,-282000000,152000000,90000000,586000000,-175000000,-15000000,174000000,234000000,214000000,-89000000,-49000000,421000000,-77000000,144000000,-110000000,582000000,91000000,39000000,84000000,65000000,95000000,75000000,72000000,61000000,149000000,88000000],"capex":[2224000,2429000,1661000,4376000,5064000,3645000,8373000,3470000,3853000,6496000,4398000,4253000,6807000,9907000,11228000,12058000,11000000,9000000,9000000,9000000,12000000,14000000,7000000,10000000,12000000,13000000,9000000,11000000,6000000,12000000,9000000,9000000,5000000,12000000,12000000,11000000,11000000,15000000,13000000,17000000,17000000,17000000,20000000,21000000,18000000,17000000,25000000,18000000,16000000,18000000,17000000,18000000,26000000,21000000],"depreciationAndAmortization":[13178000,12965000,30170000,17525000,22028000,17042000,28684000,16649000,14653000,13291000,14092000,10964000,8746000,9173000,9891000,11190000,8000000,8000000,10000000,9000000,10000000,14000000,12000000,10000000,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],"dilutedShares":[14445039,15303439,12835295,17338034,19397777,72658822,72954352,73256139,73350219,70305185,72087917,72200445,71745753,72319992,71964603,71511764,70913970,71167177,71499591,70583771,72274821,72561891,72599944,70834206,71000000,71000000,71000000,71000000,69000000,68000000,68000000,65000000,67000000,67000000,67000000,67000000,66000000,63000000,63000000,64000000,60000000,60000000,58000000,51000000,51000000,51000000,50000000,47000000,49000000,49000000,48000000,49000000,47000000,46000000],"sharesOutstanding":[null,null,null,15259540,68966451,69103537,69383359,69811326,70076978,70489820,69989672,70371425,70718423,70500720,69659283,69015690,68532338,69429088,69536268,69818392,70363251,70573887,70508389,70596559,70079747,69991145,69834253,69065491,68470050,67292864,66897984,66456663,65881233,65864116,65743170,65968224,62258896,62087303,62229506,60555661,59522954,59674960,50507590,50664471,50573176,49710395,49611791,49527506,48397519,48588214,48210700,47377950,46125755,45971977],"totalCosts":[329487000,349500000,440830000,458121000,483635000,504977000,534705000,583423000,594537000,634022000,656326000,696115000,707037000,719479000,741485000,767999000,758000000,744000000,755000000,800000000,790000000,774000000,813000000,875000000,852000000,880000000,901000000,955000000,928000000,775000000,930000000,1033000000,922000000,979000000,1043000000,1141000000,1014000000,1081000000,1121000000,1170000000,1077000000,1112000000,1106000000,1158000000,1158000000,1162000000,1194000000,null,1177000000,1187000000,1182000000,null,1103000000,1104000000],"ebit":[21656000,14093000,7362000,23697000,25380000,20004000,21425000,20460000,31491000,6053000,12037000,29419000,25860000,26530000,29285000,42325000,49748000,56857000,63425000,48970000,73000000,79000000,65000000,47000000,88000000,62000000,73000000,68000000,125000000,175000000,47000000,31000000,140000000,122000000,108000000,91000000,205000000,121000000,125000000,70000000,187000000,null,null,null,null,null,null,null,null,null,null,null,null,null],"ebitda":[34834000,27058000,37532000,41222000,47408000,37046000,50109000,37109000,46144000,19344000,26129000,40383000,34606000,35703000,39176000,53515000,57748000,64857000,73425000,57970000,83000000,93000000,77000000,57000000,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],"capexOutflow":[-2224000,-2429000,-1661000,-4376000,-5064000,-3645000,-8373000,-3470000,-3853000,-6496000,-4398000,-4253000,-6807000,-9907000,-11228000,-12058000,-11000000,-9000000,-9000000,-9000000,-12000000,-14000000,-7000000,-10000000,-12000000,-13000000,-9000000,-11000000,-6000000,-12000000,-9000000,-9000000,-5000000,-12000000,-12000000,-11000000,-11000000,-15000000,-13000000,-17000000,-17000000,-17000000,-20000000,-21000000,-18000000,-17000000,-25000000,-18000000,-16000000,-18000000,-17000000,-18000000,-26000000,-21000000],"netMargin":[3.001395733044692,1.1949965880825024,-1.7272274874642113,1.247155646353414,0.3026063445153583,1.1849388387942232,0.1304071761720008,1.161411518366238,2.5274226395429507,-0.2043727646728864,0.46361720218919533,1.9422760250518467,1.5006821282401093,1.6085790884718498,1.948051948051948,2.8360049321824907,3.5891089108910887,4.9937578027465666,5.256723716381418,7.783018867924528,6.2717770034843205,6.8235294117647065,5.828571428571429,3.162486368593239,6.745182012847965,4.919786096256685,5.675954592363261,4.715127701375246,8.68320610687023,13.291139240506327,3.3846153846153846,2.06961429915334,9.528301886792454,8.272727272727273,6.707317073170732,5.60064935064935,11.986863711001643,7.083333333333333,6.2046736502820306,3.915171288743882,10.513643659711075,6.865177832919768,7.6923076923076925,5.381526104417671,7.199367088607595,4.893964110929853,3.637833468067906,-1.8010963194988252,6.578947368421052,2.988691437802908,2.75974025974026,-0.08012820512820512,7.259380097879283,4.4991511035653655],"currentRatio":[null,null,null,1.078058993263226,1.1285818706433002,1.095594611860974,1.0205578578790642,1.0712193666884315,1.0144228940139854,1.05231880560317,1.053793313454557,1.0772310363967093,1.1170365160873537,1.126746849774589,1.1125806998121488,1.113125453226976,1.1391676699302111,1.167294463486623,1.1785030514485304,1.13318155947638,1.2107508532423208,1.177191328934967,1.2034203420342033,1.1550877192982456,1.1782334384858044,1.1936013125512714,1.2254901960784315,1.1387705416920268,1.1766169154228856,1.2316995544239338,1.2089187538179598,1.1550802139037433,1.3170731707317074,1.362091503267974,1.4145244215938304,1.4025301897642324,1.1705816554809843,1.2362602653190145,1.291913214990138,1.1700201207243461,1.1762863534675616,1.275336848271822,1.0880798590722254,1.0466910272025984,1.064068939677782,1.0418189200162404,1.0676229508196722,1.0667561221066757,1.0797430083144368,1.1012759170653907,1.110715873721654,1.087599544937429,1.1159029649595686,1.130393551446183],"netDebt":[null,null,null,724521000,479635000,475423000,452284000,411150000,410437000,381412000,358443000,327935000,293527000,305741000,307577000,275054000,233880000,206922000,168163000,null,null,null,null,185000000,156000000,183000000,181000000,178000000,-135000000,-257000000,-188000000,69000000,-6000000,31000000,-30000000,-117000000,260000000,159000000,42000000,142000000,-211000000,14000000,921000000,697000000,686000000,807000000,742000000,548000000,560000000,487000000,574000000,608000000,556000000,538000000],"freeCashFlow":[33491000,null,null,34265000,25273000,19675000,36366000,50033000,9474000,25355000,54945000,21825000,33624000,-6671000,25804000,99243000,-172000000,-52000000,54000000,738000000,-548000000,-21000000,60000000,362000000,-154000000,-33000000,-58000000,671000000,-288000000,140000000,81000000,577000000,-180000000,-27000000,162000000,223000000,203000000,-104000000,-62000000,404000000,-94000000,127000000,-130000000,561000000,73000000,22000000,59000000,47000000,79000000,57000000,55000000,43000000,123000000,67000000],"grossMargin":[93.5012960378272,93.48681458979947,93.8507130950176,93.22773929941701,93.38923035809728,93.51740742010568,94.14067067061666,94.36704645977385,94.18617662385826,94.11381438015522,94.38030682267278,94.5682414788582,93.76466575716235,94.09731903485255,93.48805194805195,93.82009864364981,92.94554455445545,93.65480649188514,93.88887530562347,93.42735849056604,93.37979094076655,94,93.37142857142857,93.12977099236642,null,93.2620320855615,93.91124871001033,94.20432220039294,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],"operatingMargin":[6.147776796650241,3.833454401373572,1.6261378166862672,4.886267377547461,4.966870500204357,3.8150040190016874,3.8215598137245905,3.352703996607373,4.961971169062851,0.9351460218403862,1.7487814517191411,4.0800887425157955,3.547066848567531,3.485254691689008,3.766233766233766,5.30209617755857,6.064356435643564,7.116104868913857,7.701711491442542,5.660377358490567,8.246225319396052,8.941176470588236,7.085714285714285,4.580152671755725,8.779443254817988,5.88235294117647,7.017543859649122,6.18860510805501,11.450381679389313,18.248945147679326,4.615384615384616,2.8222013170272815,13.018867924528301,11,9.146341463414634,7.386363636363637,16.748768472906402,9.916666666666666,9.6696212731668,4.567699836867863,13.563402889245586,8.02315963606286,9.492635024549918,6.987951807228916,9.651898734177216,6.525285481239804,4.688763136620857,null,null,null,null,null,null,null],"fcfMargin":[9.539692938730168,null,null,7.113998372282293,4.966084509699123,3.747576218176554,6.541223956787559,8.288247396722006,1.5144394463999693,3.9616754191751027,8.225200895797654,3.007461812469426,4.5871759890859485,-0.8942359249329759,3.351168831168831,12.23711467324291,-21.287128712871286,-6.491885143570538,6.601466992665037,87.02830188679245,-63.64692218350755,-2.4705882352941173,6.857142857142858,39.476553980370774,-16.488222698072803,-3.5294117647058822,-5.985552115583075,65.91355599214145,-27.480916030534353,14.767932489451477,8.307692307692308,54.280338664158045,-16.9811320754717,-2.4545454545454546,14.111498257839722,18.100649350649352,16.666666666666664,-8.666666666666668,-4.99597099113618,32.95269168026101,-7.54414125200642,10.504549214226634,-10.638297872340425,45.06024096385542,5.775316455696203,1.794453507340946,4.7696038803556995,3.6805011746280343,6.114551083591331,4.604200323101777,4.464285714285714,3.4455128205128207,10.0326264274062,5.68760611205433],"debtToCapital":[null,null,null,192.3885846390234,108.29401271686278,106.80064260961836,109.75678355072478,104.80630587330577,103.02137715887693,101.5824405289679,102.87348239816248,98.40616812933945,94.81952007624848,93.38503324978058,94.18267779901419,92.91575414833197,91.36068193493759,82.80858434244193,76.60203460568647,null,null,null,null,52.41116751269036,50.061500615006146,47.80023781212842,45.4233409610984,45.15011547344111,42.00217627856366,38.152610441767074,37.68844221105528,37.87103377686796,43.068875326939846,39.95157384987893,37.9601226993865,35.973837209302324,41.596638655462186,39.348171701112875,36.68639053254438,39.02439024390244,37.54731264193792,35.152374202693125,99.09173478655767,92.65536723163842,87.3114463176575,90.7749077490775,88.50267379679144,92.93756397134084,93.51851851851852,89.31068931068931,89.05472636815921,94.30979978925184,91.52196118488254,87.75710088148874],"returnOnAssets":[null,null,null,0.9163345502802601,0.30960283551435475,0.4521967701088033,1.0401886162756897,0.8209639558839812,2.010915200149157,1.5389816175465634,1.639161923436066,1.429947785137431,1.5805884640676873,2.470677152537205,3.2458985444081225,2.913468319255948,4.323758670778068,6.193615308764747,7.855114450472195,7.593856655290103,10.358009547737668,11.712658283194589,11.621637052214899,7.637231503579953,9.153005464480875,8.723747980613894,8.8756035870315,8.180590391665058,9.393346379647749,12.5,11.658841940532081,9.39388706613711,9.774696707105718,8.546712802768166,9.804582210242588,10.642317380352646,12.336930262522145,12.520757223513781,12.264150943396226,10.545023696682465,9.827089337175792,10.704136406694033,11.778329197684037,10.510089686098654,8.696780893042575,8.923208923208923,7.856609410007469,4.429083461341525,4.3135735503034995,3.896631037748613,3.7181996086105675,3.916119252147549,4.419735927727589,4.975831674722775],"returnOnEquity":[null,null,null,-5.731062471937541,-8.997485040326078,-16.443438173436263,-29.630159671253043,-7.41057765876052,-97.24449961615733,-99.72422143001279,-78.11527962927697,-372.88235294117646,461.80537662114574,314.97198385643196,703.226241900648,283.72093023255815,228.03042329951361,171.23287671232876,167.93760185104557,147.71784232365147,133.31275632332614,110.3584652682934,95.04855154723685,66.09294320137694,60.17964071856288,50.534759358288774,46.67472793228537,49.88235294117647,51.118210862619804,60.66350710900474,54.329990884229716,50.27726432532348,47.5548060708263,36.3235294117647,40.72778166550035,45.43010752688172,56.82492581602374,50.033178500331786,45.28528528528529,42.99516908212561,44.86842105263158,40.405244338498214,82.21709006928405,87.92497069167644,69.21487603305785,61.47783251231527,378.41726618705036,235.37414965986395,162.1359223300971,139.1304347826087,111.2970711297071,252.03252032520328,217.80821917808217,150.86206896551724],"revenueGrowth":[null,null,null,null,44.96026433474805,44.45783530344054,24.063804765273346,25.330526350756564,22.924592070927787,21.904702041500478,20.155913021111573,20.215451693166052,17.171639667635375,16.561225111600343,15.268080621788972,11.754938369425162,10.231923601637117,7.372654155495972,6.233766233766236,4.562268803945746,6.559405940594054,6.117353308364537,6.968215158924207,8.13679245283019,8.478513356562134,10.000000000000009,10.742857142857144,11.014176663031616,12.205567451820132,1.3903743315508033,0.6191950464396356,4.420432220039294,1.1450381679389388,16.03375527426161,17.743589743589737,15.898400752587015,14.905660377358497,9.090909090909083,8.101045296167243,-0.48701298701299134,2.298850574712641,0.7500000000000062,-1.5310233682514052,1.5497553017944643,1.4446227929374,1.4061207609594728,1.227495908346965,2.5702811244979973,2.215189873417711,0.978792822185981,-0.404203718674212,-2.2709475332811313,-5.108359133126939,-4.846526655896611]}},"filings":[{"accn":"0000937098-19-000030","filed":"2019-02-14","form":"10-K"},{"accn":"0000937098-18-000140","filed":"2018-07-30","form":"10-Q"},{"accn":"0000937098-18-000170","filed":"2018-10-29","form":"10-Q"},{"accn":"0000937098-20-000067","filed":"2020-02-13","form":"10-K"},{"accn":"0000937098-21-000027","filed":"2021-02-16","form":"10-K"},{"accn":"0000937098-20-000145","filed":"2020-04-28","form":"10-Q"},{"accn":"0000937098-20-000203","filed":"2020-07-27","form":"10-Q"},{"accn":"0000937098-20-000254","filed":"2020-10-26","form":"10-Q"},{"accn":"0000937098-22-000048","filed":"2022-02-14","form":"10-K"},{"accn":"0000937098-21-000124","filed":"2021-04-26","form":"10-Q"},{"accn":"0000937098-21-000195","filed":"2021-07-26","form":"10-Q"},{"accn":"0000937098-21-000244","filed":"2021-10-25","form":"10-Q"},{"accn":"0000937098-23-000028","filed":"2023-02-15","form":"10-K"},{"accn":"0000937098-22-000130","filed":"2022-04-26","form":"10-Q"},{"accn":"0000937098-22-000190","filed":"2022-07-26","form":"10-Q"},{"accn":"0000937098-22-000223","filed":"2022-10-25","form":"10-Q"},{"accn":"0000937098-24-000025","filed":"2024-02-15","form":"10-K"},{"accn":"0000937098-23-000108","filed":"2023-04-26","form":"10-Q"},{"accn":"0000937098-23-000146","filed":"2023-07-26","form":"10-Q"},{"accn":"0000937098-23-000199","filed":"2023-10-25","form":"10-Q"},{"accn":"0000937098-24-000088","filed":"2024-04-26","form":"10-Q"},{"accn":"0000937098-24-000146","filed":"2024-07-26","form":"10-Q"},{"accn":"0000937098-24-000182","filed":"2024-10-25","form":"10-Q"},{"accn":"0000937098-16-000114","filed":"2016-04-01","form":"10-K"},{"accn":"0000937098-17-000062","filed":"2017-02-28","form":"10-K"},{"accn":"0001564590-15-002136","filed":"2015-03-30","form":"10-K"},{"accn":"0000937098-18-000055","filed":"2018-02-27","form":"10-K"},{"accn":"0000937098-26-000010","filed":"2026-02-12","form":"10-K"},{"accn":"0000937098-25-000185","filed":"2025-10-29","form":"10-Q"},{"accn":"0000937098-26-000034","filed":"2026-04-30","form":"10-Q"},{"accn":"0000937098-26-000050","filed":"2026-07-30","form":"10-Q"},{"accn":"0001564590-14-001960","filed":"2014-05-08","form":"10-Q"},{"accn":"0001564590-14-003215","filed":"2014-08-06","form":"10-Q"},{"accn":"0001564590-14-005195","filed":"2014-11-06","form":"10-Q"},{"accn":"0001564590-15-003639","filed":"2015-05-08","form":"10-Q"},{"accn":"0001564590-15-006460","filed":"2015-08-06","form":"10-Q"},{"accn":"0000937098-15-000018","filed":"2015-11-05","form":"10-Q"},{"accn":"0000937098-16-000141","filed":"2016-05-04","form":"10-Q"},{"accn":"0000937098-16-000178","filed":"2016-08-03","form":"10-Q"},{"accn":"0000937098-16-000213","filed":"2016-11-03","form":"10-Q"},{"accn":"0000937098-17-000111","filed":"2017-05-02","form":"10-Q"},{"accn":"0000937098-17-000165","filed":"2017-08-01","form":"10-Q"},{"accn":"0000937098-17-000211","filed":"2017-11-02","form":"10-Q"},{"accn":"0000937098-18-000104","filed":"2018-04-30","form":"10-Q"},{"accn":"0000937098-19-000182","filed":"2019-07-25","form":"10-Q"},{"accn":"0000937098-19-000216","filed":"2019-10-24","form":"10-Q"},{"accn":"0000937098-19-000125","filed":"2019-04-29","form":"10-Q"},{"accn":"0000937098-25-000016","filed":"2025-02-13","form":"10-K"},{"accn":"0000937098-25-000073","filed":"2025-04-25","form":"10-Q"},{"accn":"0000937098-25-000131","filed":"2025-07-25","form":"10-Q"}],"provenance":{"revenue@FY2016":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":3060000000},"revenue@2017Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":801000000},"revenue@2017Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":2,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":818000000},"#0":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":3275000000},"#1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":2,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":2427000000},"revenue@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#0"},{"ref":"#1","weight":-1}],"rule":"quarter-from-ytd","value":848000000},"revenue@FY2017":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":3275000000},"revenue@2018Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":3,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":861000000},"revenue@2018Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":3,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":850000000},"revenue@2018Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":3,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":875000000},"revenue@2018Q4":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":3,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":917000000},"revenue@FY2018":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":3503000000},"revenue@2019Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":934000000},"revenue@2019Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":6,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":935000000},"revenue@2019Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":7,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":969000000},"revenue@2019Q4":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":3,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":1018000000},"revenue@FY2019":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":3856000000},"revenue@2020Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":9,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":1048000000},"revenue@2020Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":10,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":948000000},"revenue@2020Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":11,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":975000000},"#2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":4034000000},"#3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":11,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":2971000000},"revenue@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#2"},{"ref":"#3","weight":-1}],"rule":"quarter-from-ytd","value":1063000000},"revenue@FY2020":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":4034000000},"revenue@2021Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":1060000000},"revenue@2021Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":14,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":1100000000},"revenue@2021Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":15,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":1148000000},"#4":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":4540000000},"#5":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":15,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":3308000000},"revenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#4"},{"ref":"#5","weight":-1}],"rule":"quarter-from-ytd","value":1232000000},"revenue@FY2021":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":4540000000},"revenue@2022Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":17,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":1218000000},"revenue@2022Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":18,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":1200000000},"revenue@2022Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":19,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":1241000000},"#6":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":16,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":4885000000},"#7":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":19,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":3659000000},"revenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#6"},{"ref":"#7","weight":-1}],"rule":"quarter-from-ytd","value":1226000000},"revenue@FY2022":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":16,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":4885000000},"revenue@2023Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":20,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":1246000000},"revenue@2023Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":21,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":1209000000},"revenue@2023Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":22,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":1222000000},"#8":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":4922000000},"#9":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":3677000000},"revenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#8"},{"ref":"#9","weight":-1}],"rule":"quarter-from-ytd","value":1245000000},"revenue@FY2023":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":4922000000},"revenue@2024Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":1264000000},"revenue@2024Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":21,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":1226000000},"revenue@2024Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":22,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":1237000000},"revenue@2014Q1":{"kind":"filed","concept":"Revenues","filing":23,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":508912000},"revenue@2014Q2":{"kind":"filed","concept":"Revenues","filing":23,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":525006000},"revenue@2014Q3":{"kind":"filed","concept":"Revenues","filing":23,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":555951000},"revenue@2014Q4":{"kind":"filed","concept":"Revenues","filing":23,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":603662000},"revenue@FY2014":{"kind":"filed","concept":"Revenues","filing":24,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":2193531000},"revenue@FY2012":{"kind":"filed","concept":"Revenues","filing":25,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":1019061000},"revenue@2013Q1":{"kind":"filed","concept":"Revenues","filing":25,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":351070000},"revenue@2013Q2":{"kind":"filed","concept":"Revenues","filing":25,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":363432000},"revenue@2013Q3":{"kind":"filed","concept":"Revenues","filing":25,"unit":"USD","start":"2013-07-02","end":"2013-09-30","value":448117000},"revenue@2013Q4":{"kind":"filed","concept":"Revenues","filing":25,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":481656000},"revenue@FY2013":{"kind":"filed","concept":"Revenues","filing":23,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":1644275000},"revenue@2015Q1":{"kind":"filed","concept":"Revenues","filing":24,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":625578000},"revenue@2015Q2":{"kind":"filed","concept":"Revenues","filing":24,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":640007000},"revenue@2015Q3":{"kind":"filed","concept":"Revenues","filing":24,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":668008000},"revenue@2015Q4":{"kind":"filed","concept":"Revenues","filing":24,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":725695000},"revenue@FY2015":{"kind":"filed","concept":"Revenues","filing":26,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":2659000000},"revenue@2016Q1":{"kind":"filed","concept":"Revenues","filing":26,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":733000000},"revenue@2016Q2":{"kind":"filed","concept":"Revenues","filing":26,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":746000000},"revenue@2016Q3":{"kind":"filed","concept":"Revenues","filing":26,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":770000000},"revenue@2016Q4":{"kind":"filed","concept":"Revenues","filing":26,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":811000000},"revenue@2017Q1":{"kind":"filed","concept":"Revenues","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":808000000},"#10":{"kind":"filed","concept":"Revenues","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":5053000000},"#11":{"kind":"filed","concept":"Revenues","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":3776000000},"revenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#10"},{"ref":"#11","weight":-1}],"rule":"quarter-from-ytd","value":1277000000},"revenue@FY2024":{"kind":"filed","concept":"Revenues","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":5053000000},"revenue@2025Q1":{"kind":"filed","concept":"Revenues","filing":29,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":1292000000},"revenue@2025Q2":{"kind":"filed","concept":"Revenues","filing":30,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":1238000000},"revenue@2025Q3":{"kind":"filed","concept":"Revenues","filing":28,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":1232000000},"#12":{"kind":"filed","concept":"Revenues","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":5010000000},"#13":{"kind":"filed","concept":"Revenues","filing":28,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":3762000000},"revenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#12"},{"ref":"#13","weight":-1}],"rule":"quarter-from-ytd","value":1248000000},"revenue@FY2025":{"kind":"filed","concept":"Revenues","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":5010000000},"revenue@2026Q1":{"kind":"filed","concept":"Revenues","filing":29,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":1226000000},"revenue@2026Q2":{"kind":"filed","concept":"Revenues","filing":30,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":1178000000},"costOfRevenue@FY2012":{"kind":"filed","concept":"CostOfServices","filing":25,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":63563000},"costOfRevenue@2013Q1":{"kind":"filed","concept":"CostOfServices","filing":31,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":22815000},"costOfRevenue@2013Q2":{"kind":"filed","concept":"CostOfServices","filing":32,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":23671000},"costOfRevenue@2013Q3":{"kind":"filed","concept":"CostOfServices","filing":33,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":27556000},"#14":{"kind":"filed","concept":"CostOfServices","filing":23,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":106661000},"#15":{"kind":"filed","concept":"CostOfServices","filing":33,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":74042000},"costOfRevenue@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#14"},{"ref":"#15","weight":-1}],"rule":"quarter-from-ytd","value":32619000},"costOfRevenue@FY2013":{"kind":"filed","concept":"CostOfServices","filing":23,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":106661000},"costOfRevenue@2014Q1":{"kind":"filed","concept":"CostOfServices","filing":34,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":33643000},"costOfRevenue@2014Q2":{"kind":"filed","concept":"CostOfServices","filing":35,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":34034000},"costOfRevenue@2014Q3":{"kind":"filed","concept":"CostOfServices","filing":36,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":32575000},"#16":{"kind":"filed","concept":"CostOfServices","filing":24,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":134256000},"#17":{"kind":"filed","concept":"CostOfServices","filing":36,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":100252000},"costOfRevenue@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#16"},{"ref":"#17","weight":-1}],"rule":"quarter-from-ytd","value":34004000},"costOfRevenue@FY2014":{"kind":"filed","concept":"CostOfServices","filing":24,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":134256000},"costOfRevenue@2015Q1":{"kind":"filed","concept":"CostOfServices","filing":37,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":36370000},"costOfRevenue@2015Q2":{"kind":"filed","concept":"CostOfServices","filing":38,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":37672000},"costOfRevenue@2015Q3":{"kind":"filed","concept":"CostOfServices","filing":39,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":37540000},"#18":{"kind":"filed","concept":"CostOfServices","filing":26,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":151000000},"#19":{"kind":"filed","concept":"CostOfServices","filing":39,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":111582000},"costOfRevenue@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#18"},{"ref":"#19","weight":-1}],"rule":"quarter-from-ytd","value":39418000},"costOfRevenue@FY2015":{"kind":"filed","concept":"CostOfServices","filing":26,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":151000000},"costOfRevenue@2016Q1":{"kind":"filed","concept":"CostOfServices","filing":40,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":45705000},"costOfRevenue@2016Q2":{"kind":"filed","concept":"CostOfServices","filing":41,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":44034000},"costOfRevenue@2016Q3":{"kind":"filed","concept":"CostOfServices","filing":42,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":50142000},"#20":{"kind":"filed","concept":"CostOfServices","filing":26,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":190000000},"#21":{"kind":"filed","concept":"CostOfServices","filing":42,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":139881000},"costOfRevenue@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#20"},{"ref":"#21","weight":-1}],"rule":"quarter-from-ytd","value":50119000},"costOfRevenue@FY2016":{"kind":"filed","concept":"CostOfServices","filing":26,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":190000000},"costOfRevenue@2017Q1":{"kind":"filed","concept":"CostOfServices","filing":43,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":57000000},"costOfRevenue@2017Q2":{"kind":"filed","concept":"CostOfServices","filing":41,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":50825000},"costOfRevenue@2017Q3":{"kind":"filed","concept":"CostOfServices","filing":42,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":49989000},"#22":{"kind":"filed","concept":"CostOfServices","filing":26,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":213000000},"#23":{"kind":"filed","concept":"CostOfServices","filing":42,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":157264000},"costOfRevenue@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#22"},{"ref":"#23","weight":-1}],"rule":"quarter-from-ytd","value":55736000},"costOfRevenue@FY2017":{"kind":"filed","concept":"CostOfServices","filing":26,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":213000000},"costOfRevenue@2018Q1":{"kind":"filed","concept":"CostOfServices","filing":43,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":57000000},"costOfRevenue@2018Q2":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":44,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":51000000},"costOfRevenue@2018Q3":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":45,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":58000000},"#24":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":3,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":229000000},"#25":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":45,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":166000000},"costOfRevenue@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#24"},{"ref":"#25","weight":-1}],"rule":"quarter-from-ytd","value":63000000},"costOfRevenue@FY2018":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":3,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":229000000},"costOfRevenue@2019Q2":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":44,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":63000000},"costOfRevenue@2019Q3":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":45,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":59000000},"#26":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":245000000},"#27":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":45,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":186000000},"costOfRevenue@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#26"},{"ref":"#27","weight":-1}],"rule":"quarter-from-ytd","value":59000000},"costOfRevenue@FY2019":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":245000000},"grossProfit@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2016"},{"ref":"costOfRevenue@FY2016","weight":-1}],"rule":"accounting-identity","value":2870000000},"grossProfit@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q2"},{"ref":"costOfRevenue@2017Q2","weight":-1}],"rule":"accounting-identity","value":750175000},"grossProfit@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q3"},{"ref":"costOfRevenue@2017Q3","weight":-1}],"rule":"accounting-identity","value":768011000},"grossProfit@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q4"},{"ref":"costOfRevenue@2017Q4","weight":-1}],"rule":"accounting-identity","value":792264000},"grossProfit@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2017"},{"ref":"costOfRevenue@FY2017","weight":-1}],"rule":"accounting-identity","value":3062000000},"grossProfit@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q1"},{"ref":"costOfRevenue@2018Q1","weight":-1}],"rule":"accounting-identity","value":804000000},"grossProfit@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q2"},{"ref":"costOfRevenue@2018Q2","weight":-1}],"rule":"accounting-identity","value":799000000},"grossProfit@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q3"},{"ref":"costOfRevenue@2018Q3","weight":-1}],"rule":"accounting-identity","value":817000000},"grossProfit@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q4"},{"ref":"costOfRevenue@2018Q4","weight":-1}],"rule":"accounting-identity","value":854000000},"grossProfit@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2018"},{"ref":"costOfRevenue@FY2018","weight":-1}],"rule":"accounting-identity","value":3274000000},"grossProfit@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q2"},{"ref":"costOfRevenue@2019Q2","weight":-1}],"rule":"accounting-identity","value":872000000},"grossProfit@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q3"},{"ref":"costOfRevenue@2019Q3","weight":-1}],"rule":"accounting-identity","value":910000000},"grossProfit@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q4"},{"ref":"costOfRevenue@2019Q4","weight":-1}],"rule":"accounting-identity","value":959000000},"grossProfit@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2019"},{"ref":"costOfRevenue@FY2019","weight":-1}],"rule":"accounting-identity","value":3611000000},"grossProfit@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q1"},{"ref":"costOfRevenue@2014Q1","weight":-1}],"rule":"accounting-identity","value":475269000},"grossProfit@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q2"},{"ref":"costOfRevenue@2014Q2","weight":-1}],"rule":"accounting-identity","value":490972000},"grossProfit@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q3"},{"ref":"costOfRevenue@2014Q3","weight":-1}],"rule":"accounting-identity","value":523376000},"grossProfit@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q4"},{"ref":"costOfRevenue@2014Q4","weight":-1}],"rule":"accounting-identity","value":569658000},"grossProfit@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2014"},{"ref":"costOfRevenue@FY2014","weight":-1}],"rule":"accounting-identity","value":2059275000},"grossProfit@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2012"},{"ref":"costOfRevenue@FY2012","weight":-1}],"rule":"accounting-identity","value":955498000},"grossProfit@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q1"},{"ref":"costOfRevenue@2013Q1","weight":-1}],"rule":"accounting-identity","value":328255000},"grossProfit@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q2"},{"ref":"costOfRevenue@2013Q2","weight":-1}],"rule":"accounting-identity","value":339761000},"grossProfit@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q3"},{"ref":"costOfRevenue@2013Q3","weight":-1}],"rule":"accounting-identity","value":420561000},"grossProfit@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q4"},{"ref":"costOfRevenue@2013Q4","weight":-1}],"rule":"accounting-identity","value":449037000},"grossProfit@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2013"},{"ref":"costOfRevenue@FY2013","weight":-1}],"rule":"accounting-identity","value":1537614000},"grossProfit@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q1"},{"ref":"costOfRevenue@2015Q1","weight":-1}],"rule":"accounting-identity","value":589208000},"grossProfit@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q2"},{"ref":"costOfRevenue@2015Q2","weight":-1}],"rule":"accounting-identity","value":602335000},"grossProfit@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q3"},{"ref":"costOfRevenue@2015Q3","weight":-1}],"rule":"accounting-identity","value":630468000},"grossProfit@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q4"},{"ref":"costOfRevenue@2015Q4","weight":-1}],"rule":"accounting-identity","value":686277000},"grossProfit@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2015"},{"ref":"costOfRevenue@FY2015","weight":-1}],"rule":"accounting-identity","value":2508000000},"grossProfit@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q1"},{"ref":"costOfRevenue@2016Q1","weight":-1}],"rule":"accounting-identity","value":687295000},"grossProfit@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q2"},{"ref":"costOfRevenue@2016Q2","weight":-1}],"rule":"accounting-identity","value":701966000},"grossProfit@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q3"},{"ref":"costOfRevenue@2016Q3","weight":-1}],"rule":"accounting-identity","value":719858000},"grossProfit@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q4"},{"ref":"costOfRevenue@2016Q4","weight":-1}],"rule":"accounting-identity","value":760881000},"grossProfit@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q1"},{"ref":"costOfRevenue@2017Q1","weight":-1}],"rule":"accounting-identity","value":751000000},"#28":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":40,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":27650000},"#29":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":40,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":48708000},"#30":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":40,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":4980000},"operatingExpenses@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#28"},{"ref":"#29"},{"ref":"#30"}],"rule":"component-sum","value":81338000},"#31":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":41,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":18951000},"#32":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":41,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":43800000},"#33":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":41,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":5005000},"operatingExpenses@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#31"},{"ref":"#32"},{"ref":"#33"}],"rule":"component-sum","value":67756000},"#34":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":42,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":22477000},"#35":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":42,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":41470000},"#36":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":42,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":4662000},"operatingExpenses@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#34"},{"ref":"#35"},{"ref":"#36"}],"rule":"component-sum","value":68609000},"#37":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":92000000},"#38":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":42,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":69078000},"#39":{"kind":"computed","op":"sum","terms":[{"ref":"#37"},{"ref":"#38","weight":-1}],"rule":"quarter-from-ytd","value":22922000},"#40":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":174000000},"#41":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":42,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":133978000},"#42":{"kind":"computed","op":"sum","terms":[{"ref":"#40"},{"ref":"#41","weight":-1}],"rule":"quarter-from-ytd","value":40022000},"#43":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":16000000},"#44":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":42,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":14647000},"#45":{"kind":"computed","op":"sum","terms":[{"ref":"#43"},{"ref":"#44","weight":-1}],"rule":"quarter-from-ytd","value":1353000},"operatingExpenses@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#39"},{"ref":"#42"},{"ref":"#45"}],"rule":"component-sum","value":64297000},"#46":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":31000000},"operatingExpenses@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#37"},{"ref":"#40"},{"ref":"#46"},{"ref":"#43"}],"rule":"component-sum","value":313000000},"#47":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":25,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":37879000},"#48":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":25,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":59931000},"#49":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":25,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":17441000},"operatingExpenses@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#47"},{"ref":"#48"},{"ref":"#49"}],"rule":"component-sum","value":115251000},"#50":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":31,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":12487000},"#51":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":31,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":22631000},"#52":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":31,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":10306000},"operatingExpenses@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#50"},{"ref":"#51"},{"ref":"#52"}],"rule":"component-sum","value":45424000},"#53":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":32,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":12741000},"#54":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":32,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":25389000},"#55":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":32,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":10178000},"operatingExpenses@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#53"},{"ref":"#54"},{"ref":"#55"}],"rule":"component-sum","value":48308000},"#56":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":33,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":14593000},"#57":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":33,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":31367000},"#58":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":33,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":15442000},"operatingExpenses@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#56"},{"ref":"#57"},{"ref":"#58"}],"rule":"component-sum","value":61402000},"#59":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":23,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":52455000},"#60":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":33,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":39821000},"#61":{"kind":"computed","op":"sum","terms":[{"ref":"#59"},{"ref":"#60","weight":-1}],"rule":"quarter-from-ytd","value":12634000},"#62":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":23,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":109183000},"#63":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":33,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":79387000},"#64":{"kind":"computed","op":"sum","terms":[{"ref":"#62"},{"ref":"#63","weight":-1}],"rule":"quarter-from-ytd","value":29796000},"#65":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":23,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":51369000},"#66":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":33,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":35926000},"#67":{"kind":"computed","op":"sum","terms":[{"ref":"#65"},{"ref":"#66","weight":-1}],"rule":"quarter-from-ytd","value":15443000},"operatingExpenses@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#61"},{"ref":"#64"},{"ref":"#67"}],"rule":"component-sum","value":57873000},"#68":{"kind":"filed","concept":"RestructuringCharges","filing":23,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":0},"operatingExpenses@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#59"},{"ref":"#62"},{"ref":"#68"},{"ref":"#65"}],"rule":"component-sum","value":213007000},"#69":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":34,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":14337000},"#70":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":34,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":31837000},"#71":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":34,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":13549000},"operatingExpenses@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#69"},{"ref":"#70"},{"ref":"#71"}],"rule":"component-sum","value":59723000},"#72":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":35,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":12682000},"#73":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":35,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":34992000},"#74":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":35,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":13267000},"operatingExpenses@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#72"},{"ref":"#73"},{"ref":"#74"}],"rule":"component-sum","value":60941000},"#75":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":36,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":13766000},"#76":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":36,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":37396000},"#77":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":36,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":12743000},"operatingExpenses@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#75"},{"ref":"#76"},{"ref":"#77"}],"rule":"component-sum","value":63905000},"#78":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":24,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":53926000},"#79":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":36,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":40785000},"#80":{"kind":"computed","op":"sum","terms":[{"ref":"#78"},{"ref":"#79","weight":-1}],"rule":"quarter-from-ytd","value":13141000},"#81":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":24,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":139997000},"#82":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":36,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":104225000},"#83":{"kind":"computed","op":"sum","terms":[{"ref":"#81"},{"ref":"#82","weight":-1}],"rule":"quarter-from-ytd","value":35772000},"#84":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":24,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":52302000},"#85":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":36,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":39559000},"#86":{"kind":"computed","op":"sum","terms":[{"ref":"#84"},{"ref":"#85","weight":-1}],"rule":"quarter-from-ytd","value":12743000},"operatingExpenses@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#80"},{"ref":"#83"},{"ref":"#86"}],"rule":"component-sum","value":61656000},"#87":{"kind":"filed","concept":"RestructuringCharges","filing":23,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":0},"operatingExpenses@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#78"},{"ref":"#81"},{"ref":"#87"},{"ref":"#84"}],"rule":"component-sum","value":246225000},"#88":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":37,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":15464000},"#89":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":37,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":37624000},"#90":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":37,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":11217000},"operatingExpenses@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#88"},{"ref":"#89"},{"ref":"#90"}],"rule":"component-sum","value":64305000},"#91":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":38,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":15801000},"#92":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":38,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":41119000},"#93":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":38,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":10608000},"operatingExpenses@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#91"},{"ref":"#92"},{"ref":"#93"}],"rule":"component-sum","value":67528000},"#94":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":39,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":17726000},"#95":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":39,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":44997000},"#96":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":39,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":10459000},"operatingExpenses@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#94"},{"ref":"#95"},{"ref":"#96"}],"rule":"component-sum","value":73182000},"#97":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":26,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":69000000},"#98":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":39,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":48991000},"#99":{"kind":"computed","op":"sum","terms":[{"ref":"#97"},{"ref":"#98","weight":-1}],"rule":"quarter-from-ytd","value":20009000},"#100":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":26,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":167000000},"#101":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":39,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":123740000},"#102":{"kind":"computed","op":"sum","terms":[{"ref":"#100"},{"ref":"#101","weight":-1}],"rule":"quarter-from-ytd","value":43260000},"#103":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":26,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":39000000},"#104":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":39,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":32284000},"#105":{"kind":"computed","op":"sum","terms":[{"ref":"#103"},{"ref":"#104","weight":-1}],"rule":"quarter-from-ytd","value":6716000},"operatingExpenses@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#99"},{"ref":"#102"},{"ref":"#105"}],"rule":"component-sum","value":69985000},"#106":{"kind":"filed","concept":"RestructuringCharges","filing":23,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":0},"operatingExpenses@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#97"},{"ref":"#100"},{"ref":"#106"},{"ref":"#103"}],"rule":"component-sum","value":275000000},"#107":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":43,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":25000000},"#108":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":43,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":49000000},"#109":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":43,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":1000000},"operatingExpenses@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#107"},{"ref":"#108"},{"ref":"#109"}],"rule":"component-sum","value":75000000},"#110":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":1,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":28000000},"#111":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":1,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":46000000},"#112":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":1,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":12000000},"#113":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":1,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":1000000},"operatingExpenses@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#110"},{"ref":"#111"},{"ref":"#112"},{"ref":"#113"}],"rule":"component-sum","value":87000000},"#114":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":2,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":28000000},"#115":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":2,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":44000000},"#116":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":2,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":11000000},"#117":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":2,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":1000000},"operatingExpenses@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#114"},{"ref":"#115"},{"ref":"#116"},{"ref":"#117"}],"rule":"component-sum","value":84000000},"#118":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":114000000},"#119":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":2,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":82000000},"#120":{"kind":"computed","op":"sum","terms":[{"ref":"#118"},{"ref":"#119","weight":-1}],"rule":"quarter-from-ytd","value":32000000},"#121":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":187000000},"#122":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":2,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":139000000},"#123":{"kind":"computed","op":"sum","terms":[{"ref":"#121"},{"ref":"#122","weight":-1}],"rule":"quarter-from-ytd","value":48000000},"#124":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":45000000},"#125":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":2,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":34000000},"#126":{"kind":"computed","op":"sum","terms":[{"ref":"#124"},{"ref":"#125","weight":-1}],"rule":"quarter-from-ytd","value":11000000},"#127":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":5000000},"#128":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":2,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":4000000},"#129":{"kind":"computed","op":"sum","terms":[{"ref":"#127"},{"ref":"#128","weight":-1}],"rule":"quarter-from-ytd","value":1000000},"operatingExpenses@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#120"},{"ref":"#123"},{"ref":"#126"},{"ref":"#129"}],"rule":"component-sum","value":92000000},"operatingExpenses@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#118"},{"ref":"#121"},{"ref":"#124"},{"ref":"#127"}],"rule":"component-sum","value":351000000},"#130":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":46,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":31000000},"#131":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":46,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":39000000},"#132":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":46,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":13000000},"#133":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":43,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":1000000},"operatingExpenses@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#130"},{"ref":"#131"},{"ref":"#132"},{"ref":"#133"}],"rule":"component-sum","value":84000000},"#134":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":44,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":31000000},"#135":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":44,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":41000000},"#136":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":44,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":11000000},"#137":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":44,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":0},"operatingExpenses@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#134"},{"ref":"#135"},{"ref":"#136"},{"ref":"#137"}],"rule":"component-sum","value":83000000},"#138":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":45,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":33000000},"#139":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":45,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":52000000},"#140":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":45,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":12000000},"#141":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":45,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":0},"operatingExpenses@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#138"},{"ref":"#139"},{"ref":"#140"},{"ref":"#141"}],"rule":"component-sum","value":97000000},"#142":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":142000000},"#143":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":45,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":95000000},"#144":{"kind":"computed","op":"sum","terms":[{"ref":"#142"},{"ref":"#143","weight":-1}],"rule":"quarter-from-ytd","value":47000000},"#145":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":182000000},"#146":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":45,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":132000000},"#147":{"kind":"computed","op":"sum","terms":[{"ref":"#145"},{"ref":"#146","weight":-1}],"rule":"quarter-from-ytd","value":50000000},"#148":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":49000000},"#149":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":45,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":36000000},"#150":{"kind":"computed","op":"sum","terms":[{"ref":"#148"},{"ref":"#149","weight":-1}],"rule":"quarter-from-ytd","value":13000000},"#151":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":5000000},"#152":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":45,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":0},"#153":{"kind":"computed","op":"sum","terms":[{"ref":"#151"},{"ref":"#152","weight":-1}],"rule":"quarter-from-ytd","value":5000000},"operatingExpenses@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#144"},{"ref":"#147"},{"ref":"#150"},{"ref":"#153"}],"rule":"component-sum","value":115000000},"operatingExpenses@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#142"},{"ref":"#145"},{"ref":"#148"},{"ref":"#151"}],"rule":"component-sum","value":378000000},"#154":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":36000000},"#155":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":46000000},"#156":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":12000000},"operatingExpenses@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#154"},{"ref":"#155"},{"ref":"#156"}],"rule":"component-sum","value":94000000},"#157":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":6,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":36000000},"#158":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":6,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":52000000},"#159":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":6,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":13000000},"operatingExpenses@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#157"},{"ref":"#158"},{"ref":"#159"}],"rule":"component-sum","value":101000000},"#160":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":7,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":27000000},"#161":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":7,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":47000000},"#162":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":7,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":9000000},"operatingExpenses@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#160"},{"ref":"#161"},{"ref":"#162"}],"rule":"component-sum","value":83000000},"#163":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":137000000},"#164":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":7,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":99000000},"#165":{"kind":"computed","op":"sum","terms":[{"ref":"#163"},{"ref":"#164","weight":-1}],"rule":"quarter-from-ytd","value":38000000},"#166":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":190000000},"#167":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":7,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":145000000},"#168":{"kind":"computed","op":"sum","terms":[{"ref":"#166"},{"ref":"#167","weight":-1}],"rule":"quarter-from-ytd","value":45000000},"#169":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":43000000},"#170":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":7,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":34000000},"#171":{"kind":"computed","op":"sum","terms":[{"ref":"#169"},{"ref":"#170","weight":-1}],"rule":"quarter-from-ytd","value":9000000},"operatingExpenses@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#165"},{"ref":"#168"},{"ref":"#171"}],"rule":"component-sum","value":92000000},"#172":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":5000000},"operatingExpenses@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#163"},{"ref":"#166"},{"ref":"#169"},{"ref":"#172"}],"rule":"component-sum","value":375000000},"#173":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":9,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":33000000},"#174":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":9,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":46000000},"#175":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":9,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":9000000},"operatingExpenses@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#173"},{"ref":"#174"},{"ref":"#175"}],"rule":"component-sum","value":88000000},"#176":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":10,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":35000000},"#177":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":10,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":45000000},"#178":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":10,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":9000000},"operatingExpenses@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#176"},{"ref":"#177"},{"ref":"#178"}],"rule":"component-sum","value":89000000},"#179":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":11,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":38000000},"#180":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":11,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":45000000},"#181":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":11,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":9000000},"operatingExpenses@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#179"},{"ref":"#180"},{"ref":"#181"}],"rule":"component-sum","value":92000000},"#182":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":152000000},"#183":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":11,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":106000000},"#184":{"kind":"computed","op":"sum","terms":[{"ref":"#182"},{"ref":"#183","weight":-1}],"rule":"quarter-from-ytd","value":46000000},"#185":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":186000000},"#186":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":11,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":136000000},"#187":{"kind":"computed","op":"sum","terms":[{"ref":"#185"},{"ref":"#186","weight":-1}],"rule":"quarter-from-ytd","value":50000000},"#188":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":40000000},"#189":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":11,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":27000000},"#190":{"kind":"computed","op":"sum","terms":[{"ref":"#188"},{"ref":"#189","weight":-1}],"rule":"quarter-from-ytd","value":13000000},"operatingExpenses@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#184"},{"ref":"#187"},{"ref":"#190"}],"rule":"component-sum","value":109000000},"#191":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":38000000},"operatingExpenses@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#182"},{"ref":"#185"},{"ref":"#188"},{"ref":"#191"}],"rule":"component-sum","value":416000000},"#192":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":36000000},"#193":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":46000000},"#194":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":13000000},"operatingExpenses@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#192"},{"ref":"#193"},{"ref":"#194"}],"rule":"component-sum","value":95000000},"#195":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":14,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":40000000},"#196":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":14,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":45000000},"#197":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":14,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":11000000},"operatingExpenses@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#195"},{"ref":"#196"},{"ref":"#197"}],"rule":"component-sum","value":96000000},"#198":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":15,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":52000000},"#199":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":15,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":56000000},"#200":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":15,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":12000000},"operatingExpenses@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#198"},{"ref":"#199"},{"ref":"#200"}],"rule":"component-sum","value":120000000},"#201":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":176000000},"#202":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":15,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":128000000},"#203":{"kind":"computed","op":"sum","terms":[{"ref":"#201"},{"ref":"#202","weight":-1}],"rule":"quarter-from-ytd","value":48000000},"#204":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":202000000},"#205":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":15,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":147000000},"#206":{"kind":"computed","op":"sum","terms":[{"ref":"#204"},{"ref":"#205","weight":-1}],"rule":"quarter-from-ytd","value":55000000},"#207":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":50000000},"#208":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":15,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":36000000},"#209":{"kind":"computed","op":"sum","terms":[{"ref":"#207"},{"ref":"#208","weight":-1}],"rule":"quarter-from-ytd","value":14000000},"operatingExpenses@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#203"},{"ref":"#206"},{"ref":"#209"}],"rule":"component-sum","value":117000000},"#210":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":50000000},"operatingExpenses@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#201"},{"ref":"#204"},{"ref":"#207"},{"ref":"#210"}],"rule":"component-sum","value":478000000},"#211":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":17,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":47000000},"#212":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":17,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":45000000},"#213":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":17,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":16000000},"operatingExpenses@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#211"},{"ref":"#212"},{"ref":"#213"}],"rule":"component-sum","value":108000000},"#214":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":18,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":55000000},"#215":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":18,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":62000000},"#216":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":18,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":20000000},"operatingExpenses@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#214"},{"ref":"#215"},{"ref":"#216"}],"rule":"component-sum","value":137000000},"#217":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":19,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":63000000},"#218":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":19,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":72000000},"#219":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":19,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":18000000},"#220":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":19,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":48000000},"#221":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":29000000},"#222":{"kind":"computed","op":"sum","terms":[{"ref":"#220"},{"ref":"#221","weight":-1}],"rule":"quarter-from-ytd","value":19000000},"operatingExpenses@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#217"},{"ref":"#218"},{"ref":"#219"},{"ref":"#222"}],"rule":"component-sum","value":172000000},"#223":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":47,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":241000000},"#224":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":19,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":165000000},"#225":{"kind":"computed","op":"sum","terms":[{"ref":"#223"},{"ref":"#224","weight":-1}],"rule":"quarter-from-ytd","value":76000000},"#226":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":47,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":242000000},"#227":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":19,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":179000000},"#228":{"kind":"computed","op":"sum","terms":[{"ref":"#226"},{"ref":"#227","weight":-1}],"rule":"quarter-from-ytd","value":63000000},"#229":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":47,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":73000000},"#230":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":19,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":54000000},"#231":{"kind":"computed","op":"sum","terms":[{"ref":"#229"},{"ref":"#230","weight":-1}],"rule":"quarter-from-ytd","value":19000000},"#232":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":47,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":54000000},"#233":{"kind":"computed","op":"sum","terms":[{"ref":"#232"},{"ref":"#220","weight":-1}],"rule":"quarter-from-ytd","value":6000000},"operatingExpenses@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#225"},{"ref":"#228"},{"ref":"#231"},{"ref":"#233"}],"rule":"component-sum","value":164000000},"operatingExpenses@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#223"},{"ref":"#226"},{"ref":"#229"},{"ref":"#232"}],"rule":"component-sum","value":610000000},"#234":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":20,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":43000000},"#235":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":20,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":69000000},"#236":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":20,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":17000000},"#237":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":20,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":18000000},"operatingExpenses@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#234"},{"ref":"#235"},{"ref":"#236"},{"ref":"#237"}],"rule":"component-sum","value":147000000},"#238":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":21,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":60000000},"#239":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":21,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":70000000},"#240":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":21,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":17000000},"#241":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":36000000},"#242":{"kind":"computed","op":"sum","terms":[{"ref":"#241"},{"ref":"#237","weight":-1}],"rule":"quarter-from-ytd","value":18000000},"operatingExpenses@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#238"},{"ref":"#239"},{"ref":"#240"},{"ref":"#242"}],"rule":"component-sum","value":165000000},"#243":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":22,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":51000000},"#244":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":22,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":75000000},"#245":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":22,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":15000000},"#246":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":53000000},"#247":{"kind":"computed","op":"sum","terms":[{"ref":"#246"},{"ref":"#241","weight":-1}],"rule":"quarter-from-ytd","value":17000000},"operatingExpenses@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#243"},{"ref":"#244"},{"ref":"#245"},{"ref":"#247"}],"rule":"component-sum","value":158000000},"#248":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":211000000},"#249":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":154000000},"#250":{"kind":"computed","op":"sum","terms":[{"ref":"#248"},{"ref":"#249","weight":-1}],"rule":"quarter-from-ytd","value":57000000},"#251":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":285000000},"#252":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":214000000},"#253":{"kind":"computed","op":"sum","terms":[{"ref":"#251"},{"ref":"#252","weight":-1}],"rule":"quarter-from-ytd","value":71000000},"#254":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":65000000},"#255":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":49000000},"#256":{"kind":"computed","op":"sum","terms":[{"ref":"#254"},{"ref":"#255","weight":-1}],"rule":"quarter-from-ytd","value":16000000},"#257":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":63000000},"#258":{"kind":"computed","op":"sum","terms":[{"ref":"#257"},{"ref":"#246","weight":-1}],"rule":"quarter-from-ytd","value":10000000},"operatingExpenses@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#250"},{"ref":"#253"},{"ref":"#256"},{"ref":"#258"}],"rule":"component-sum","value":154000000},"operatingExpenses@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#248"},{"ref":"#251"},{"ref":"#254"},{"ref":"#257"}],"rule":"component-sum","value":624000000},"#259":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":48,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":48000000},"#260":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":48,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":72000000},"#261":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":48,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":18000000},"#262":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":18000000},"operatingExpenses@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#259"},{"ref":"#260"},{"ref":"#261"},{"ref":"#262"}],"rule":"component-sum","value":156000000},"#263":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":49,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":47000000},"#264":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":49,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":72000000},"#265":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":49,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":17000000},"#266":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":21,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":37000000},"#267":{"kind":"computed","op":"sum","terms":[{"ref":"#266"},{"ref":"#262","weight":-1}],"rule":"quarter-from-ytd","value":19000000},"operatingExpenses@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#263"},{"ref":"#264"},{"ref":"#265"},{"ref":"#267"}],"rule":"component-sum","value":155000000},"#268":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":28,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":46000000},"#269":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":28,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":74000000},"#270":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":28,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":17000000},"#271":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":56000000},"#272":{"kind":"computed","op":"sum","terms":[{"ref":"#271"},{"ref":"#266","weight":-1}],"rule":"quarter-from-ytd","value":19000000},"operatingExpenses@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#268"},{"ref":"#269"},{"ref":"#270"},{"ref":"#272"}],"rule":"component-sum","value":156000000},"#273":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":232000000},"#274":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":140000000},"#275":{"kind":"computed","op":"sum","terms":[{"ref":"#273"},{"ref":"#274","weight":-1}],"rule":"quarter-from-ytd","value":92000000},"#276":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":289000000},"#277":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":218000000},"#278":{"kind":"computed","op":"sum","terms":[{"ref":"#276"},{"ref":"#277","weight":-1}],"rule":"quarter-from-ytd","value":71000000},"#279":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":68000000},"#280":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":52000000},"#281":{"kind":"computed","op":"sum","terms":[{"ref":"#279"},{"ref":"#280","weight":-1}],"rule":"quarter-from-ytd","value":16000000},"#282":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":68000000},"#283":{"kind":"computed","op":"sum","terms":[{"ref":"#282"},{"ref":"#271","weight":-1}],"rule":"quarter-from-ytd","value":12000000},"operatingExpenses@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#275"},{"ref":"#278"},{"ref":"#281"},{"ref":"#283"}],"rule":"component-sum","value":191000000},"#284":{"kind":"filed","concept":"RestructuringCharges","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":17000000},"operatingExpenses@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#273"},{"ref":"#276"},{"ref":"#279"},{"ref":"#284"},{"ref":"#282"}],"rule":"component-sum","value":674000000},"#285":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":29,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":46000000},"#286":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":29,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":67000000},"#287":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":29,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":20000000},"#288":{"kind":"filed","concept":"RestructuringCharges","filing":29,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":0},"operatingExpenses@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#285"},{"ref":"#286"},{"ref":"#287"},{"ref":"#288"}],"rule":"component-sum","value":133000000},"#289":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":30,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":52000000},"#290":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":30,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":68000000},"#291":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":30,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":17000000},"#292":{"kind":"filed","concept":"RestructuringCharges","filing":30,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":2000000},"operatingExpenses@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#289"},{"ref":"#290"},{"ref":"#291"},{"ref":"#292"}],"rule":"component-sum","value":139000000},"#293":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":28,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":51000000},"#294":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":28,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":68000000},"#295":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":28,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":18000000},"operatingExpenses@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#293"},{"ref":"#294"},{"ref":"#295"}],"rule":"component-sum","value":137000000},"#296":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":207000000},"#297":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":28,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":149000000},"#298":{"kind":"computed","op":"sum","terms":[{"ref":"#296"},{"ref":"#297","weight":-1}],"rule":"quarter-from-ytd","value":58000000},"#299":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":269000000},"#300":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":28,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":203000000},"#301":{"kind":"computed","op":"sum","terms":[{"ref":"#299"},{"ref":"#300","weight":-1}],"rule":"quarter-from-ytd","value":66000000},"#302":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":71000000},"#303":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":28,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":55000000},"#304":{"kind":"computed","op":"sum","terms":[{"ref":"#302"},{"ref":"#303","weight":-1}],"rule":"quarter-from-ytd","value":16000000},"operatingExpenses@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#298"},{"ref":"#301"},{"ref":"#304"}],"rule":"component-sum","value":140000000},"#305":{"kind":"filed","concept":"RestructuringCharges","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":10000000},"#306":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":61000000},"operatingExpenses@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#296"},{"ref":"#299"},{"ref":"#302"},{"ref":"#305"},{"ref":"#306"}],"rule":"component-sum","value":618000000},"#307":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":29,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":59000000},"#308":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":29,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":69000000},"#309":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":29,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":19000000},"#310":{"kind":"filed","concept":"RestructuringCharges","filing":29,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":14000000},"operatingExpenses@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#307"},{"ref":"#308"},{"ref":"#309"},{"ref":"#310"}],"rule":"component-sum","value":161000000},"#311":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":30,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":56000000},"#312":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":30,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":66000000},"#313":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":30,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":17000000},"#314":{"kind":"filed","concept":"RestructuringCharges","filing":30,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":-1000000},"operatingExpenses@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#311"},{"ref":"#312"},{"ref":"#313"},{"ref":"#314"}],"rule":"component-sum","value":138000000},"operatingIncome@FY2012":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":61828000},"operatingIncome@2013Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":21583000},"operatingIncome@2013Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":13932000},"operatingIncome@2013Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2013-07-02","end":"2013-09-30","value":7287000},"operatingIncome@2013Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":23535000},"operatingIncome@FY2013":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":66337000},"operatingIncome@2014Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":25277000},"operatingIncome@2014Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":20029000},"operatingIncome@2014Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":21246000},"operatingIncome@2014Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":20239000},"operatingIncome@FY2014":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":86791000},"operatingIncome@2015Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":31041000},"operatingIncome@2015Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":5985000},"operatingIncome@2015Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":11682000},"operatingIncome@2015Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":29609000},"operatingIncome@FY2015":{"kind":"filed","concept":"OperatingIncomeLoss","filing":26,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":78000000},"operatingIncome@2016Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":26,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":26000000},"operatingIncome@2016Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":26,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":26000000},"operatingIncome@2016Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":26,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":29000000},"operatingIncome@2016Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":26,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":43000000},"operatingIncome@FY2016":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":124000000},"operatingIncome@2017Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":49000000},"operatingIncome@2017Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":57000000},"operatingIncome@2017Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":63000000},"operatingIncome@2017Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":48000000},"operatingIncome@FY2017":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":217000000},"operatingIncome@2018Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":71000000},"operatingIncome@2018Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":76000000},"operatingIncome@2018Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":62000000},"operatingIncome@2018Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":42000000},"operatingIncome@FY2018":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":251000000},"operatingIncome@2019Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":82000000},"operatingIncome@2019Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":55000000},"operatingIncome@2019Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":7,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":68000000},"operatingIncome@2019Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":63000000},"operatingIncome@FY2019":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":268000000},"operatingIncome@2020Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":9,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":120000000},"operatingIncome@2020Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":173000000},"operatingIncome@2020Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":45000000},"#315":{"kind":"filed","concept":"OperatingIncomeLoss","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":368000000},"#316":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":338000000},"operatingIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#315"},{"ref":"#316","weight":-1}],"rule":"quarter-from-ytd","value":30000000},"operatingIncome@FY2020":{"kind":"filed","concept":"OperatingIncomeLoss","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":368000000},"operatingIncome@2021Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":138000000},"operatingIncome@2021Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":14,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":121000000},"operatingIncome@2021Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":105000000},"#317":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":455000000},"#318":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":364000000},"operatingIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#317"},{"ref":"#318","weight":-1}],"rule":"quarter-from-ytd","value":91000000},"operatingIncome@FY2021":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":455000000},"operatingIncome@2022Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":17,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":204000000},"operatingIncome@2022Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":119000000},"operatingIncome@2022Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":120000000},"#319":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":499000000},"#320":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":443000000},"operatingIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#319"},{"ref":"#320","weight":-1}],"rule":"quarter-from-ytd","value":56000000},"operatingIncome@FY2022":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":499000000},"operatingIncome@2023Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":169000000},"operatingIncome@2023Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":21,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":97000000},"operatingIncome@2023Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":116000000},"#321":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":469000000},"#322":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":382000000},"operatingIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#321"},{"ref":"#322","weight":-1}],"rule":"quarter-from-ytd","value":87000000},"operatingIncome@FY2023":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":469000000},"operatingIncome@2024Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":122000000},"operatingIncome@2024Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":21,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":80000000},"operatingIncome@2024Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":58000000},"pretaxIncome@FY2012":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":25,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":52176000},"pretaxIncome@2013Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":31,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":16504000},"pretaxIncome@2013Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":32,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":7056000},"pretaxIncome@2013Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":33,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":-12540000},"#323":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":23,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":21084000},"#324":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":33,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":11020000},"pretaxIncome@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#323"},{"ref":"#324","weight":-1}],"rule":"quarter-from-ytd","value":10064000},"pretaxIncome@FY2013":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":23,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":21084000},"pretaxIncome@2014Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":34,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":3528000},"pretaxIncome@2014Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":35,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":11144000},"pretaxIncome@2014Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":36,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":2963000},"#325":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":24,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":33076000},"#326":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":36,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":17635000},"pretaxIncome@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#325"},{"ref":"#326","weight":-1}],"rule":"quarter-from-ytd","value":15441000},"pretaxIncome@FY2014":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":24,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":33076000},"pretaxIncome@2015Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":37,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":26287000},"pretaxIncome@2015Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":38,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":1289000},"pretaxIncome@2015Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":39,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":7352000},"#327":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":26,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":60000000},"#328":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":39,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":34928000},"pretaxIncome@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#327"},{"ref":"#328","weight":-1}],"rule":"quarter-from-ytd","value":25072000},"pretaxIncome@FY2015":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":26,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":60000000},"pretaxIncome@2016Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":40,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":20818000},"pretaxIncome@2016Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":41,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":21492000},"pretaxIncome@2016Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":42,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":23688000},"#329":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":104000000},"#330":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":42,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":65998000},"pretaxIncome@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#329"},{"ref":"#330","weight":-1}],"rule":"quarter-from-ytd","value":38002000},"pretaxIncome@FY2016":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":104000000},"pretaxIncome@2017Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":43,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":45000000},"pretaxIncome@2017Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":1,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":52000000},"pretaxIncome@2017Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":2,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":58000000},"#331":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":200000000},"#332":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":2,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":156000000},"pretaxIncome@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#331"},{"ref":"#332","weight":-1}],"rule":"quarter-from-ytd","value":44000000},"pretaxIncome@FY2017":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":200000000},"pretaxIncome@2018Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":46,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":67000000},"pretaxIncome@2018Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":44,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":72000000},"pretaxIncome@2018Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":45,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":60000000},"#333":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":241000000},"#334":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":45,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":199000000},"pretaxIncome@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#333"},{"ref":"#334","weight":-1}],"rule":"quarter-from-ytd","value":42000000},"pretaxIncome@FY2018":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":241000000},"pretaxIncome@2019Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":83000000},"pretaxIncome@2019Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":6,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":56000000},"pretaxIncome@2019Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":7,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":67000000},"#335":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":270000000},"#336":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":7,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":206000000},"pretaxIncome@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#335"},{"ref":"#336","weight":-1}],"rule":"quarter-from-ytd","value":64000000},"pretaxIncome@FY2019":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":270000000},"pretaxIncome@2020Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":9,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":121000000},"pretaxIncome@2020Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":10,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":171000000},"pretaxIncome@2020Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":11,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":39000000},"#337":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":357000000},"#338":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":11,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":331000000},"pretaxIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#337"},{"ref":"#338","weight":-1}],"rule":"quarter-from-ytd","value":26000000},"pretaxIncome@FY2020":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":357000000},"pretaxIncome@2021Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":135000000},"pretaxIncome@2021Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":14,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":117000000},"pretaxIncome@2021Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":15,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":103000000},"#339":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":441000000},"#340":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":15,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":355000000},"pretaxIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#339"},{"ref":"#340","weight":-1}],"rule":"quarter-from-ytd","value":86000000},"pretaxIncome@FY2021":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":441000000},"pretaxIncome@2022Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":17,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":200000000},"pretaxIncome@2022Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":18,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":116000000},"pretaxIncome@2022Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":103000000},"#341":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":47,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":482000000},"#342":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":418000000},"pretaxIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#341"},{"ref":"#342","weight":-1}],"rule":"quarter-from-ytd","value":64000000},"pretaxIncome@FY2022":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":47,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":482000000},"pretaxIncome@2023Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":20,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":180000000},"pretaxIncome@2023Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":21,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":111000000},"pretaxIncome@2023Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":22,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":124000000},"#343":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":501000000},"#344":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":416000000},"pretaxIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#343"},{"ref":"#344","weight":-1}],"rule":"quarter-from-ytd","value":85000000},"pretaxIncome@FY2023":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":501000000},"pretaxIncome@2024Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":48,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":124000000},"pretaxIncome@2024Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":49,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":81000000},"pretaxIncome@2024Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":28,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":58000000},"#345":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":226000000},"#346":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":263000000},"pretaxIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#345"},{"ref":"#346","weight":-1}],"rule":"quarter-from-ytd","value":-37000000},"pretaxIncome@FY2024":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":226000000},"pretaxIncome@2025Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":29,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":115000000},"pretaxIncome@2025Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":30,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":51000000},"pretaxIncome@2025Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":28,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":50000000},"#347":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":217000000},"#348":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":28,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":216000000},"pretaxIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#347"},{"ref":"#348","weight":-1}],"rule":"quarter-from-ytd","value":1000000},"pretaxIncome@FY2025":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":217000000},"pretaxIncome@2026Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":29,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":123000000},"pretaxIncome@2026Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":30,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":74000000},"interestExpense@FY2012":{"kind":"filed","concept":"InterestAndDebtExpense","filing":25,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":9709000},"interestExpense@2013Q1":{"kind":"filed","concept":"InterestAndDebtExpense","filing":31,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":5152000},"interestExpense@2013Q2":{"kind":"filed","concept":"InterestAndDebtExpense","filing":32,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":7037000},"interestExpense@2013Q3":{"kind":"filed","concept":"InterestAndDebtExpense","filing":33,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":19902000},"#349":{"kind":"filed","concept":"InterestAndDebtExpense","filing":23,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":45724000},"#350":{"kind":"filed","concept":"InterestAndDebtExpense","filing":33,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":32091000},"interestExpense@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#349"},{"ref":"#350","weight":-1}],"rule":"quarter-from-ytd","value":13633000},"interestExpense@FY2013":{"kind":"filed","concept":"InterestAndDebtExpense","filing":23,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":45724000},"interestExpense@2014Q1":{"kind":"filed","concept":"InterestAndDebtExpense","filing":34,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":21852000},"interestExpense@2014Q2":{"kind":"filed","concept":"InterestAndDebtExpense","filing":35,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":8860000},"interestExpense@2014Q3":{"kind":"filed","concept":"InterestAndDebtExpense","filing":36,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":18462000},"#351":{"kind":"filed","concept":"InterestAndDebtExpense","filing":24,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":54193000},"#352":{"kind":"filed","concept":"InterestAndDebtExpense","filing":36,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":49174000},"interestExpense@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#351"},{"ref":"#352","weight":-1}],"rule":"quarter-from-ytd","value":5019000},"interestExpense@FY2014":{"kind":"filed","concept":"InterestAndDebtExpense","filing":24,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":54193000},"interestExpense@2015Q1":{"kind":"filed","concept":"InterestAndDebtExpense","filing":37,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":5204000},"interestExpense@2015Q2":{"kind":"filed","concept":"InterestAndDebtExpense","filing":38,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":4764000},"interestExpense@2015Q3":{"kind":"filed","concept":"InterestAndDebtExpense","filing":39,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":4685000},"#353":{"kind":"filed","concept":"InterestAndDebtExpense","filing":26,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":19000000},"#354":{"kind":"filed","concept":"InterestAndDebtExpense","filing":39,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":14653000},"interestExpense@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#353"},{"ref":"#354","weight":-1}],"rule":"quarter-from-ytd","value":4347000},"interestExpense@FY2015":{"kind":"filed","concept":"InterestAndDebtExpense","filing":26,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":19000000},"interestExpense@2016Q1":{"kind":"filed","concept":"InterestAndDebtExpense","filing":40,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":5042000},"interestExpense@2016Q2":{"kind":"filed","concept":"InterestAndDebtExpense","filing":41,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":5038000},"interestExpense@2016Q3":{"kind":"filed","concept":"InterestAndDebtExpense","filing":42,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":5597000},"#355":{"kind":"filed","concept":"InterestAndDebtExpense","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":20000000},"#356":{"kind":"filed","concept":"InterestAndDebtExpense","filing":42,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":15677000},"interestExpense@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#355"},{"ref":"#356","weight":-1}],"rule":"quarter-from-ytd","value":4323000},"interestExpense@FY2016":{"kind":"filed","concept":"InterestAndDebtExpense","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":20000000},"interestExpense@2017Q1":{"kind":"filed","concept":"InterestAndDebtExpense","filing":40,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":4748000},"interestExpense@2017Q2":{"kind":"filed","concept":"InterestAndDebtExpense","filing":41,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":4857000},"interestExpense@2017Q3":{"kind":"filed","concept":"InterestAndDebtExpense","filing":42,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":5425000},"#357":{"kind":"filed","concept":"InterestAndDebtExpense","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":20000000},"#358":{"kind":"filed","concept":"InterestAndDebtExpense","filing":42,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":15030000},"interestExpense@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#357"},{"ref":"#358","weight":-1}],"rule":"quarter-from-ytd","value":4970000},"interestExpense@FY2017":{"kind":"filed","concept":"InterestAndDebtExpense","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":20000000},"interestExpense@2018Q1":{"kind":"filed","concept":"InterestAndDebtExpense","filing":46,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":6000000},"interestExpense@2018Q2":{"kind":"filed","concept":"InterestAndDebtExpense","filing":44,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":7000000},"interestExpense@2018Q3":{"kind":"filed","concept":"InterestAndDebtExpense","filing":45,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":5000000},"#359":{"kind":"filed","concept":"InterestAndDebtExpense","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":22000000},"#360":{"kind":"filed","concept":"InterestAndDebtExpense","filing":45,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":17000000},"interestExpense@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#359"},{"ref":"#360","weight":-1}],"rule":"quarter-from-ytd","value":5000000},"interestExpense@FY2018":{"kind":"filed","concept":"InterestAndDebtExpense","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":22000000},"interestExpense@2019Q1":{"kind":"filed","concept":"InterestAndDebtExpense","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":5000000},"interestExpense@2019Q2":{"kind":"filed","concept":"InterestAndDebtExpense","filing":6,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":6000000},"interestExpense@2019Q3":{"kind":"filed","concept":"InterestAndDebtExpense","filing":7,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":6000000},"#361":{"kind":"filed","concept":"InterestAndDebtExpense","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":21000000},"#362":{"kind":"filed","concept":"InterestAndDebtExpense","filing":7,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":17000000},"interestExpense@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#361"},{"ref":"#362","weight":-1}],"rule":"quarter-from-ytd","value":4000000},"interestExpense@FY2019":{"kind":"filed","concept":"InterestAndDebtExpense","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":21000000},"interestExpense@2020Q1":{"kind":"filed","concept":"InterestAndDebtExpense","filing":9,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":4000000},"interestExpense@2020Q2":{"kind":"filed","concept":"InterestAndDebtExpense","filing":10,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":4000000},"interestExpense@2020Q3":{"kind":"filed","concept":"InterestAndDebtExpense","filing":11,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":8000000},"#363":{"kind":"filed","concept":"InterestAndDebtExpense","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":21000000},"#364":{"kind":"filed","concept":"InterestAndDebtExpense","filing":11,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":16000000},"interestExpense@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#363"},{"ref":"#364","weight":-1}],"rule":"quarter-from-ytd","value":5000000},"interestExpense@FY2020":{"kind":"filed","concept":"InterestAndDebtExpense","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":21000000},"interestExpense@2021Q1":{"kind":"filed","concept":"InterestAndDebtExpense","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":5000000},"interestExpense@2021Q2":{"kind":"filed","concept":"InterestAndDebtExpense","filing":14,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":5000000},"interestExpense@2021Q3":{"kind":"filed","concept":"InterestAndDebtExpense","filing":15,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":5000000},"#365":{"kind":"filed","concept":"InterestAndDebtExpense","filing":12,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":20000000},"#366":{"kind":"filed","concept":"InterestAndDebtExpense","filing":15,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":15000000},"interestExpense@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#365"},{"ref":"#366","weight":-1}],"rule":"quarter-from-ytd","value":5000000},"interestExpense@FY2021":{"kind":"filed","concept":"InterestAndDebtExpense","filing":12,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":20000000},"interestExpense@2022Q1":{"kind":"filed","concept":"InterestAndDebtExpense","filing":17,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":5000000},"interestExpense@2022Q2":{"kind":"filed","concept":"InterestAndDebtExpense","filing":14,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":5000000},"interestExpense@2022Q3":{"kind":"filed","concept":"InterestAndDebtExpense","filing":15,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":22000000},"#367":{"kind":"filed","concept":"InterestAndDebtExpense","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":39000000},"#368":{"kind":"filed","concept":"InterestAndDebtExpense","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":33000000},"interestExpense@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#367"},{"ref":"#368","weight":-1}],"rule":"quarter-from-ytd","value":6000000},"interestExpense@FY2022":{"kind":"filed","concept":"InterestAndDebtExpense","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":39000000},"interestExpense@2023Q1":{"kind":"filed","concept":"InterestAndDebtExpense","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":7000000},"netIncome@2014Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":1540000},"netIncome@2014Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":6221000},"netIncome@2014Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":725000},"netIncome@2014Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":7011000},"netIncome@FY2014":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":15497000},"netIncome@FY2012":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":31832000},"netIncome@2013Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":10537000},"netIncome@2013Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":4343000},"netIncome@2013Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2013-07-02","end":"2013-09-30","value":-7740000},"netIncome@2013Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":6007000},"netIncome@FY2013":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":13147000},"netIncome@2015Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":15811000},"netIncome@2015Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":-1308000},"netIncome@2015Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":3097000},"netIncome@2015Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":14095000},"netIncome@FY2015":{"kind":"filed","concept":"NetIncomeLoss","filing":26,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":32000000},"netIncome@2016Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":26,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":11000000},"netIncome@2016Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":26,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":12000000},"netIncome@2016Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":26,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":15000000},"netIncome@2016Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":26,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":23000000},"netIncome@FY2016":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":61000000},"netIncome@2017Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":29000000},"netIncome@2017Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":40000000},"netIncome@2017Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":43000000},"netIncome@2017Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":66000000},"netIncome@FY2017":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":178000000},"netIncome@2018Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":54000000},"netIncome@2018Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":58000000},"netIncome@2018Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":51000000},"netIncome@2018Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":29000000},"netIncome@FY2018":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":192000000},"netIncome@2019Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":63000000},"netIncome@2019Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":46000000},"netIncome@2019Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":7,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":55000000},"netIncome@2019Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":48000000},"netIncome@FY2019":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":212000000},"netIncome@2020Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":9,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":91000000},"netIncome@2020Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":10,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":126000000},"netIncome@2020Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":11,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":33000000},"#369":{"kind":"filed","concept":"NetIncomeLoss","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":272000000},"#370":{"kind":"filed","concept":"NetIncomeLoss","filing":11,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":250000000},"netIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#369"},{"ref":"#370","weight":-1}],"rule":"quarter-from-ytd","value":22000000},"netIncome@FY2020":{"kind":"filed","concept":"NetIncomeLoss","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":272000000},"netIncome@2021Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":101000000},"netIncome@2021Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":91000000},"netIncome@2021Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":15,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":77000000},"#371":{"kind":"filed","concept":"NetIncomeLoss","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":338000000},"#372":{"kind":"filed","concept":"NetIncomeLoss","filing":15,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":269000000},"netIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#371"},{"ref":"#372","weight":-1}],"rule":"quarter-from-ytd","value":69000000},"netIncome@FY2021":{"kind":"filed","concept":"NetIncomeLoss","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":338000000},"netIncome@2022Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":17,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":146000000},"netIncome@2022Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":85000000},"netIncome@2022Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":77000000},"#373":{"kind":"filed","concept":"NetIncomeLoss","filing":47,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":355000000},"#374":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":307000000},"netIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#373"},{"ref":"#374","weight":-1}],"rule":"quarter-from-ytd","value":48000000},"netIncome@FY2022":{"kind":"filed","concept":"NetIncomeLoss","filing":47,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":355000000},"netIncome@2023Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":131000000},"netIncome@2023Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":21,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":83000000},"netIncome@2023Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":94000000},"#375":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":375000000},"#376":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":308000000},"netIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#375"},{"ref":"#376","weight":-1}],"rule":"quarter-from-ytd","value":67000000},"netIncome@FY2023":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":375000000},"netIncome@2024Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":48,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":91000000},"netIncome@2024Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":49,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":60000000},"netIncome@2024Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":45000000},"#377":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":173000000},"#378":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":196000000},"netIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#377"},{"ref":"#378","weight":-1}],"rule":"quarter-from-ytd","value":-23000000},"netIncome@FY2024":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":173000000},"netIncome@2025Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":85000000},"netIncome@2025Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":30,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":37000000},"netIncome@2025Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":34000000},"#379":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":155000000},"#380":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":156000000},"netIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#379"},{"ref":"#380","weight":-1}],"rule":"quarter-from-ytd","value":-1000000},"netIncome@FY2025":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":155000000},"netIncome@2026Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":89000000},"netIncome@2026Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":30,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":53000000},"dilutedEps@FY2012":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":25,"unit":"USD/shares","start":"2012-01-01","end":"2012-12-31","value":0.63},"dilutedEps@2013Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":25,"unit":"USD/shares","start":"2013-01-01","end":"2013-03-31","value":0.2},"dilutedEps@2013Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":25,"unit":"USD/shares","start":"2013-04-01","end":"2013-06-30","value":0.08},"dilutedEps@2013Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":25,"unit":"USD/shares","start":"2013-07-02","end":"2013-09-30","value":-0.6},"dilutedEps@2013Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":25,"unit":"USD/shares","start":"2013-10-01","end":"2013-12-31","value":0.11},"dilutedEps@FY2013":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":23,"unit":"USD/shares","start":"2013-01-01","end":"2013-12-31","value":0.24},"dilutedEps@2014Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":23,"unit":"USD/shares","start":"2014-01-01","end":"2014-03-31","value":0.03},"dilutedEps@2014Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":23,"unit":"USD/shares","start":"2014-04-01","end":"2014-06-30","value":0.09},"dilutedEps@2014Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":23,"unit":"USD/shares","start":"2014-07-01","end":"2014-09-30","value":0.01},"dilutedEps@2014Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":23,"unit":"USD/shares","start":"2014-10-01","end":"2014-12-31","value":0.1},"dilutedEps@FY2014":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2014-01-01","end":"2014-12-31","value":0.22},"dilutedEps@2015Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2015-01-01","end":"2015-03-31","value":0.22},"dilutedEps@2015Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2015-04-01","end":"2015-06-30","value":-0.02},"dilutedEps@2015Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2015-07-01","end":"2015-09-30","value":0.04},"dilutedEps@2015Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2015-10-01","end":"2015-12-31","value":0.2},"dilutedEps@FY2015":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":26,"unit":"USD/shares","start":"2015-01-01","end":"2015-12-31","value":0.44},"dilutedEps@2016Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":26,"unit":"USD/shares","start":"2016-01-01","end":"2016-03-31","value":0.16},"dilutedEps@2016Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":26,"unit":"USD/shares","start":"2016-04-01","end":"2016-06-30","value":0.17},"dilutedEps@2016Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":26,"unit":"USD/shares","start":"2016-07-01","end":"2016-09-30","value":0.2},"dilutedEps@2016Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":26,"unit":"USD/shares","start":"2016-10-01","end":"2016-12-31","value":0.32},"dilutedEps@FY2016":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2016-01-01","end":"2016-12-31","value":0.85},"dilutedEps@2017Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2017-01-01","end":"2017-03-31","value":0.41},"dilutedEps@2017Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2017-04-01","end":"2017-06-30","value":0.56},"dilutedEps@2017Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2017-07-01","end":"2017-09-30","value":0.6},"dilutedEps@2017Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2017-10-01","end":"2017-12-31","value":0.92},"dilutedEps@FY2017":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2017-01-01","end":"2017-12-31","value":2.49},"dilutedEps@2018Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2018-01-01","end":"2018-03-31","value":0.75},"dilutedEps@2018Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2018-04-01","end":"2018-06-30","value":0.8},"dilutedEps@2018Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2018-07-01","end":"2018-09-30","value":0.71},"dilutedEps@2018Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2018-10-01","end":"2018-12-31","value":0.4},"dilutedEps@FY2018":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2018-01-01","end":"2018-12-31","value":2.65},"dilutedEps@2019Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2019-01-01","end":"2019-03-31","value":0.89},"dilutedEps@2019Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":6,"unit":"USD/shares","start":"2019-04-01","end":"2019-06-30","value":0.64},"dilutedEps@2019Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":7,"unit":"USD/shares","start":"2019-07-01","end":"2019-09-30","value":0.78},"dilutedEps@2019Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2019-10-01","end":"2019-12-31","value":0.68},"dilutedEps@FY2019":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2019-01-01","end":"2019-12-31","value":2.99},"dilutedEps@2020Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":9,"unit":"USD/shares","start":"2020-01-01","end":"2020-03-31","value":1.31},"dilutedEps@2020Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":10,"unit":"USD/shares","start":"2020-04-01","end":"2020-06-30","value":1.87},"dilutedEps@2020Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":11,"unit":"USD/shares","start":"2020-07-01","end":"2020-09-30","value":0.48},"#381":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":12,"unit":"USD/shares","start":"2020-01-01","end":"2020-12-31","value":3.99},"#382":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":12,"unit":"shares","start":"2020-01-01","end":"2020-12-31","value":68000000},"#383":{"kind":"computed","op":"product","terms":[{"ref":"#381"},{"ref":"#382"}],"value":271320000},"#384":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":11,"unit":"USD/shares","start":"2020-01-01","end":"2020-09-30","value":3.66},"#385":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":11,"unit":"shares","start":"2020-01-01","end":"2020-09-30","value":69000000},"#386":{"kind":"computed","op":"product","terms":[{"ref":"#384"},{"ref":"#385"}],"value":252540000},"#387":{"kind":"computed","op":"sum","terms":[{"ref":"#383"},{"ref":"#386","weight":-1}],"value":18780000},"#388":{"kind":"computed","op":"sum","terms":[{"ref":"#382","weight":4},{"ref":"#385","weight":-3}],"rule":"unaverage-quarter","value":65000000},"dilutedEps@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#387"},{"ref":"#388"}],"rule":"per-share-quarter","value":0.28892307692307695},"dilutedEps@FY2020":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":12,"unit":"USD/shares","start":"2020-01-01","end":"2020-12-31","value":3.99},"dilutedEps@2021Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":13,"unit":"USD/shares","start":"2021-01-01","end":"2021-03-31","value":1.51},"dilutedEps@2021Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":14,"unit":"USD/shares","start":"2021-04-01","end":"2021-06-30","value":1.37},"dilutedEps@2021Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":15,"unit":"USD/shares","start":"2021-07-01","end":"2021-09-30","value":1.16},"#389":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2021-01-01","end":"2021-12-31","value":5.07},"#390":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2021-01-01","end":"2021-12-31","value":67000000},"#391":{"kind":"computed","op":"product","terms":[{"ref":"#389"},{"ref":"#390"}],"value":339690000},"#392":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":15,"unit":"USD/shares","start":"2021-01-01","end":"2021-09-30","value":4.03},"#393":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":15,"unit":"shares","start":"2021-01-01","end":"2021-09-30","value":67000000},"#394":{"kind":"computed","op":"product","terms":[{"ref":"#392"},{"ref":"#393"}],"value":270010000},"#395":{"kind":"computed","op":"sum","terms":[{"ref":"#391"},{"ref":"#394","weight":-1}],"value":69680000},"#396":{"kind":"computed","op":"sum","terms":[{"ref":"#390","weight":4},{"ref":"#393","weight":-3}],"rule":"unaverage-quarter","value":67000000},"dilutedEps@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#395"},{"ref":"#396"}],"rule":"per-share-quarter","value":1.04},"dilutedEps@FY2021":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2021-01-01","end":"2021-12-31","value":5.07},"dilutedEps@2022Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":17,"unit":"USD/shares","start":"2022-01-01","end":"2022-03-31","value":2.21},"dilutedEps@2022Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":18,"unit":"USD/shares","start":"2022-04-01","end":"2022-06-30","value":1.35},"dilutedEps@2022Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2022-07-01","end":"2022-09-30","value":1.22},"#397":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":47,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":5.61},"#398":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":47,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":64000000},"#399":{"kind":"computed","op":"product","terms":[{"ref":"#397"},{"ref":"#398"}],"value":359040000},"#400":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2022-01-01","end":"2022-09-30","value":4.81},"#401":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2022-01-01","end":"2022-09-30","value":64000000},"#402":{"kind":"computed","op":"product","terms":[{"ref":"#400"},{"ref":"#401"}],"value":307840000},"#403":{"kind":"computed","op":"sum","terms":[{"ref":"#399"},{"ref":"#402","weight":-1}],"value":51200000},"#404":{"kind":"computed","op":"sum","terms":[{"ref":"#398","weight":4},{"ref":"#401","weight":-3}],"rule":"unaverage-quarter","value":64000000},"dilutedEps@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#403"},{"ref":"#404"}],"rule":"per-share-quarter","value":0.8},"dilutedEps@FY2022":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":47,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":5.61},"dilutedEps@2023Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2023-01-01","end":"2023-03-31","value":2.17},"dilutedEps@2023Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":21,"unit":"USD/shares","start":"2023-04-01","end":"2023-06-30","value":1.38},"dilutedEps@2023Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2023-07-01","end":"2023-09-30","value":1.63},"#405":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":27,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":6.56},"#406":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":27,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":57000000},"#407":{"kind":"computed","op":"product","terms":[{"ref":"#405"},{"ref":"#406"}],"value":373920000},"#408":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2023-01-01","end":"2023-09-30","value":5.2},"#409":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2023-01-01","end":"2023-09-30","value":59000000},"#410":{"kind":"computed","op":"product","terms":[{"ref":"#408"},{"ref":"#409"}],"value":306800000},"#411":{"kind":"computed","op":"sum","terms":[{"ref":"#407"},{"ref":"#410","weight":-1}],"value":67120000},"#412":{"kind":"computed","op":"sum","terms":[{"ref":"#406","weight":4},{"ref":"#409","weight":-3}],"rule":"unaverage-quarter","value":51000000},"dilutedEps@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#411"},{"ref":"#412"}],"rule":"per-share-quarter","value":1.316078431372549},"dilutedEps@FY2023":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":27,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":6.56},"dilutedEps@2024Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":48,"unit":"USD/shares","start":"2024-01-01","end":"2024-03-31","value":1.78},"dilutedEps@2024Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":49,"unit":"USD/shares","start":"2024-04-01","end":"2024-06-30","value":1.2},"dilutedEps@2024Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":28,"unit":"USD/shares","start":"2024-07-01","end":"2024-09-30","value":0.89},"#413":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":27,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":3.43},"#414":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":27,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":50000000},"#415":{"kind":"computed","op":"product","terms":[{"ref":"#413"},{"ref":"#414"}],"value":171500000},"#416":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":28,"unit":"USD/shares","start":"2024-01-01","end":"2024-09-30","value":3.87},"#417":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":28,"unit":"shares","start":"2024-01-01","end":"2024-09-30","value":51000000},"#418":{"kind":"computed","op":"product","terms":[{"ref":"#416"},{"ref":"#417"}],"value":197370000},"#419":{"kind":"computed","op":"sum","terms":[{"ref":"#415"},{"ref":"#418","weight":-1}],"value":-25870000},"#420":{"kind":"computed","op":"sum","terms":[{"ref":"#414","weight":4},{"ref":"#417","weight":-3}],"rule":"unaverage-quarter","value":47000000},"dilutedEps@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#419"},{"ref":"#420"}],"rule":"per-share-quarter","value":-0.5504255319148936},"dilutedEps@FY2024":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":27,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":3.43},"dilutedEps@2025Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2025-01-01","end":"2025-03-31","value":1.71},"dilutedEps@2025Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":30,"unit":"USD/shares","start":"2025-04-01","end":"2025-06-30","value":0.77},"dilutedEps@2025Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":28,"unit":"USD/shares","start":"2025-07-01","end":"2025-09-30","value":0.7},"#421":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":27,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":3.2},"#422":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":27,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":49000000},"#423":{"kind":"computed","op":"product","terms":[{"ref":"#421"},{"ref":"#422"}],"value":156800000},"#424":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":28,"unit":"USD/shares","start":"2025-01-01","end":"2025-09-30","value":3.19},"#425":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":28,"unit":"shares","start":"2025-01-01","end":"2025-09-30","value":49000000},"#426":{"kind":"computed","op":"product","terms":[{"ref":"#424"},{"ref":"#425"}],"value":156310000},"#427":{"kind":"computed","op":"sum","terms":[{"ref":"#423"},{"ref":"#426","weight":-1}],"value":490000},"#428":{"kind":"computed","op":"sum","terms":[{"ref":"#422","weight":4},{"ref":"#425","weight":-3}],"rule":"unaverage-quarter","value":49000000},"dilutedEps@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#427"},{"ref":"#428"}],"rule":"per-share-quarter","value":0.01},"dilutedEps@FY2025":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":27,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":3.2},"dilutedEps@2026Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2026-01-01","end":"2026-03-31","value":1.9},"dilutedEps@2026Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":30,"unit":"USD/shares","start":"2026-04-01","end":"2026-06-30","value":1.15},"cash@FY2012":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":23,"unit":"USD","end":"2012-12-31","value":63749000},"cash@2013Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":31,"unit":"USD","end":"2013-03-31","value":86111000},"cash@2013Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":32,"unit":"USD","end":"2013-06-30","value":252465000},"cash@2013Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":33,"unit":"USD","end":"2013-09-30","value":112161000},"cash@2013Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":24,"unit":"USD","end":"2013-12-31","value":94356000},"cash@FY2013":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":24,"unit":"USD","end":"2013-12-31","value":94356000},"cash@2014Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":34,"unit":"USD","end":"2014-03-31","value":122601000},"cash@2014Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":35,"unit":"USD","end":"2014-06-30","value":100288000},"cash@2014Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":36,"unit":"USD","end":"2014-09-30","value":97952000},"cash@2014Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":26,"unit":"USD","end":"2014-12-31","value":134000000},"cash@FY2014":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":26,"unit":"USD","end":"2014-12-31","value":134000000},"cash@2015Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":37,"unit":"USD","end":"2015-03-31","value":104401000},"cash@2015Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":38,"unit":"USD","end":"2015-06-30","value":128413000},"cash@2015Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":39,"unit":"USD","end":"2015-09-30","value":146315000},"cash@2015Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":26,"unit":"USD","end":"2015-12-31","value":166000000},"cash@FY2015":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":26,"unit":"USD","end":"2015-12-31","value":166000000},"cash@2016Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":40,"unit":"USD","end":"2016-03-31","value":195938000},"cash@2016Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":41,"unit":"USD","end":"2016-06-30","value":166664000},"cash@2016Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":42,"unit":"USD","end":"2016-09-30","value":160558000},"cash@2016Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":26,"unit":"USD","end":"2016-12-31","value":184000000},"cash@FY2016":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":26,"unit":"USD","end":"2016-12-31","value":184000000},"cash@2017Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":40,"unit":"USD","end":"2017-03-31","value":216054000},"cash@2017Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":41,"unit":"USD","end":"2017-06-30","value":233883000},"cash@2017Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":42,"unit":"USD","end":"2017-09-30","value":263527000},"cash@2017Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2017-12-31","value":336000000},"cash@FY2017":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2017-12-31","value":336000000},"cash@2018Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":43,"unit":"USD","end":"2018-03-31","value":330000000},"cash@2018Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2018-06-30","value":202000000},"cash@2018Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2018-09-30","value":237000000},"cash@2018Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2018-12-31","value":228000000},"cash@FY2018":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2018-12-31","value":228000000},"cash@2019Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":46,"unit":"USD","end":"2019-03-31","value":251000000},"cash@2019Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":44,"unit":"USD","end":"2019-06-30","value":219000000},"cash@2019Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":45,"unit":"USD","end":"2019-09-30","value":216000000},"cash@2019Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2019-12-31","value":213000000},"cash@FY2019":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2019-12-31","value":213000000},"cash@2020Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":5,"unit":"USD","end":"2020-03-31","value":521000000},"cash@2020Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":6,"unit":"USD","end":"2020-06-30","value":637000000},"cash@2020Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":7,"unit":"USD","end":"2020-09-30","value":563000000},"cash@2020Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":8,"unit":"USD","end":"2020-12-31","value":301000000},"cash@FY2020":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":8,"unit":"USD","end":"2020-12-31","value":301000000},"cash@2021Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":9,"unit":"USD","end":"2021-03-31","value":500000000},"cash@2021Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":10,"unit":"USD","end":"2021-06-30","value":464000000},"cash@2021Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":11,"unit":"USD","end":"2021-09-30","value":525000000},"cash@2021Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":12,"unit":"USD","end":"2021-12-31","value":612000000},"cash@FY2021":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":12,"unit":"USD","end":"2021-12-31","value":612000000},"cash@2022Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":13,"unit":"USD","end":"2022-03-31","value":235000000},"cash@2022Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":14,"unit":"USD","end":"2022-06-30","value":336000000},"cash@2022Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":15,"unit":"USD","end":"2022-09-30","value":454000000},"cash@2022Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":16,"unit":"USD","end":"2022-12-31","value":354000000},"cash@FY2022":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":16,"unit":"USD","end":"2022-12-31","value":354000000},"cash@2023Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":17,"unit":"USD","end":"2023-03-31","value":707000000},"cash@2023Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":18,"unit":"USD","end":"2023-06-30","value":482000000},"cash@2023Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":19,"unit":"USD","end":"2023-09-30","value":170000000},"cash@2023Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":47,"unit":"USD","end":"2023-12-31","value":287000000},"cash@FY2023":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":47,"unit":"USD","end":"2023-12-31","value":287000000},"cash@2024Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":20,"unit":"USD","end":"2024-03-31","value":298000000},"cash@2024Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":21,"unit":"USD","end":"2024-06-30","value":177000000},"cash@2024Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":22,"unit":"USD","end":"2024-09-30","value":251000000},"cash@2024Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":27,"unit":"USD","end":"2024-12-31","value":360000000},"cash@FY2024":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":27,"unit":"USD","end":"2024-12-31","value":360000000},"cash@2025Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":48,"unit":"USD","end":"2025-03-31","value":349000000},"cash@2025Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":49,"unit":"USD","end":"2025-06-30","value":407000000},"cash@2025Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":28,"unit":"USD","end":"2025-09-30","value":321000000},"cash@2025Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":30,"unit":"USD","end":"2025-12-31","value":287000000},"cash@FY2025":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":30,"unit":"USD","end":"2025-12-31","value":287000000},"cash@2026Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":29,"unit":"USD","end":"2026-03-31","value":340000000},"cash@2026Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":30,"unit":"USD","end":"2026-06-30","value":358000000},"currentAssets@2013Q4":{"kind":"filed","concept":"AssetsCurrent","filing":25,"unit":"USD","end":"2013-12-31","value":898546000},"currentAssets@FY2013":{"kind":"filed","concept":"AssetsCurrent","filing":25,"unit":"USD","end":"2013-12-31","value":898546000},"currentAssets@2014Q1":{"kind":"filed","concept":"AssetsCurrent","filing":31,"unit":"USD","end":"2014-03-31","value":822954000},"currentAssets@2014Q2":{"kind":"filed","concept":"AssetsCurrent","filing":32,"unit":"USD","end":"2014-06-30","value":806018000},"currentAssets@2014Q3":{"kind":"filed","concept":"AssetsCurrent","filing":33,"unit":"USD","end":"2014-09-30","value":857487000},"currentAssets@2014Q4":{"kind":"filed","concept":"AssetsCurrent","filing":23,"unit":"USD","end":"2014-12-31","value":1824338000},"currentAssets@FY2014":{"kind":"filed","concept":"AssetsCurrent","filing":23,"unit":"USD","end":"2014-12-31","value":1824338000},"currentAssets@2015Q1":{"kind":"filed","concept":"AssetsCurrent","filing":34,"unit":"USD","end":"2015-03-31","value":1066548000},"currentAssets@2015Q2":{"kind":"filed","concept":"AssetsCurrent","filing":35,"unit":"USD","end":"2015-06-30","value":1020322000},"currentAssets@2015Q3":{"kind":"filed","concept":"AssetsCurrent","filing":36,"unit":"USD","end":"2015-09-30","value":1065874000},"currentAssets@2015Q4":{"kind":"filed","concept":"AssetsCurrent","filing":24,"unit":"USD","end":"2015-12-31","value":1568164000},"currentAssets@FY2015":{"kind":"filed","concept":"AssetsCurrent","filing":24,"unit":"USD","end":"2015-12-31","value":1568164000},"currentAssets@2016Q1":{"kind":"filed","concept":"AssetsCurrent","filing":37,"unit":"USD","end":"2016-03-31","value":1248419000},"currentAssets@2016Q2":{"kind":"filed","concept":"AssetsCurrent","filing":38,"unit":"USD","end":"2016-06-30","value":1151435000},"currentAssets@2016Q3":{"kind":"filed","concept":"AssetsCurrent","filing":39,"unit":"USD","end":"2016-09-30","value":1044167000},"currentAssets@2016Q4":{"kind":"filed","concept":"AssetsCurrent","filing":26,"unit":"USD","end":"2016-12-31","value":1535000000},"currentAssets@FY2016":{"kind":"filed","concept":"AssetsCurrent","filing":26,"unit":"USD","end":"2016-12-31","value":1535000000},"currentAssets@2017Q1":{"kind":"filed","concept":"AssetsCurrent","filing":40,"unit":"USD","end":"2017-03-31","value":1308620000},"currentAssets@2017Q2":{"kind":"filed","concept":"AssetsCurrent","filing":41,"unit":"USD","end":"2017-06-30","value":1176969000},"currentAssets@2017Q3":{"kind":"filed","concept":"AssetsCurrent","filing":42,"unit":"USD","end":"2017-09-30","value":1233558000},"currentAssets@2017Q4":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":1991000000},"currentAssets@FY2017":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":1991000000},"currentAssets@2018Q1":{"kind":"filed","concept":"AssetsCurrent","filing":43,"unit":"USD","end":"2018-03-31","value":1419000000},"currentAssets@2018Q2":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2018-06-30","value":1249000000},"currentAssets@2018Q3":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2018-09-30","value":1337000000},"currentAssets@2018Q4":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2018-12-31","value":1646000000},"currentAssets@FY2018":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2018-12-31","value":1646000000},"currentAssets@2019Q1":{"kind":"filed","concept":"AssetsCurrent","filing":46,"unit":"USD","end":"2019-03-31","value":1494000000},"currentAssets@2019Q2":{"kind":"filed","concept":"AssetsCurrent","filing":44,"unit":"USD","end":"2019-06-30","value":1455000000},"currentAssets@2019Q3":{"kind":"filed","concept":"AssetsCurrent","filing":45,"unit":"USD","end":"2019-09-30","value":1375000000},"currentAssets@2019Q4":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2019-12-31","value":1871000000},"currentAssets@FY2019":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2019-12-31","value":1871000000},"currentAssets@2020Q1":{"kind":"filed","concept":"AssetsCurrent","filing":5,"unit":"USD","end":"2020-03-31","value":1892000000},"currentAssets@2020Q2":{"kind":"filed","concept":"AssetsCurrent","filing":6,"unit":"USD","end":"2020-06-30","value":1935000000},"currentAssets@2020Q3":{"kind":"filed","concept":"AssetsCurrent","filing":7,"unit":"USD","end":"2020-09-30","value":1979000000},"currentAssets@2020Q4":{"kind":"filed","concept":"AssetsCurrent","filing":8,"unit":"USD","end":"2020-12-31","value":2160000000},"currentAssets@FY2020":{"kind":"filed","concept":"AssetsCurrent","filing":8,"unit":"USD","end":"2020-12-31","value":2160000000},"currentAssets@2021Q1":{"kind":"filed","concept":"AssetsCurrent","filing":9,"unit":"USD","end":"2021-03-31","value":2160000000},"currentAssets@2021Q2":{"kind":"filed","concept":"AssetsCurrent","filing":10,"unit":"USD","end":"2021-06-30","value":2084000000},"currentAssets@2021Q3":{"kind":"filed","concept":"AssetsCurrent","filing":11,"unit":"USD","end":"2021-09-30","value":2201000000},"currentAssets@2021Q4":{"kind":"filed","concept":"AssetsCurrent","filing":12,"unit":"USD","end":"2021-12-31","value":2439000000},"currentAssets@FY2021":{"kind":"filed","concept":"AssetsCurrent","filing":12,"unit":"USD","end":"2021-12-31","value":2439000000},"currentAssets@2022Q1":{"kind":"filed","concept":"AssetsCurrent","filing":13,"unit":"USD","end":"2022-03-31","value":2093000000},"currentAssets@2022Q2":{"kind":"filed","concept":"AssetsCurrent","filing":14,"unit":"USD","end":"2022-06-30","value":1957000000},"currentAssets@2022Q3":{"kind":"filed","concept":"AssetsCurrent","filing":15,"unit":"USD","end":"2022-09-30","value":1965000000},"currentAssets@2022Q4":{"kind":"filed","concept":"AssetsCurrent","filing":16,"unit":"USD","end":"2022-12-31","value":2326000000},"currentAssets@FY2022":{"kind":"filed","concept":"AssetsCurrent","filing":16,"unit":"USD","end":"2022-12-31","value":2326000000},"currentAssets@2023Q1":{"kind":"filed","concept":"AssetsCurrent","filing":17,"unit":"USD","end":"2023-03-31","value":2629000000},"currentAssets@2023Q2":{"kind":"filed","concept":"AssetsCurrent","filing":18,"unit":"USD","end":"2023-06-30","value":2177000000},"currentAssets@2023Q3":{"kind":"filed","concept":"AssetsCurrent","filing":19,"unit":"USD","end":"2023-09-30","value":1853000000},"currentAssets@2023Q4":{"kind":"filed","concept":"AssetsCurrent","filing":47,"unit":"USD","end":"2023-12-31","value":2578000000},"currentAssets@FY2023":{"kind":"filed","concept":"AssetsCurrent","filing":47,"unit":"USD","end":"2023-12-31","value":2578000000},"currentAssets@2024Q1":{"kind":"filed","concept":"AssetsCurrent","filing":20,"unit":"USD","end":"2024-03-31","value":2840000000},"currentAssets@2024Q2":{"kind":"filed","concept":"AssetsCurrent","filing":21,"unit":"USD","end":"2024-06-30","value":2566000000},"currentAssets@2024Q3":{"kind":"filed","concept":"AssetsCurrent","filing":22,"unit":"USD","end":"2024-09-30","value":2605000000},"currentAssets@2024Q4":{"kind":"filed","concept":"AssetsCurrent","filing":27,"unit":"USD","end":"2024-12-31","value":3180000000},"currentAssets@FY2024":{"kind":"filed","concept":"AssetsCurrent","filing":27,"unit":"USD","end":"2024-12-31","value":3180000000},"currentAssets@2025Q1":{"kind":"filed","concept":"AssetsCurrent","filing":48,"unit":"USD","end":"2025-03-31","value":2857000000},"currentAssets@2025Q2":{"kind":"filed","concept":"AssetsCurrent","filing":49,"unit":"USD","end":"2025-06-30","value":2762000000},"currentAssets@2025Q3":{"kind":"filed","concept":"AssetsCurrent","filing":28,"unit":"USD","end":"2025-09-30","value":2498000000},"currentAssets@2025Q4":{"kind":"filed","concept":"AssetsCurrent","filing":30,"unit":"USD","end":"2025-12-31","value":2868000000},"currentAssets@FY2025":{"kind":"filed","concept":"AssetsCurrent","filing":30,"unit":"USD","end":"2025-12-31","value":2868000000},"currentAssets@2026Q1":{"kind":"filed","concept":"AssetsCurrent","filing":29,"unit":"USD","end":"2026-03-31","value":2484000000},"currentAssets@2026Q2":{"kind":"filed","concept":"AssetsCurrent","filing":30,"unit":"USD","end":"2026-06-30","value":2384000000},"totalAssets@2018Q4":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2018-12-31","value":2435000000},"totalAssets@FY2018":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2018-12-31","value":2435000000},"totalAssets@2013Q4":{"kind":"filed","concept":"Assets","filing":25,"unit":"USD","end":"2013-12-31","value":1434738000},"totalAssets@FY2013":{"kind":"filed","concept":"Assets","filing":25,"unit":"USD","end":"2013-12-31","value":1434738000},"totalAssets@2014Q1":{"kind":"filed","concept":"Assets","filing":31,"unit":"USD","end":"2014-03-31","value":1340427000},"totalAssets@2014Q2":{"kind":"filed","concept":"Assets","filing":32,"unit":"USD","end":"2014-06-30","value":1333048000},"totalAssets@2014Q3":{"kind":"filed","concept":"Assets","filing":33,"unit":"USD","end":"2014-09-30","value":1393305000},"totalAssets@2014Q4":{"kind":"filed","concept":"Assets","filing":23,"unit":"USD","end":"2014-12-31","value":2340580000},"totalAssets@FY2014":{"kind":"filed","concept":"Assets","filing":23,"unit":"USD","end":"2014-12-31","value":2340580000},"totalAssets@2015Q1":{"kind":"filed","concept":"Assets","filing":34,"unit":"USD","end":"2015-03-31","value":1620215000},"totalAssets@2015Q2":{"kind":"filed","concept":"Assets","filing":35,"unit":"USD","end":"2015-06-30","value":1557045000},"totalAssets@2015Q3":{"kind":"filed","concept":"Assets","filing":36,"unit":"USD","end":"2015-09-30","value":1609571000},"totalAssets@2015Q4":{"kind":"filed","concept":"Assets","filing":24,"unit":"USD","end":"2015-12-31","value":2092449000},"totalAssets@FY2015":{"kind":"filed","concept":"Assets","filing":24,"unit":"USD","end":"2015-12-31","value":2092449000},"totalAssets@2016Q1":{"kind":"filed","concept":"Assets","filing":37,"unit":"USD","end":"2016-03-31","value":1781556000},"totalAssets@2016Q2":{"kind":"filed","concept":"Assets","filing":38,"unit":"USD","end":"2016-06-30","value":1696476000},"totalAssets@2016Q3":{"kind":"filed","concept":"Assets","filing":39,"unit":"USD","end":"2016-09-30","value":1600326000},"totalAssets@2016Q4":{"kind":"filed","concept":"Assets","filing":26,"unit":"USD","end":"2016-12-31","value":2095000000},"totalAssets@FY2016":{"kind":"filed","concept":"Assets","filing":26,"unit":"USD","end":"2016-12-31","value":2095000000},"totalAssets@2017Q1":{"kind":"filed","concept":"Assets","filing":40,"unit":"USD","end":"2017-03-31","value":1872672000},"totalAssets@2017Q2":{"kind":"filed","concept":"Assets","filing":41,"unit":"USD","end":"2017-06-30","value":1758695000},"totalAssets@2017Q3":{"kind":"filed","concept":"Assets","filing":42,"unit":"USD","end":"2017-09-30","value":1836925000},"totalAssets@2017Q4":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2017-12-31","value":2593000000},"totalAssets@FY2017":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2017-12-31","value":2593000000},"totalAssets@2018Q1":{"kind":"filed","concept":"Assets","filing":43,"unit":"USD","end":"2018-03-31","value":2047000000},"totalAssets@2018Q2":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2018-06-30","value":2015000000},"totalAssets@2018Q3":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2018-09-30","value":2104000000},"totalAssets@2019Q1":{"kind":"filed","concept":"Assets","filing":46,"unit":"USD","end":"2019-03-31","value":2345000000},"totalAssets@2019Q2":{"kind":"filed","concept":"Assets","filing":44,"unit":"USD","end":"2019-06-30","value":2318000000},"totalAssets@2019Q3":{"kind":"filed","concept":"Assets","filing":45,"unit":"USD","end":"2019-09-30","value":2245000000},"totalAssets@2019Q4":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2019-12-31","value":2748000000},"totalAssets@FY2019":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2019-12-31","value":2748000000},"totalAssets@2020Q1":{"kind":"filed","concept":"Assets","filing":5,"unit":"USD","end":"2020-03-31","value":2765000000},"totalAssets@2020Q2":{"kind":"filed","concept":"Assets","filing":6,"unit":"USD","end":"2020-06-30","value":2802000000},"totalAssets@2020Q3":{"kind":"filed","concept":"Assets","filing":7,"unit":"USD","end":"2020-09-30","value":2867000000},"totalAssets@2020Q4":{"kind":"filed","concept":"Assets","filing":8,"unit":"USD","end":"2020-12-31","value":3043000000},"totalAssets@FY2020":{"kind":"filed","concept":"Assets","filing":8,"unit":"USD","end":"2020-12-31","value":3043000000},"totalAssets@2021Q1":{"kind":"filed","concept":"Assets","filing":9,"unit":"USD","end":"2021-03-31","value":3005000000},"totalAssets@2021Q2":{"kind":"filed","concept":"Assets","filing":10,"unit":"USD","end":"2021-06-30","value":2978000000},"totalAssets@2021Q3":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2021-09-30","value":3069000000},"totalAssets@2021Q4":{"kind":"filed","concept":"Assets","filing":12,"unit":"USD","end":"2021-12-31","value":3309000000},"totalAssets@FY2021":{"kind":"filed","concept":"Assets","filing":12,"unit":"USD","end":"2021-12-31","value":3309000000},"totalAssets@2022Q1":{"kind":"filed","concept":"Assets","filing":13,"unit":"USD","end":"2022-03-31","value":3204000000},"totalAssets@2022Q2":{"kind":"filed","concept":"Assets","filing":14,"unit":"USD","end":"2022-06-30","value":3044000000},"totalAssets@2022Q3":{"kind":"filed","concept":"Assets","filing":15,"unit":"USD","end":"2022-09-30","value":3079000000},"totalAssets@2022Q4":{"kind":"filed","concept":"Assets","filing":16,"unit":"USD","end":"2022-12-31","value":3443000000},"totalAssets@FY2022":{"kind":"filed","concept":"Assets","filing":16,"unit":"USD","end":"2022-12-31","value":3443000000},"totalAssets@2023Q1":{"kind":"filed","concept":"Assets","filing":17,"unit":"USD","end":"2023-03-31","value":3736000000},"totalAssets@2023Q2":{"kind":"filed","concept":"Assets","filing":18,"unit":"USD","end":"2023-06-30","value":3290000000},"totalAssets@2023Q3":{"kind":"filed","concept":"Assets","filing":19,"unit":"USD","end":"2023-09-30","value":2966000000},"totalAssets@2023Q4":{"kind":"filed","concept":"Assets","filing":47,"unit":"USD","end":"2023-12-31","value":3693000000},"totalAssets@FY2023":{"kind":"filed","concept":"Assets","filing":47,"unit":"USD","end":"2023-12-31","value":3693000000},"totalAssets@2024Q1":{"kind":"filed","concept":"Assets","filing":20,"unit":"USD","end":"2024-03-31","value":3968000000},"totalAssets@2024Q2":{"kind":"filed","concept":"Assets","filing":21,"unit":"USD","end":"2024-06-30","value":3703000000},"totalAssets@2024Q3":{"kind":"filed","concept":"Assets","filing":22,"unit":"USD","end":"2024-09-30","value":3729000000},"totalAssets@2024Q4":{"kind":"filed","concept":"Assets","filing":27,"unit":"USD","end":"2024-12-31","value":4119000000},"totalAssets@FY2024":{"kind":"filed","concept":"Assets","filing":27,"unit":"USD","end":"2024-12-31","value":4119000000},"totalAssets@2025Q1":{"kind":"filed","concept":"Assets","filing":48,"unit":"USD","end":"2025-03-31","value":3775000000},"totalAssets@2025Q2":{"kind":"filed","concept":"Assets","filing":49,"unit":"USD","end":"2025-06-30","value":3688000000},"totalAssets@2025Q3":{"kind":"filed","concept":"Assets","filing":28,"unit":"USD","end":"2025-09-30","value":3425000000},"totalAssets@2025Q4":{"kind":"filed","concept":"Assets","filing":30,"unit":"USD","end":"2025-12-31","value":3797000000},"totalAssets@FY2025":{"kind":"filed","concept":"Assets","filing":30,"unit":"USD","end":"2025-12-31","value":3797000000},"totalAssets@2026Q1":{"kind":"filed","concept":"Assets","filing":29,"unit":"USD","end":"2026-03-31","value":3420000000},"totalAssets@2026Q2":{"kind":"filed","concept":"Assets","filing":30,"unit":"USD","end":"2026-06-30","value":3346000000},"currentLiabilities@2013Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":25,"unit":"USD","end":"2013-12-31","value":833485000},"currentLiabilities@FY2013":{"kind":"filed","concept":"LiabilitiesCurrent","filing":25,"unit":"USD","end":"2013-12-31","value":833485000},"currentLiabilities@2014Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":31,"unit":"USD","end":"2014-03-31","value":729193000},"currentLiabilities@2014Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":32,"unit":"USD","end":"2014-06-30","value":735690000},"currentLiabilities@2014Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":33,"unit":"USD","end":"2014-09-30","value":840214000},"currentLiabilities@2014Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":23,"unit":"USD","end":"2014-12-31","value":1703048000},"currentLiabilities@FY2014":{"kind":"filed","concept":"LiabilitiesCurrent","filing":23,"unit":"USD","end":"2014-12-31","value":1703048000},"currentLiabilities@2015Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":34,"unit":"USD","end":"2015-03-31","value":1051384000},"currentLiabilities@2015Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":35,"unit":"USD","end":"2015-06-30","value":969594000},"currentLiabilities@2015Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":36,"unit":"USD","end":"2015-09-30","value":1011464000},"currentLiabilities@2015Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":24,"unit":"USD","end":"2015-12-31","value":1455736000},"currentLiabilities@FY2015":{"kind":"filed","concept":"LiabilitiesCurrent","filing":24,"unit":"USD","end":"2015-12-31","value":1455736000},"currentLiabilities@2016Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":37,"unit":"USD","end":"2016-03-31","value":1117617000},"currentLiabilities@2016Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":38,"unit":"USD","end":"2016-06-30","value":1021911000},"currentLiabilities@2016Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":39,"unit":"USD","end":"2016-09-30","value":938509000},"currentLiabilities@2016Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":26,"unit":"USD","end":"2016-12-31","value":1379000000},"currentLiabilities@FY2016":{"kind":"filed","concept":"LiabilitiesCurrent","filing":26,"unit":"USD","end":"2016-12-31","value":1379000000},"currentLiabilities@2017Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":40,"unit":"USD","end":"2017-03-31","value":1148751000},"currentLiabilities@2017Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":41,"unit":"USD","end":"2017-06-30","value":1008288000},"currentLiabilities@2017Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":42,"unit":"USD","end":"2017-09-30","value":1046716000},"currentLiabilities@2017Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":1757000000},"currentLiabilities@FY2017":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":1757000000},"currentLiabilities@2018Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":43,"unit":"USD","end":"2018-03-31","value":1172000000},"currentLiabilities@2018Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2018-06-30","value":1061000000},"currentLiabilities@2018Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2018-09-30","value":1111000000},"currentLiabilities@2018Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2018-12-31","value":1425000000},"currentLiabilities@FY2018":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2018-12-31","value":1425000000},"currentLiabilities@2019Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":46,"unit":"USD","end":"2019-03-31","value":1268000000},"currentLiabilities@2019Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":44,"unit":"USD","end":"2019-06-30","value":1219000000},"currentLiabilities@2019Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":45,"unit":"USD","end":"2019-09-30","value":1122000000},"currentLiabilities@2019Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2019-12-31","value":1643000000},"currentLiabilities@FY2019":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2019-12-31","value":1643000000},"currentLiabilities@2020Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":5,"unit":"USD","end":"2020-03-31","value":1608000000},"currentLiabilities@2020Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":6,"unit":"USD","end":"2020-06-30","value":1571000000},"currentLiabilities@2020Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":7,"unit":"USD","end":"2020-09-30","value":1637000000},"currentLiabilities@2020Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":8,"unit":"USD","end":"2020-12-31","value":1870000000},"currentLiabilities@FY2020":{"kind":"filed","concept":"LiabilitiesCurrent","filing":8,"unit":"USD","end":"2020-12-31","value":1870000000},"currentLiabilities@2021Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":9,"unit":"USD","end":"2021-03-31","value":1640000000},"currentLiabilities@2021Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":10,"unit":"USD","end":"2021-06-30","value":1530000000},"currentLiabilities@2021Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":11,"unit":"USD","end":"2021-09-30","value":1556000000},"currentLiabilities@2021Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":12,"unit":"USD","end":"2021-12-31","value":1739000000},"currentLiabilities@FY2021":{"kind":"filed","concept":"LiabilitiesCurrent","filing":12,"unit":"USD","end":"2021-12-31","value":1739000000},"currentLiabilities@2022Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":13,"unit":"USD","end":"2022-03-31","value":1788000000},"currentLiabilities@2022Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":14,"unit":"USD","end":"2022-06-30","value":1583000000},"currentLiabilities@2022Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":15,"unit":"USD","end":"2022-09-30","value":1521000000},"currentLiabilities@2022Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":16,"unit":"USD","end":"2022-12-31","value":1988000000},"currentLiabilities@FY2022":{"kind":"filed","concept":"LiabilitiesCurrent","filing":16,"unit":"USD","end":"2022-12-31","value":1988000000},"currentLiabilities@2023Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":17,"unit":"USD","end":"2023-03-31","value":2235000000},"currentLiabilities@2023Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":18,"unit":"USD","end":"2023-06-30","value":1707000000},"currentLiabilities@2023Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":19,"unit":"USD","end":"2023-09-30","value":1703000000},"currentLiabilities@2023Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":47,"unit":"USD","end":"2023-12-31","value":2463000000},"currentLiabilities@FY2023":{"kind":"filed","concept":"LiabilitiesCurrent","filing":47,"unit":"USD","end":"2023-12-31","value":2463000000},"currentLiabilities@2024Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":20,"unit":"USD","end":"2024-03-31","value":2669000000},"currentLiabilities@2024Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":21,"unit":"USD","end":"2024-06-30","value":2463000000},"currentLiabilities@2024Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":22,"unit":"USD","end":"2024-09-30","value":2440000000},"currentLiabilities@2024Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":27,"unit":"USD","end":"2024-12-31","value":2981000000},"currentLiabilities@FY2024":{"kind":"filed","concept":"LiabilitiesCurrent","filing":27,"unit":"USD","end":"2024-12-31","value":2981000000},"currentLiabilities@2025Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":48,"unit":"USD","end":"2025-03-31","value":2646000000},"currentLiabilities@2025Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":49,"unit":"USD","end":"2025-06-30","value":2508000000},"currentLiabilities@2025Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":28,"unit":"USD","end":"2025-09-30","value":2249000000},"currentLiabilities@2025Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":30,"unit":"USD","end":"2025-12-31","value":2637000000},"currentLiabilities@FY2025":{"kind":"filed","concept":"LiabilitiesCurrent","filing":30,"unit":"USD","end":"2025-12-31","value":2637000000},"currentLiabilities@2026Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":29,"unit":"USD","end":"2026-03-31","value":2226000000},"currentLiabilities@2026Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":30,"unit":"USD","end":"2026-06-30","value":2109000000},"totalLiabilities@2013Q4":{"kind":"filed","concept":"Liabilities","filing":25,"unit":"USD","end":"2013-12-31","value":1705100000},"totalLiabilities@FY2013":{"kind":"filed","concept":"Liabilities","filing":25,"unit":"USD","end":"2013-12-31","value":1705100000},"totalLiabilities@2014Q1":{"kind":"filed","concept":"Liabilities","filing":31,"unit":"USD","end":"2014-03-31","value":1386551000},"totalLiabilities@2014Q2":{"kind":"filed","concept":"Liabilities","filing":32,"unit":"USD","end":"2014-06-30","value":1369707000},"totalLiabilities@2014Q3":{"kind":"filed","concept":"Liabilities","filing":33,"unit":"USD","end":"2014-09-30","value":1442218000},"totalLiabilities@2014Q4":{"kind":"filed","concept":"Liabilities","filing":23,"unit":"USD","end":"2014-12-31","value":2366339000},"totalLiabilities@FY2014":{"kind":"filed","concept":"Liabilities","filing":23,"unit":"USD","end":"2014-12-31","value":2366339000},"totalLiabilities@2015Q1":{"kind":"filed","concept":"Liabilities","filing":34,"unit":"USD","end":"2015-03-31","value":1635314000},"totalLiabilities@2015Q2":{"kind":"filed","concept":"Liabilities","filing":35,"unit":"USD","end":"2015-06-30","value":1564987000},"totalLiabilities@2015Q3":{"kind":"filed","concept":"Liabilities","filing":36,"unit":"USD","end":"2015-09-30","value":1623670000},"totalLiabilities@2015Q4":{"kind":"filed","concept":"Liabilities","filing":24,"unit":"USD","end":"2015-12-31","value":2084368000},"totalLiabilities@FY2015":{"kind":"filed","concept":"Liabilities","filing":24,"unit":"USD","end":"2015-12-31","value":2084368000},"totalLiabilities@2016Q1":{"kind":"filed","concept":"Liabilities","filing":37,"unit":"USD","end":"2016-03-31","value":1754814000},"totalLiabilities@2016Q2":{"kind":"filed","concept":"Liabilities","filing":38,"unit":"USD","end":"2016-06-30","value":1663013000},"totalLiabilities@2016Q3":{"kind":"filed","concept":"Liabilities","filing":39,"unit":"USD","end":"2016-09-30","value":1571411000},"totalLiabilities@2016Q4":{"kind":"filed","concept":"Liabilities","filing":26,"unit":"USD","end":"2016-12-31","value":2060000000},"totalLiabilities@FY2016":{"kind":"filed","concept":"Liabilities","filing":26,"unit":"USD","end":"2016-12-31","value":2060000000},"totalLiabilities@2017Q1":{"kind":"filed","concept":"Liabilities","filing":40,"unit":"USD","end":"2017-03-31","value":1830125000},"totalLiabilities@2017Q2":{"kind":"filed","concept":"Liabilities","filing":41,"unit":"USD","end":"2017-06-30","value":1667182000},"totalLiabilities@2017Q3":{"kind":"filed","concept":"Liabilities","filing":42,"unit":"USD","end":"2017-09-30","value":1705066000},"totalLiabilities@2017Q4":{"kind":"filed","concept":"Liabilities","filing":0,"unit":"USD","end":"2017-12-31","value":2387000000},"totalLiabilities@FY2017":{"kind":"filed","concept":"Liabilities","filing":0,"unit":"USD","end":"2017-12-31","value":2387000000},"totalLiabilities@2018Q1":{"kind":"filed","concept":"Liabilities","filing":43,"unit":"USD","end":"2018-03-31","value":1785000000},"totalLiabilities@2018Q2":{"kind":"filed","concept":"Liabilities","filing":1,"unit":"USD","end":"2018-06-30","value":1706000000},"totalLiabilities@2018Q3":{"kind":"filed","concept":"Liabilities","filing":2,"unit":"USD","end":"2018-09-30","value":1754000000},"totalLiabilities@2018Q4":{"kind":"filed","concept":"Liabilities","filing":3,"unit":"USD","end":"2018-12-31","value":2060000000},"totalLiabilities@FY2018":{"kind":"filed","concept":"Liabilities","filing":3,"unit":"USD","end":"2018-12-31","value":2060000000},"totalLiabilities@2019Q1":{"kind":"filed","concept":"Liabilities","filing":46,"unit":"USD","end":"2019-03-31","value":1939000000},"totalLiabilities@2019Q2":{"kind":"filed","concept":"Liabilities","filing":44,"unit":"USD","end":"2019-06-30","value":1879000000},"totalLiabilities@2019Q3":{"kind":"filed","concept":"Liabilities","filing":45,"unit":"USD","end":"2019-09-30","value":1768000000},"totalLiabilities@2019Q4":{"kind":"filed","concept":"Liabilities","filing":4,"unit":"USD","end":"2019-12-31","value":2273000000},"totalLiabilities@FY2019":{"kind":"filed","concept":"Liabilities","filing":4,"unit":"USD","end":"2019-12-31","value":2273000000},"totalLiabilities@2020Q1":{"kind":"filed","concept":"Liabilities","filing":5,"unit":"USD","end":"2020-03-31","value":2232000000},"totalLiabilities@2020Q2":{"kind":"filed","concept":"Liabilities","filing":6,"unit":"USD","end":"2020-06-30","value":2186000000},"totalLiabilities@2020Q3":{"kind":"filed","concept":"Liabilities","filing":7,"unit":"USD","end":"2020-09-30","value":2247000000},"totalLiabilities@2020Q4":{"kind":"filed","concept":"Liabilities","filing":8,"unit":"USD","end":"2020-12-31","value":2436000000},"totalLiabilities@FY2020":{"kind":"filed","concept":"Liabilities","filing":8,"unit":"USD","end":"2020-12-31","value":2436000000},"totalLiabilities@2021Q1":{"kind":"filed","concept":"Liabilities","filing":9,"unit":"USD","end":"2021-03-31","value":2352000000},"totalLiabilities@2021Q2":{"kind":"filed","concept":"Liabilities","filing":10,"unit":"USD","end":"2021-06-30","value":2234000000},"totalLiabilities@2021Q3":{"kind":"filed","concept":"Liabilities","filing":11,"unit":"USD","end":"2021-09-30","value":2260000000},"totalLiabilities@2021Q4":{"kind":"filed","concept":"Liabilities","filing":12,"unit":"USD","end":"2021-12-31","value":2428000000},"totalLiabilities@FY2021":{"kind":"filed","concept":"Liabilities","filing":12,"unit":"USD","end":"2021-12-31","value":2428000000},"totalLiabilities@2022Q1":{"kind":"filed","concept":"Liabilities","filing":13,"unit":"USD","end":"2022-03-31","value":2509000000},"totalLiabilities@2022Q2":{"kind":"filed","concept":"Liabilities","filing":14,"unit":"USD","end":"2022-06-30","value":2281000000},"totalLiabilities@2022Q3":{"kind":"filed","concept":"Liabilities","filing":15,"unit":"USD","end":"2022-09-30","value":2223000000},"totalLiabilities@2022Q4":{"kind":"filed","concept":"Liabilities","filing":16,"unit":"USD","end":"2022-12-31","value":2668000000},"totalLiabilities@FY2022":{"kind":"filed","concept":"Liabilities","filing":16,"unit":"USD","end":"2022-12-31","value":2668000000},"totalLiabilities@2023Q1":{"kind":"filed","concept":"Liabilities","filing":17,"unit":"USD","end":"2023-03-31","value":2911000000},"totalLiabilities@2023Q2":{"kind":"filed","concept":"Liabilities","filing":18,"unit":"USD","end":"2023-06-30","value":2375000000},"totalLiabilities@2023Q3":{"kind":"filed","concept":"Liabilities","filing":19,"unit":"USD","end":"2023-09-30","value":2956000000},"totalLiabilities@2023Q4":{"kind":"filed","concept":"Liabilities","filing":47,"unit":"USD","end":"2023-12-31","value":3615000000},"totalLiabilities@FY2023":{"kind":"filed","concept":"Liabilities","filing":47,"unit":"USD","end":"2023-12-31","value":3615000000},"totalLiabilities@2024Q1":{"kind":"filed","concept":"Liabilities","filing":20,"unit":"USD","end":"2024-03-31","value":3825000000},"totalLiabilities@2024Q2":{"kind":"filed","concept":"Liabilities","filing":21,"unit":"USD","end":"2024-06-30","value":3603000000},"totalLiabilities@2024Q3":{"kind":"filed","concept":"Liabilities","filing":22,"unit":"USD","end":"2024-09-30","value":3600000000},"totalLiabilities@2024Q4":{"kind":"filed","concept":"Liabilities","filing":27,"unit":"USD","end":"2024-12-31","value":4050000000},"totalLiabilities@FY2024":{"kind":"filed","concept":"Liabilities","filing":27,"unit":"USD","end":"2024-12-31","value":4050000000},"totalLiabilities@2025Q1":{"kind":"filed","concept":"Liabilities","filing":48,"unit":"USD","end":"2025-03-31","value":3712000000},"totalLiabilities@2025Q2":{"kind":"filed","concept":"Liabilities","filing":49,"unit":"USD","end":"2025-06-30","value":3581000000},"totalLiabilities@2025Q3":{"kind":"filed","concept":"Liabilities","filing":28,"unit":"USD","end":"2025-09-30","value":3315000000},"totalLiabilities@2025Q4":{"kind":"filed","concept":"Liabilities","filing":30,"unit":"USD","end":"2025-12-31","value":3743000000},"totalLiabilities@FY2025":{"kind":"filed","concept":"Liabilities","filing":30,"unit":"USD","end":"2025-12-31","value":3743000000},"totalLiabilities@2026Q1":{"kind":"filed","concept":"Liabilities","filing":29,"unit":"USD","end":"2026-03-31","value":3337000000},"totalLiabilities@2026Q2":{"kind":"filed","concept":"Liabilities","filing":30,"unit":"USD","end":"2026-06-30","value":3221000000},"#429":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":3,"unit":"USD","end":"2018-12-31","value":391000000},"#430":{"kind":"filed","concept":"LongTermDebtCurrent","filing":3,"unit":"USD","end":"2018-12-31","value":22000000},"totalDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#429"},{"ref":"#430"}],"rule":"component-sum","value":413000000},"totalDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#429"},{"ref":"#430"}],"rule":"component-sum","value":413000000},"#431":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":46,"unit":"USD","end":"2019-03-31","value":385000000},"#432":{"kind":"filed","concept":"LongTermDebtCurrent","filing":46,"unit":"USD","end":"2019-03-31","value":22000000},"totalDebt@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#431"},{"ref":"#432"}],"rule":"component-sum","value":407000000},"#433":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":44,"unit":"USD","end":"2019-06-30","value":380000000},"#434":{"kind":"filed","concept":"LongTermDebtCurrent","filing":44,"unit":"USD","end":"2019-06-30","value":22000000},"totalDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#433"},{"ref":"#434"}],"rule":"component-sum","value":402000000},"#435":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":45,"unit":"USD","end":"2019-09-30","value":375000000},"#436":{"kind":"filed","concept":"LongTermDebtCurrent","filing":45,"unit":"USD","end":"2019-09-30","value":22000000},"totalDebt@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#435"},{"ref":"#436"}],"rule":"component-sum","value":397000000},"#437":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":4,"unit":"USD","end":"2019-12-31","value":369000000},"#438":{"kind":"filed","concept":"LongTermDebtCurrent","filing":4,"unit":"USD","end":"2019-12-31","value":22000000},"totalDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#437"},{"ref":"#438"}],"rule":"component-sum","value":391000000},"totalDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#437"},{"ref":"#438"}],"rule":"component-sum","value":391000000},"#439":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":5,"unit":"USD","end":"2020-03-31","value":364000000},"#440":{"kind":"filed","concept":"LongTermDebtCurrent","filing":5,"unit":"USD","end":"2020-03-31","value":22000000},"totalDebt@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#439"},{"ref":"#440"}],"rule":"component-sum","value":386000000},"#441":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":6,"unit":"USD","end":"2020-06-30","value":358000000},"#442":{"kind":"filed","concept":"LongTermDebtCurrent","filing":6,"unit":"USD","end":"2020-06-30","value":22000000},"totalDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#441"},{"ref":"#442"}],"rule":"component-sum","value":380000000},"#443":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":7,"unit":"USD","end":"2020-09-30","value":353000000},"#444":{"kind":"filed","concept":"LongTermDebtCurrent","filing":7,"unit":"USD","end":"2020-09-30","value":22000000},"totalDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#443"},{"ref":"#444"}],"rule":"component-sum","value":375000000},"#445":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":8,"unit":"USD","end":"2020-12-31","value":348000000},"#446":{"kind":"filed","concept":"LongTermDebtCurrent","filing":8,"unit":"USD","end":"2020-12-31","value":22000000},"totalDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#445"},{"ref":"#446"}],"rule":"component-sum","value":370000000},"totalDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#445"},{"ref":"#446"}],"rule":"component-sum","value":370000000},"#447":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":9,"unit":"USD","end":"2021-03-31","value":494000000},"#448":{"kind":"filed","concept":"LongTermDebtCurrent","filing":9,"unit":"USD","end":"2021-03-31","value":0},"totalDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#447"},{"ref":"#448"}],"rule":"component-sum","value":494000000},"#449":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":10,"unit":"USD","end":"2021-06-30","value":495000000},"#450":{"kind":"filed","concept":"LongTermDebtCurrent","filing":10,"unit":"USD","end":"2021-06-30","value":0},"totalDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#449"},{"ref":"#450"}],"rule":"component-sum","value":495000000},"#451":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":11,"unit":"USD","end":"2021-09-30","value":495000000},"#452":{"kind":"filed","concept":"LongTermDebtCurrent","filing":11,"unit":"USD","end":"2021-09-30","value":0},"totalDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#451"},{"ref":"#452"}],"rule":"component-sum","value":495000000},"#453":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":12,"unit":"USD","end":"2021-12-31","value":495000000},"#454":{"kind":"filed","concept":"LongTermDebtCurrent","filing":8,"unit":"USD","end":"2021-12-31","value":0},"totalDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#453"},{"ref":"#454"}],"rule":"component-sum","value":495000000},"totalDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#453"},{"ref":"#454"}],"rule":"component-sum","value":495000000},"#455":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":13,"unit":"USD","end":"2022-03-31","value":495000000},"totalDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#455"}],"rule":"component-sum","value":495000000},"#456":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":14,"unit":"USD","end":"2022-06-30","value":495000000},"totalDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#456"}],"rule":"component-sum","value":495000000},"#457":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":15,"unit":"USD","end":"2022-09-30","value":496000000},"totalDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#457"}],"rule":"component-sum","value":496000000},"#458":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":16,"unit":"USD","end":"2022-12-31","value":496000000},"totalDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#458"}],"rule":"component-sum","value":496000000},"totalDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#458"}],"rule":"component-sum","value":496000000},"#459":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":17,"unit":"USD","end":"2023-03-31","value":496000000},"totalDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#459"}],"rule":"component-sum","value":496000000},"#460":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":18,"unit":"USD","end":"2023-06-30","value":496000000},"totalDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#460"}],"rule":"component-sum","value":496000000},"#461":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":19,"unit":"USD","end":"2023-09-30","value":1091000000},"totalDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#461"}],"rule":"component-sum","value":1091000000},"#462":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":47,"unit":"USD","end":"2023-12-31","value":984000000},"totalDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#462"}],"rule":"component-sum","value":984000000},"totalDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#462"}],"rule":"component-sum","value":984000000},"#463":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":20,"unit":"USD","end":"2024-03-31","value":984000000},"totalDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#463"}],"rule":"component-sum","value":984000000},"#464":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":21,"unit":"USD","end":"2024-06-30","value":984000000},"totalDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#464"}],"rule":"component-sum","value":984000000},"#465":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":22,"unit":"USD","end":"2024-09-30","value":993000000},"totalDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#465"}],"rule":"component-sum","value":993000000},"#466":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":27,"unit":"USD","end":"2024-12-31","value":908000000},"totalDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#466"}],"rule":"component-sum","value":908000000},"totalDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#466"}],"rule":"component-sum","value":908000000},"#467":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":48,"unit":"USD","end":"2025-03-31","value":909000000},"totalDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#467"}],"rule":"component-sum","value":909000000},"#468":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":49,"unit":"USD","end":"2025-06-30","value":894000000},"totalDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#468"}],"rule":"component-sum","value":894000000},"#469":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":28,"unit":"USD","end":"2025-09-30","value":895000000},"totalDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#469"}],"rule":"component-sum","value":895000000},"#470":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":30,"unit":"USD","end":"2025-12-31","value":895000000},"totalDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#470"}],"rule":"component-sum","value":895000000},"totalDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#470"}],"rule":"component-sum","value":895000000},"#471":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":29,"unit":"USD","end":"2026-03-31","value":896000000},"totalDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#471"}],"rule":"component-sum","value":896000000},"#472":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":30,"unit":"USD","end":"2026-06-30","value":896000000},"totalDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#472"}],"rule":"component-sum","value":896000000},"#473":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":25,"unit":"USD","end":"2013-12-31","value":812208000},"#474":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":25,"unit":"USD","end":"2013-12-31","value":6669000},"totalDebt@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#473"},{"ref":"#474"}],"rule":"component-sum","value":818877000},"totalDebt@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#473"},{"ref":"#474"}],"rule":"component-sum","value":818877000},"#475":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":31,"unit":"USD","end":"2014-03-31","value":595647000},"#476":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":31,"unit":"USD","end":"2014-03-31","value":6589000},"totalDebt@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#475"},{"ref":"#476"}],"rule":"component-sum","value":602236000},"#477":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":32,"unit":"USD","end":"2014-06-30","value":569650000},"#478":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":32,"unit":"USD","end":"2014-06-30","value":6061000},"totalDebt@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#477"},{"ref":"#478"}],"rule":"component-sum","value":575711000},"#479":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":33,"unit":"USD","end":"2014-09-30","value":529542000},"#480":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":33,"unit":"USD","end":"2014-09-30","value":20694000},"totalDebt@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#479"},{"ref":"#480"}],"rule":"component-sum","value":550236000},"#481":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":23,"unit":"USD","end":"2014-12-31","value":524412000},"#482":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":23,"unit":"USD","end":"2014-12-31","value":20738000},"totalDebt@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#481"},{"ref":"#482"}],"rule":"component-sum","value":545150000},"totalDebt@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#481"},{"ref":"#482"}],"rule":"component-sum","value":545150000},"#483":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":34,"unit":"USD","end":"2015-03-31","value":494533000},"#484":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":34,"unit":"USD","end":"2015-03-31","value":20305000},"totalDebt@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#483"},{"ref":"#484"}],"rule":"component-sum","value":514838000},"#485":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":35,"unit":"USD","end":"2015-06-30","value":489553000},"#486":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":35,"unit":"USD","end":"2015-06-30","value":20272000},"totalDebt@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#485"},{"ref":"#486"}],"rule":"component-sum","value":509825000},"#487":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":36,"unit":"USD","end":"2015-09-30","value":484484000},"#488":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":36,"unit":"USD","end":"2015-09-30","value":20274000},"totalDebt@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#487"},{"ref":"#488"}],"rule":"component-sum","value":504758000},"#489":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":24,"unit":"USD","end":"2015-12-31","value":460965000},"#490":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":24,"unit":"USD","end":"2015-12-31","value":32970000},"totalDebt@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#489"},{"ref":"#490"}],"rule":"component-sum","value":493935000},"totalDebt@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#489"},{"ref":"#490"}],"rule":"component-sum","value":493935000},"#491":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":37,"unit":"USD","end":"2016-03-31","value":454107000},"#492":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":37,"unit":"USD","end":"2016-03-31","value":35358000},"totalDebt@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#491"},{"ref":"#492"}],"rule":"component-sum","value":489465000},"#493":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":38,"unit":"USD","end":"2016-06-30","value":447399000},"#494":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":38,"unit":"USD","end":"2016-06-30","value":25006000},"totalDebt@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#493"},{"ref":"#494"}],"rule":"component-sum","value":472405000},"#495":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":39,"unit":"USD","end":"2016-09-30","value":431638000},"#496":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":39,"unit":"USD","end":"2016-09-30","value":36497000},"totalDebt@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#495"},{"ref":"#496"}],"rule":"component-sum","value":468135000},"#497":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":42,"unit":"USD","end":"2016-12-31","value":422495000},"#498":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":42,"unit":"USD","end":"2016-12-31","value":36559000},"totalDebt@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#497"},{"ref":"#498"}],"rule":"component-sum","value":459054000},"totalDebt@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#497"},{"ref":"#498"}],"rule":"component-sum","value":459054000},"#499":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":40,"unit":"USD","end":"2017-03-31","value":413328000},"#500":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":40,"unit":"USD","end":"2017-03-31","value":36606000},"totalDebt@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#499"},{"ref":"#500"}],"rule":"component-sum","value":449934000},"#501":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":41,"unit":"USD","end":"2017-06-30","value":404157000},"#502":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":41,"unit":"USD","end":"2017-06-30","value":36648000},"totalDebt@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#501"},{"ref":"#502"}],"rule":"component-sum","value":440805000},"#503":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":42,"unit":"USD","end":"2017-09-30","value":394972000},"#504":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":42,"unit":"USD","end":"2017-09-30","value":36718000},"totalDebt@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#503"},{"ref":"#504"}],"rule":"component-sum","value":431690000},"equity@FY2012":{"kind":"filed","concept":"StockholdersEquity","filing":23,"unit":"USD","end":"2012-12-31","value":-65558000},"equity@2013Q4":{"kind":"filed","concept":"StockholdersEquity","filing":24,"unit":"USD","end":"2013-12-31","value":-393240000},"equity@FY2013":{"kind":"filed","concept":"StockholdersEquity","filing":24,"unit":"USD","end":"2013-12-31","value":-393240000},"equity@2014Q1":{"kind":"filed","concept":"StockholdersEquity","filing":31,"unit":"USD","end":"2014-03-31","value":-46124000},"equity@2014Q2":{"kind":"filed","concept":"StockholdersEquity","filing":32,"unit":"USD","end":"2014-06-30","value":-36659000},"equity@2014Q3":{"kind":"filed","concept":"StockholdersEquity","filing":33,"unit":"USD","end":"2014-09-30","value":-48913000},"equity@2014Q4":{"kind":"filed","concept":"StockholdersEquity","filing":26,"unit":"USD","end":"2014-12-31","value":-25000000},"equity@FY2014":{"kind":"filed","concept":"StockholdersEquity","filing":26,"unit":"USD","end":"2014-12-31","value":-25000000},"equity@2015Q1":{"kind":"filed","concept":"StockholdersEquity","filing":34,"unit":"USD","end":"2015-03-31","value":-15099000},"equity@2015Q2":{"kind":"filed","concept":"StockholdersEquity","filing":35,"unit":"USD","end":"2015-06-30","value":-7942000},"equity@2015Q3":{"kind":"filed","concept":"StockholdersEquity","filing":36,"unit":"USD","end":"2015-09-30","value":-14099000},"equity@2015Q4":{"kind":"filed","concept":"StockholdersEquity","filing":0,"unit":"USD","end":"2015-12-31","value":8000000},"equity@FY2015":{"kind":"filed","concept":"StockholdersEquity","filing":0,"unit":"USD","end":"2015-12-31","value":8000000},"equity@2016Q1":{"kind":"filed","concept":"StockholdersEquity","filing":37,"unit":"USD","end":"2016-03-31","value":26742000},"equity@2016Q2":{"kind":"filed","concept":"StockholdersEquity","filing":38,"unit":"USD","end":"2016-06-30","value":33463000},"equity@2016Q3":{"kind":"filed","concept":"StockholdersEquity","filing":39,"unit":"USD","end":"2016-09-30","value":28915000},"equity@2016Q4":{"kind":"filed","concept":"StockholdersEquity","filing":3,"unit":"USD","end":"2016-12-31","value":35000000},"equity@FY2016":{"kind":"filed","concept":"StockholdersEquity","filing":3,"unit":"USD","end":"2016-12-31","value":35000000},"equity@2017Q1":{"kind":"filed","concept":"StockholdersEquity","filing":40,"unit":"USD","end":"2017-03-31","value":42547000},"equity@2017Q2":{"kind":"filed","concept":"StockholdersEquity","filing":41,"unit":"USD","end":"2017-06-30","value":91513000},"equity@2017Q3":{"kind":"filed","concept":"StockholdersEquity","filing":42,"unit":"USD","end":"2017-09-30","value":131859000},"equity@2017Q4":{"kind":"filed","concept":"StockholdersEquity","filing":4,"unit":"USD","end":"2017-12-31","value":206000000},"equity@FY2017":{"kind":"filed","concept":"StockholdersEquity","filing":4,"unit":"USD","end":"2017-12-31","value":206000000},"equity@2018Q1":{"kind":"filed","concept":"StockholdersEquity","filing":44,"unit":"USD","end":"2018-03-31","value":262000000},"equity@2018Q2":{"kind":"filed","concept":"StockholdersEquity","filing":45,"unit":"USD","end":"2018-06-30","value":309000000},"equity@2018Q3":{"kind":"filed","concept":"StockholdersEquity","filing":45,"unit":"USD","end":"2018-09-30","value":350000000},"equity@2018Q4":{"kind":"filed","concept":"StockholdersEquity","filing":8,"unit":"USD","end":"2018-12-31","value":375000000},"equity@FY2018":{"kind":"filed","concept":"StockholdersEquity","filing":8,"unit":"USD","end":"2018-12-31","value":375000000},"equity@2019Q1":{"kind":"filed","concept":"StockholdersEquity","filing":6,"unit":"USD","end":"2019-03-31","value":406000000},"equity@2019Q2":{"kind":"filed","concept":"StockholdersEquity","filing":7,"unit":"USD","end":"2019-06-30","value":439000000},"equity@2019Q3":{"kind":"filed","concept":"StockholdersEquity","filing":7,"unit":"USD","end":"2019-09-30","value":477000000},"equity@2019Q4":{"kind":"filed","concept":"StockholdersEquity","filing":12,"unit":"USD","end":"2019-12-31","value":475000000},"equity@FY2019":{"kind":"filed","concept":"StockholdersEquity","filing":12,"unit":"USD","end":"2019-12-31","value":475000000},"equity@2020Q1":{"kind":"filed","concept":"StockholdersEquity","filing":10,"unit":"USD","end":"2020-03-31","value":533000000},"equity@2020Q2":{"kind":"filed","concept":"StockholdersEquity","filing":11,"unit":"USD","end":"2020-06-30","value":616000000},"equity@2020Q3":{"kind":"filed","concept":"StockholdersEquity","filing":11,"unit":"USD","end":"2020-09-30","value":620000000},"equity@2020Q4":{"kind":"filed","concept":"StockholdersEquity","filing":16,"unit":"USD","end":"2020-12-31","value":607000000},"equity@FY2020":{"kind":"filed","concept":"StockholdersEquity","filing":16,"unit":"USD","end":"2020-12-31","value":607000000},"equity@2021Q1":{"kind":"filed","concept":"StockholdersEquity","filing":14,"unit":"USD","end":"2021-03-31","value":653000000},"equity@2021Q2":{"kind":"filed","concept":"StockholdersEquity","filing":15,"unit":"USD","end":"2021-06-30","value":744000000},"equity@2021Q3":{"kind":"filed","concept":"StockholdersEquity","filing":15,"unit":"USD","end":"2021-09-30","value":809000000},"equity@2021Q4":{"kind":"filed","concept":"StockholdersEquity","filing":47,"unit":"USD","end":"2021-12-31","value":881000000},"equity@FY2021":{"kind":"filed","concept":"StockholdersEquity","filing":47,"unit":"USD","end":"2021-12-31","value":881000000},"equity@2022Q1":{"kind":"filed","concept":"StockholdersEquity","filing":18,"unit":"USD","end":"2022-03-31","value":695000000},"equity@2022Q2":{"kind":"filed","concept":"StockholdersEquity","filing":19,"unit":"USD","end":"2022-06-30","value":763000000},"equity@2022Q3":{"kind":"filed","concept":"StockholdersEquity","filing":19,"unit":"USD","end":"2022-09-30","value":856000000},"equity@2022Q4":{"kind":"filed","concept":"StockholdersEquity","filing":27,"unit":"USD","end":"2022-12-31","value":775000000},"equity@FY2022":{"kind":"filed","concept":"StockholdersEquity","filing":27,"unit":"USD","end":"2022-12-31","value":775000000},"equity@2023Q1":{"kind":"filed","concept":"StockholdersEquity","filing":21,"unit":"USD","end":"2023-03-31","value":825000000},"equity@2023Q2":{"kind":"filed","concept":"StockholdersEquity","filing":22,"unit":"USD","end":"2023-06-30","value":915000000},"equity@2023Q3":{"kind":"filed","concept":"StockholdersEquity","filing":22,"unit":"USD","end":"2023-09-30","value":10000000},"equity@2023Q4":{"kind":"filed","concept":"StockholdersEquity","filing":27,"unit":"USD","end":"2023-12-31","value":78000000},"equity@FY2023":{"kind":"filed","concept":"StockholdersEquity","filing":27,"unit":"USD","end":"2023-12-31","value":78000000},"equity@2024Q1":{"kind":"filed","concept":"StockholdersEquity","filing":49,"unit":"USD","end":"2024-03-31","value":143000000},"equity@2024Q2":{"kind":"filed","concept":"StockholdersEquity","filing":28,"unit":"USD","end":"2024-06-30","value":100000000},"equity@2024Q3":{"kind":"filed","concept":"StockholdersEquity","filing":28,"unit":"USD","end":"2024-09-30","value":129000000},"equity@2024Q4":{"kind":"filed","concept":"StockholdersEquity","filing":30,"unit":"USD","end":"2024-12-31","value":69000000},"equity@FY2024":{"kind":"filed","concept":"StockholdersEquity","filing":30,"unit":"USD","end":"2024-12-31","value":69000000},"equity@2025Q1":{"kind":"filed","concept":"StockholdersEquity","filing":30,"unit":"USD","end":"2025-03-31","value":63000000},"equity@2025Q2":{"kind":"filed","concept":"StockholdersEquity","filing":30,"unit":"USD","end":"2025-06-30","value":107000000},"equity@2025Q3":{"kind":"filed","concept":"StockholdersEquity","filing":28,"unit":"USD","end":"2025-09-30","value":110000000},"equity@2025Q4":{"kind":"filed","concept":"StockholdersEquity","filing":30,"unit":"USD","end":"2025-12-31","value":54000000},"equity@FY2025":{"kind":"filed","concept":"StockholdersEquity","filing":30,"unit":"USD","end":"2025-12-31","value":54000000},"equity@2026Q1":{"kind":"filed","concept":"StockholdersEquity","filing":30,"unit":"USD","end":"2026-03-31","value":83000000},"equity@2026Q2":{"kind":"filed","concept":"StockholdersEquity","filing":30,"unit":"USD","end":"2026-06-30","value":125000000},"operatingCashFlow@FY2014":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":151899000},"operatingCashFlow@FY2015":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":26,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":151000000},"operatingCashFlow@2016Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":40,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":40431000},"#505":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":41,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":43667000},"#506":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":40,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":40431000},"operatingCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#505"},{"ref":"#506","weight":-1}],"rule":"quarter-from-ytd","value":3236000},"#507":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":42,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":80699000},"operatingCashFlow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#507"},{"ref":"#505","weight":-1}],"rule":"quarter-from-ytd","value":37032000},"#508":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":192000000},"operatingCashFlow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#508"},{"ref":"#507","weight":-1}],"rule":"quarter-from-ytd","value":111301000},"operatingCashFlow@FY2016":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":192000000},"operatingCashFlow@2017Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":43,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":-161000000},"#509":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":-204000000},"#510":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":43,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":-161000000},"operatingCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#509"},{"ref":"#510","weight":-1}],"rule":"quarter-from-ytd","value":-43000000},"#511":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":-141000000},"operatingCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#511"},{"ref":"#509","weight":-1}],"rule":"quarter-from-ytd","value":63000000},"#512":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":606000000},"operatingCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#512"},{"ref":"#511","weight":-1}],"rule":"quarter-from-ytd","value":747000000},"operatingCashFlow@FY2017":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":606000000},"operatingCashFlow@2018Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":46,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":-536000000},"#513":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":44,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":-543000000},"#514":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":46,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":-536000000},"operatingCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#513"},{"ref":"#514","weight":-1}],"rule":"quarter-from-ytd","value":-7000000},"#515":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":45,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":-476000000},"operatingCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#515"},{"ref":"#513","weight":-1}],"rule":"quarter-from-ytd","value":67000000},"#516":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":-104000000},"operatingCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#516"},{"ref":"#515","weight":-1}],"rule":"quarter-from-ytd","value":372000000},"operatingCashFlow@FY2018":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":-104000000},"operatingCashFlow@2019Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":-142000000},"#517":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":-162000000},"#518":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":-142000000},"operatingCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#517"},{"ref":"#518","weight":-1}],"rule":"quarter-from-ytd","value":-20000000},"#519":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":-211000000},"operatingCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#519"},{"ref":"#517","weight":-1}],"rule":"quarter-from-ytd","value":-49000000},"#520":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":471000000},"operatingCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#520"},{"ref":"#519","weight":-1}],"rule":"quarter-from-ytd","value":682000000},"operatingCashFlow@FY2019":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":471000000},"operatingCashFlow@2020Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":-282000000},"#521":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":-130000000},"#522":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":-282000000},"operatingCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#521"},{"ref":"#522","weight":-1}],"rule":"quarter-from-ytd","value":152000000},"#523":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":11,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":-40000000},"operatingCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#523"},{"ref":"#521","weight":-1}],"rule":"quarter-from-ytd","value":90000000},"#524":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":546000000},"operatingCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#524"},{"ref":"#523","weight":-1}],"rule":"quarter-from-ytd","value":586000000},"operatingCashFlow@FY2020":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":546000000},"operatingCashFlow@2021Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":-175000000},"#525":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":-190000000},"#526":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":-175000000},"operatingCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#525"},{"ref":"#526","weight":-1}],"rule":"quarter-from-ytd","value":-15000000},"#527":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":15,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":-16000000},"operatingCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#527"},{"ref":"#525","weight":-1}],"rule":"quarter-from-ytd","value":174000000},"#528":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":218000000},"operatingCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#528"},{"ref":"#527","weight":-1}],"rule":"quarter-from-ytd","value":234000000},"operatingCashFlow@FY2021":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":218000000},"operatingCashFlow@2022Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":214000000},"#529":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":125000000},"#530":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":214000000},"operatingCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#529"},{"ref":"#530","weight":-1}],"rule":"quarter-from-ytd","value":-89000000},"#531":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":76000000},"operatingCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#531"},{"ref":"#529","weight":-1}],"rule":"quarter-from-ytd","value":-49000000},"#532":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":47,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":497000000},"operatingCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#532"},{"ref":"#531","weight":-1}],"rule":"quarter-from-ytd","value":421000000},"operatingCashFlow@FY2022":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":47,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":497000000},"operatingCashFlow@2023Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":-77000000},"#533":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":67000000},"#534":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":-77000000},"operatingCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#533"},{"ref":"#534","weight":-1}],"rule":"quarter-from-ytd","value":144000000},"#535":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":-43000000},"operatingCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#535"},{"ref":"#533","weight":-1}],"rule":"quarter-from-ytd","value":-110000000},"#536":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":539000000},"operatingCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#536"},{"ref":"#535","weight":-1}],"rule":"quarter-from-ytd","value":582000000},"operatingCashFlow@FY2023":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":539000000},"operatingCashFlow@2024Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":48,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":91000000},"#537":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":49,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":130000000},"#538":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":48,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":91000000},"operatingCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#537"},{"ref":"#538","weight":-1}],"rule":"quarter-from-ytd","value":39000000},"#539":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":214000000},"operatingCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#539"},{"ref":"#537","weight":-1}],"rule":"quarter-from-ytd","value":84000000},"#540":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":279000000},"operatingCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#540"},{"ref":"#539","weight":-1}],"rule":"quarter-from-ytd","value":65000000},"operatingCashFlow@FY2024":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":279000000},"operatingCashFlow@2025Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":29,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":95000000},"#541":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":30,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":170000000},"#542":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":29,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":95000000},"operatingCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#541"},{"ref":"#542","weight":-1}],"rule":"quarter-from-ytd","value":75000000},"#543":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":28,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":242000000},"operatingCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#543"},{"ref":"#541","weight":-1}],"rule":"quarter-from-ytd","value":72000000},"#544":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":303000000},"operatingCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#544"},{"ref":"#543","weight":-1}],"rule":"quarter-from-ytd","value":61000000},"operatingCashFlow@FY2025":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":303000000},"operatingCashFlow@2026Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":29,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":149000000},"#545":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":30,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":237000000},"#546":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":29,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":149000000},"operatingCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#545"},{"ref":"#546","weight":-1}],"rule":"quarter-from-ytd","value":88000000},"operatingCashFlow@FY2012":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":25,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":80542000},"operatingCashFlow@2013Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":31,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":35715000},"#547":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":23,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":100721000},"#548":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":33,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":62080000},"operatingCashFlow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#547"},{"ref":"#548","weight":-1}],"rule":"quarter-from-ytd","value":38641000},"operatingCashFlow@FY2013":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":23,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":100721000},"operatingCashFlow@2014Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":34,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":30337000},"#549":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":35,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":53657000},"#550":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":34,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":30337000},"operatingCashFlow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#549"},{"ref":"#550","weight":-1}],"rule":"quarter-from-ytd","value":23320000},"#551":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":36,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":98396000},"operatingCashFlow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#551"},{"ref":"#549","weight":-1}],"rule":"quarter-from-ytd","value":44739000},"#552":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":23,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":151899000},"operatingCashFlow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#552"},{"ref":"#551","weight":-1}],"rule":"quarter-from-ytd","value":53503000},"operatingCashFlow@2015Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":37,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":13327000},"#553":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":38,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":45178000},"#554":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":37,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":13327000},"operatingCashFlow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#553"},{"ref":"#554","weight":-1}],"rule":"quarter-from-ytd","value":31851000},"#555":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":39,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":104521000},"operatingCashFlow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#555"},{"ref":"#553","weight":-1}],"rule":"quarter-from-ytd","value":59343000},"#556":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":23,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":130599000},"operatingCashFlow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#556"},{"ref":"#555","weight":-1}],"rule":"quarter-from-ytd","value":26078000},"#557":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":25,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":9658000},"capex@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#557"}],"rule":"component-sum","value":9658000},"#558":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":31,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":2224000},"capex@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#558"}],"rule":"component-sum","value":2224000},"#559":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":32,"unit":"USD","start":"2013-01-01","end":"2013-06-30","value":4653000},"#560":{"kind":"computed","op":"sum","terms":[{"ref":"#559"},{"ref":"#558","weight":-1}],"rule":"quarter-from-ytd","value":2429000},"capex@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#560"}],"rule":"component-sum","value":2429000},"#561":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":33,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":6314000},"#562":{"kind":"computed","op":"sum","terms":[{"ref":"#561"},{"ref":"#559","weight":-1}],"rule":"quarter-from-ytd","value":1661000},"capex@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#562"}],"rule":"component-sum","value":1661000},"#563":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":23,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":10690000},"#564":{"kind":"computed","op":"sum","terms":[{"ref":"#563"},{"ref":"#561","weight":-1}],"rule":"quarter-from-ytd","value":4376000},"capex@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#564"}],"rule":"component-sum","value":4376000},"capex@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#563"}],"rule":"component-sum","value":10690000},"#565":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":34,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":5064000},"capex@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#565"}],"rule":"component-sum","value":5064000},"#566":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":35,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":8709000},"#567":{"kind":"computed","op":"sum","terms":[{"ref":"#566"},{"ref":"#565","weight":-1}],"rule":"quarter-from-ytd","value":3645000},"capex@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#567"}],"rule":"component-sum","value":3645000},"#568":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":36,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":17082000},"#569":{"kind":"computed","op":"sum","terms":[{"ref":"#568"},{"ref":"#566","weight":-1}],"rule":"quarter-from-ytd","value":8373000},"capex@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#569"}],"rule":"component-sum","value":8373000},"#570":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":24,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":20552000},"#571":{"kind":"computed","op":"sum","terms":[{"ref":"#570"},{"ref":"#568","weight":-1}],"rule":"quarter-from-ytd","value":3470000},"capex@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#571"}],"rule":"component-sum","value":3470000},"capex@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#570"}],"rule":"component-sum","value":20552000},"#572":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":37,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":3853000},"capex@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#572"}],"rule":"component-sum","value":3853000},"#573":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":38,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":10349000},"#574":{"kind":"computed","op":"sum","terms":[{"ref":"#573"},{"ref":"#572","weight":-1}],"rule":"quarter-from-ytd","value":6496000},"capex@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#574"}],"rule":"component-sum","value":6496000},"#575":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":39,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":14747000},"#576":{"kind":"computed","op":"sum","terms":[{"ref":"#575"},{"ref":"#573","weight":-1}],"rule":"quarter-from-ytd","value":4398000},"capex@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#576"}],"rule":"component-sum","value":4398000},"#577":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":26,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":19000000},"#578":{"kind":"computed","op":"sum","terms":[{"ref":"#577"},{"ref":"#575","weight":-1}],"rule":"quarter-from-ytd","value":4253000},"capex@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#578"}],"rule":"component-sum","value":4253000},"capex@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#577"}],"rule":"component-sum","value":19000000},"#579":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":40,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":6807000},"capex@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#579"}],"rule":"component-sum","value":6807000},"#580":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":41,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":16714000},"#581":{"kind":"computed","op":"sum","terms":[{"ref":"#580"},{"ref":"#579","weight":-1}],"rule":"quarter-from-ytd","value":9907000},"capex@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#581"}],"rule":"component-sum","value":9907000},"#582":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":42,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":27942000},"#583":{"kind":"computed","op":"sum","terms":[{"ref":"#582"},{"ref":"#580","weight":-1}],"rule":"quarter-from-ytd","value":11228000},"capex@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#583"}],"rule":"component-sum","value":11228000},"#584":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":40000000},"#585":{"kind":"computed","op":"sum","terms":[{"ref":"#584"},{"ref":"#582","weight":-1}],"rule":"quarter-from-ytd","value":12058000},"capex@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#585"}],"rule":"component-sum","value":12058000},"capex@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#584"}],"rule":"component-sum","value":40000000},"#586":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":43,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":11000000},"capex@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#586"}],"rule":"component-sum","value":11000000},"#587":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":20000000},"#588":{"kind":"computed","op":"sum","terms":[{"ref":"#587"},{"ref":"#586","weight":-1}],"rule":"quarter-from-ytd","value":9000000},"capex@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#588"}],"rule":"component-sum","value":9000000},"#589":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":2,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":29000000},"#590":{"kind":"computed","op":"sum","terms":[{"ref":"#589"},{"ref":"#587","weight":-1}],"rule":"quarter-from-ytd","value":9000000},"capex@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#590"}],"rule":"component-sum","value":9000000},"#591":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":38000000},"#592":{"kind":"computed","op":"sum","terms":[{"ref":"#591"},{"ref":"#589","weight":-1}],"rule":"quarter-from-ytd","value":9000000},"capex@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#592"}],"rule":"component-sum","value":9000000},"capex@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#591"}],"rule":"component-sum","value":38000000},"#593":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":46,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":12000000},"capex@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#593"}],"rule":"component-sum","value":12000000},"#594":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":44,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":26000000},"#595":{"kind":"computed","op":"sum","terms":[{"ref":"#594"},{"ref":"#593","weight":-1}],"rule":"quarter-from-ytd","value":14000000},"capex@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#595"}],"rule":"component-sum","value":14000000},"#596":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":45,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":33000000},"#597":{"kind":"computed","op":"sum","terms":[{"ref":"#596"},{"ref":"#594","weight":-1}],"rule":"quarter-from-ytd","value":7000000},"capex@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#597"}],"rule":"component-sum","value":7000000},"#598":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":43000000},"#599":{"kind":"computed","op":"sum","terms":[{"ref":"#598"},{"ref":"#596","weight":-1}],"rule":"quarter-from-ytd","value":10000000},"capex@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#599"}],"rule":"component-sum","value":10000000},"capex@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#598"}],"rule":"component-sum","value":43000000},"#600":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":12000000},"capex@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#600"}],"rule":"component-sum","value":12000000},"#601":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":25000000},"#602":{"kind":"computed","op":"sum","terms":[{"ref":"#601"},{"ref":"#600","weight":-1}],"rule":"quarter-from-ytd","value":13000000},"capex@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#602"}],"rule":"component-sum","value":13000000},"#603":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":7,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":34000000},"#604":{"kind":"computed","op":"sum","terms":[{"ref":"#603"},{"ref":"#601","weight":-1}],"rule":"quarter-from-ytd","value":9000000},"capex@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#604"}],"rule":"component-sum","value":9000000},"#605":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":45000000},"#606":{"kind":"computed","op":"sum","terms":[{"ref":"#605"},{"ref":"#603","weight":-1}],"rule":"quarter-from-ytd","value":11000000},"capex@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#606"}],"rule":"component-sum","value":11000000},"capex@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#605"}],"rule":"component-sum","value":45000000},"#607":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":9,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":6000000},"capex@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#607"}],"rule":"component-sum","value":6000000},"#608":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":18000000},"#609":{"kind":"computed","op":"sum","terms":[{"ref":"#608"},{"ref":"#607","weight":-1}],"rule":"quarter-from-ytd","value":12000000},"capex@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#609"}],"rule":"component-sum","value":12000000},"#610":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":11,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":27000000},"#611":{"kind":"computed","op":"sum","terms":[{"ref":"#610"},{"ref":"#608","weight":-1}],"rule":"quarter-from-ytd","value":9000000},"capex@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#611"}],"rule":"component-sum","value":9000000},"#612":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":36000000},"#613":{"kind":"computed","op":"sum","terms":[{"ref":"#612"},{"ref":"#610","weight":-1}],"rule":"quarter-from-ytd","value":9000000},"capex@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#613"}],"rule":"component-sum","value":9000000},"capex@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#612"}],"rule":"component-sum","value":36000000},"#614":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":5000000},"capex@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#614"}],"rule":"component-sum","value":5000000},"#615":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":17000000},"#616":{"kind":"computed","op":"sum","terms":[{"ref":"#615"},{"ref":"#614","weight":-1}],"rule":"quarter-from-ytd","value":12000000},"capex@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#616"}],"rule":"component-sum","value":12000000},"#617":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":15,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":29000000},"#618":{"kind":"computed","op":"sum","terms":[{"ref":"#617"},{"ref":"#615","weight":-1}],"rule":"quarter-from-ytd","value":12000000},"capex@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#618"}],"rule":"component-sum","value":12000000},"#619":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":40000000},"#620":{"kind":"computed","op":"sum","terms":[{"ref":"#619"},{"ref":"#617","weight":-1}],"rule":"quarter-from-ytd","value":11000000},"capex@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#620"}],"rule":"component-sum","value":11000000},"capex@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#619"}],"rule":"component-sum","value":40000000},"#621":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":17,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":11000000},"capex@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#621"}],"rule":"component-sum","value":11000000},"#622":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":26000000},"#623":{"kind":"computed","op":"sum","terms":[{"ref":"#622"},{"ref":"#621","weight":-1}],"rule":"quarter-from-ytd","value":15000000},"capex@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#623"}],"rule":"component-sum","value":15000000},"#624":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":19,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":39000000},"#625":{"kind":"computed","op":"sum","terms":[{"ref":"#624"},{"ref":"#622","weight":-1}],"rule":"quarter-from-ytd","value":13000000},"capex@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#625"}],"rule":"component-sum","value":13000000},"#626":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":47,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":56000000},"#627":{"kind":"computed","op":"sum","terms":[{"ref":"#626"},{"ref":"#624","weight":-1}],"rule":"quarter-from-ytd","value":17000000},"capex@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#627"}],"rule":"component-sum","value":17000000},"capex@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#626"}],"rule":"component-sum","value":56000000},"#628":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":20,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":17000000},"capex@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#628"}],"rule":"component-sum","value":17000000},"#629":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":34000000},"#630":{"kind":"computed","op":"sum","terms":[{"ref":"#629"},{"ref":"#628","weight":-1}],"rule":"quarter-from-ytd","value":17000000},"capex@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#630"}],"rule":"component-sum","value":17000000},"#631":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":54000000},"#632":{"kind":"computed","op":"sum","terms":[{"ref":"#631"},{"ref":"#629","weight":-1}],"rule":"quarter-from-ytd","value":20000000},"capex@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#632"}],"rule":"component-sum","value":20000000},"#633":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":75000000},"#634":{"kind":"computed","op":"sum","terms":[{"ref":"#633"},{"ref":"#631","weight":-1}],"rule":"quarter-from-ytd","value":21000000},"capex@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#634"}],"rule":"component-sum","value":21000000},"capex@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#633"}],"rule":"component-sum","value":75000000},"#635":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":48,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":18000000},"capex@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#635"}],"rule":"component-sum","value":18000000},"#636":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":49,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":35000000},"#637":{"kind":"computed","op":"sum","terms":[{"ref":"#636"},{"ref":"#635","weight":-1}],"rule":"quarter-from-ytd","value":17000000},"capex@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#637"}],"rule":"component-sum","value":17000000},"#638":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":60000000},"#639":{"kind":"computed","op":"sum","terms":[{"ref":"#638"},{"ref":"#636","weight":-1}],"rule":"quarter-from-ytd","value":25000000},"capex@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#639"}],"rule":"component-sum","value":25000000},"#640":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":78000000},"#641":{"kind":"computed","op":"sum","terms":[{"ref":"#640"},{"ref":"#638","weight":-1}],"rule":"quarter-from-ytd","value":18000000},"capex@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#641"}],"rule":"component-sum","value":18000000},"capex@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#640"}],"rule":"component-sum","value":78000000},"#642":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":29,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":16000000},"capex@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#642"}],"rule":"component-sum","value":16000000},"#643":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":30,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":34000000},"#644":{"kind":"computed","op":"sum","terms":[{"ref":"#643"},{"ref":"#642","weight":-1}],"rule":"quarter-from-ytd","value":18000000},"capex@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#644"}],"rule":"component-sum","value":18000000},"#645":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":28,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":51000000},"#646":{"kind":"computed","op":"sum","terms":[{"ref":"#645"},{"ref":"#643","weight":-1}],"rule":"quarter-from-ytd","value":17000000},"capex@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#646"}],"rule":"component-sum","value":17000000},"#647":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":69000000},"#648":{"kind":"computed","op":"sum","terms":[{"ref":"#647"},{"ref":"#645","weight":-1}],"rule":"quarter-from-ytd","value":18000000},"capex@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#648"}],"rule":"component-sum","value":18000000},"capex@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#647"}],"rule":"component-sum","value":69000000},"#649":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":29,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":26000000},"capex@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#649"}],"rule":"component-sum","value":26000000},"#650":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":30,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":47000000},"#651":{"kind":"computed","op":"sum","terms":[{"ref":"#650"},{"ref":"#649","weight":-1}],"rule":"quarter-from-ytd","value":21000000},"capex@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#651"}],"rule":"component-sum","value":21000000},"depreciationAndAmortization@FY2012":{"kind":"filed","concept":"DepreciationAndAmortization","filing":25,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":31196000},"depreciationAndAmortization@2013Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":31,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":13178000},"#652":{"kind":"filed","concept":"DepreciationAndAmortization","filing":32,"unit":"USD","start":"2013-01-01","end":"2013-06-30","value":26143000},"#653":{"kind":"filed","concept":"DepreciationAndAmortization","filing":31,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":13178000},"depreciationAndAmortization@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#652"},{"ref":"#653","weight":-1}],"rule":"quarter-from-ytd","value":12965000},"#654":{"kind":"filed","concept":"DepreciationAndAmortization","filing":33,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":56313000},"depreciationAndAmortization@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#654"},{"ref":"#652","weight":-1}],"rule":"quarter-from-ytd","value":30170000},"#655":{"kind":"filed","concept":"DepreciationAndAmortization","filing":23,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":73838000},"depreciationAndAmortization@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#655"},{"ref":"#654","weight":-1}],"rule":"quarter-from-ytd","value":17525000},"depreciationAndAmortization@FY2013":{"kind":"filed","concept":"DepreciationAndAmortization","filing":23,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":73838000},"depreciationAndAmortization@2014Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":34,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":22028000},"#656":{"kind":"filed","concept":"DepreciationAndAmortization","filing":35,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":39070000},"#657":{"kind":"filed","concept":"DepreciationAndAmortization","filing":34,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":22028000},"depreciationAndAmortization@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#656"},{"ref":"#657","weight":-1}],"rule":"quarter-from-ytd","value":17042000},"#658":{"kind":"filed","concept":"DepreciationAndAmortization","filing":36,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":67754000},"depreciationAndAmortization@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#658"},{"ref":"#656","weight":-1}],"rule":"quarter-from-ytd","value":28684000},"#659":{"kind":"filed","concept":"DepreciationAndAmortization","filing":24,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":84403000},"depreciationAndAmortization@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#659"},{"ref":"#658","weight":-1}],"rule":"quarter-from-ytd","value":16649000},"depreciationAndAmortization@FY2014":{"kind":"filed","concept":"DepreciationAndAmortization","filing":24,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":84403000},"depreciationAndAmortization@2015Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":37,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":14653000},"#660":{"kind":"filed","concept":"DepreciationAndAmortization","filing":38,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":27944000},"#661":{"kind":"filed","concept":"DepreciationAndAmortization","filing":37,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":14653000},"depreciationAndAmortization@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#660"},{"ref":"#661","weight":-1}],"rule":"quarter-from-ytd","value":13291000},"#662":{"kind":"filed","concept":"DepreciationAndAmortization","filing":39,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":42036000},"depreciationAndAmortization@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#662"},{"ref":"#660","weight":-1}],"rule":"quarter-from-ytd","value":14092000},"#663":{"kind":"filed","concept":"DepreciationAndAmortization","filing":26,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":53000000},"depreciationAndAmortization@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#663"},{"ref":"#662","weight":-1}],"rule":"quarter-from-ytd","value":10964000},"depreciationAndAmortization@FY2015":{"kind":"filed","concept":"DepreciationAndAmortization","filing":26,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":53000000},"depreciationAndAmortization@2016Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":40,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":8746000},"#664":{"kind":"filed","concept":"DepreciationAndAmortization","filing":41,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":17919000},"#665":{"kind":"filed","concept":"DepreciationAndAmortization","filing":40,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":8746000},"depreciationAndAmortization@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#664"},{"ref":"#665","weight":-1}],"rule":"quarter-from-ytd","value":9173000},"#666":{"kind":"filed","concept":"DepreciationAndAmortization","filing":42,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":27810000},"depreciationAndAmortization@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#666"},{"ref":"#664","weight":-1}],"rule":"quarter-from-ytd","value":9891000},"#667":{"kind":"filed","concept":"DepreciationAndAmortization","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":39000000},"depreciationAndAmortization@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#667"},{"ref":"#666","weight":-1}],"rule":"quarter-from-ytd","value":11190000},"depreciationAndAmortization@FY2016":{"kind":"filed","concept":"DepreciationAndAmortization","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":39000000},"depreciationAndAmortization@2017Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":43,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":8000000},"#668":{"kind":"filed","concept":"DepreciationAndAmortization","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":16000000},"#669":{"kind":"filed","concept":"DepreciationAndAmortization","filing":43,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":8000000},"depreciationAndAmortization@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#668"},{"ref":"#669","weight":-1}],"rule":"quarter-from-ytd","value":8000000},"#670":{"kind":"filed","concept":"DepreciationAndAmortization","filing":2,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":26000000},"depreciationAndAmortization@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#670"},{"ref":"#668","weight":-1}],"rule":"quarter-from-ytd","value":10000000},"#671":{"kind":"filed","concept":"DepreciationAndAmortization","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":35000000},"depreciationAndAmortization@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#671"},{"ref":"#670","weight":-1}],"rule":"quarter-from-ytd","value":9000000},"depreciationAndAmortization@FY2017":{"kind":"filed","concept":"DepreciationAndAmortization","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":35000000},"depreciationAndAmortization@2018Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":43,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":10000000},"#672":{"kind":"filed","concept":"DepreciationAndAmortization","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":24000000},"#673":{"kind":"filed","concept":"DepreciationAndAmortization","filing":43,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":10000000},"depreciationAndAmortization@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#672"},{"ref":"#673","weight":-1}],"rule":"quarter-from-ytd","value":14000000},"#674":{"kind":"filed","concept":"DepreciationAndAmortization","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":36000000},"depreciationAndAmortization@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#674"},{"ref":"#672","weight":-1}],"rule":"quarter-from-ytd","value":12000000},"#675":{"kind":"filed","concept":"DepreciationAndAmortization","filing":0,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":46000000},"depreciationAndAmortization@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#675"},{"ref":"#674","weight":-1}],"rule":"quarter-from-ytd","value":10000000},"depreciationAndAmortization@FY2018":{"kind":"filed","concept":"DepreciationAndAmortization","filing":0,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":46000000},"dilutedShares@FY2012":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":25,"unit":"shares","start":"2012-01-01","end":"2012-12-31","value":12476091},"dilutedShares@2013Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":31,"unit":"shares","start":"2013-01-01","end":"2013-03-31","value":14445039},"dilutedShares@2013Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":32,"unit":"shares","start":"2013-04-01","end":"2013-06-30","value":15303439},"dilutedShares@2013Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":33,"unit":"shares","start":"2013-07-01","end":"2013-09-30","value":12835295},"#676":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":23,"unit":"shares","start":"2013-01-01","end":"2013-12-31","value":15731807},"#677":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":33,"unit":"shares","start":"2013-01-01","end":"2013-09-30","value":15196398},"dilutedShares@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#676","weight":4},{"ref":"#677","weight":-3}],"rule":"unaverage-quarter","value":17338034},"dilutedShares@FY2013":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":23,"unit":"shares","start":"2013-01-01","end":"2013-12-31","value":15731807},"dilutedShares@2014Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":34,"unit":"shares","start":"2014-01-01","end":"2014-03-31","value":19397777},"dilutedShares@2014Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":35,"unit":"shares","start":"2014-04-01","end":"2014-06-30","value":72658822},"dilutedShares@2014Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":36,"unit":"shares","start":"2014-07-01","end":"2014-09-30","value":72954352},"#678":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":24,"unit":"shares","start":"2014-01-01","end":"2014-12-31","value":59566773},"#679":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":36,"unit":"shares","start":"2014-01-01","end":"2014-09-30","value":55003651},"dilutedShares@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#678","weight":4},{"ref":"#679","weight":-3}],"rule":"unaverage-quarter","value":73256139},"dilutedShares@FY2014":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":24,"unit":"shares","start":"2014-01-01","end":"2014-12-31","value":59566773},"dilutedShares@2015Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":37,"unit":"shares","start":"2015-01-01","end":"2015-03-31","value":73350219},"dilutedShares@2015Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":38,"unit":"shares","start":"2015-04-01","end":"2015-06-30","value":70305185},"dilutedShares@2015Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":39,"unit":"shares","start":"2015-07-01","end":"2015-09-30","value":72087917},"#680":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":26,"unit":"shares","start":"2015-01-01","end":"2015-12-31","value":72618069},"#681":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":39,"unit":"shares","start":"2015-01-01","end":"2015-09-30","value":72757277},"dilutedShares@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#680","weight":4},{"ref":"#681","weight":-3}],"rule":"unaverage-quarter","value":72200445},"dilutedShares@FY2015":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":26,"unit":"shares","start":"2015-01-01","end":"2015-12-31","value":72618069},"dilutedShares@2016Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":40,"unit":"shares","start":"2016-01-01","end":"2016-03-31","value":71745753},"dilutedShares@2016Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":41,"unit":"shares","start":"2016-04-01","end":"2016-06-30","value":72319992},"dilutedShares@2016Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":42,"unit":"shares","start":"2016-07-01","end":"2016-09-30","value":71964603},"#682":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2016-01-01","end":"2016-12-31","value":71972486},"#683":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":42,"unit":"shares","start":"2016-01-01","end":"2016-09-30","value":72126060},"dilutedShares@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#682","weight":4},{"ref":"#683","weight":-3}],"rule":"unaverage-quarter","value":71511764},"dilutedShares@FY2016":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2016-01-01","end":"2016-12-31","value":71972486},"dilutedShares@2017Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":43,"unit":"shares","start":"2017-01-01","end":"2017-03-31","value":70913970},"dilutedShares@2017Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2017-04-01","end":"2017-06-30","value":71167177},"dilutedShares@2017Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2017-07-01","end":"2017-09-30","value":71499591},"#684":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":3,"unit":"shares","start":"2017-01-01","end":"2017-12-31","value":71000000},"#685":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2017-01-01","end":"2017-09-30","value":71138743},"dilutedShares@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#684","weight":4},{"ref":"#685","weight":-3}],"rule":"unaverage-quarter","value":70583771},"dilutedShares@FY2017":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":3,"unit":"shares","start":"2017-01-01","end":"2017-12-31","value":71000000},"dilutedShares@2018Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":46,"unit":"shares","start":"2018-01-01","end":"2018-03-31","value":72274821},"dilutedShares@2018Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":44,"unit":"shares","start":"2018-04-01","end":"2018-06-30","value":72561891},"dilutedShares@2018Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":45,"unit":"shares","start":"2018-07-01","end":"2018-09-30","value":72599944},"#686":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2018-01-01","end":"2018-12-31","value":72000000},"#687":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":45,"unit":"shares","start":"2018-01-01","end":"2018-09-30","value":72388598},"dilutedShares@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#686","weight":4},{"ref":"#687","weight":-3}],"rule":"unaverage-quarter","value":70834206},"dilutedShares@FY2018":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2018-01-01","end":"2018-12-31","value":72000000},"dilutedShares@2019Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":5,"unit":"shares","start":"2019-01-01","end":"2019-03-31","value":71000000},"dilutedShares@2019Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":6,"unit":"shares","start":"2019-04-01","end":"2019-06-30","value":71000000},"dilutedShares@2019Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":7,"unit":"shares","start":"2019-07-01","end":"2019-09-30","value":71000000},"#688":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":8,"unit":"shares","start":"2019-01-01","end":"2019-12-31","value":71000000},"#689":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":7,"unit":"shares","start":"2019-01-01","end":"2019-09-30","value":71000000},"dilutedShares@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#688","weight":4},{"ref":"#689","weight":-3}],"rule":"unaverage-quarter","value":71000000},"dilutedShares@FY2019":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":8,"unit":"shares","start":"2019-01-01","end":"2019-12-31","value":71000000},"dilutedShares@2020Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":9,"unit":"shares","start":"2020-01-01","end":"2020-03-31","value":69000000},"dilutedShares@2020Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2020-04-01","end":"2020-06-30","value":68000000},"dilutedShares@2020Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":11,"unit":"shares","start":"2020-07-01","end":"2020-09-30","value":68000000},"dilutedShares@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#382","weight":4},{"ref":"#385","weight":-3}],"rule":"unaverage-quarter","value":65000000},"dilutedShares@FY2020":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":12,"unit":"shares","start":"2020-01-01","end":"2020-12-31","value":68000000},"dilutedShares@2021Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":13,"unit":"shares","start":"2021-01-01","end":"2021-03-31","value":67000000},"dilutedShares@2021Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":14,"unit":"shares","start":"2021-04-01","end":"2021-06-30","value":67000000},"dilutedShares@2021Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":15,"unit":"shares","start":"2021-07-01","end":"2021-09-30","value":67000000},"dilutedShares@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#390","weight":4},{"ref":"#393","weight":-3}],"rule":"unaverage-quarter","value":67000000},"dilutedShares@FY2021":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2021-01-01","end":"2021-12-31","value":67000000},"dilutedShares@2022Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":17,"unit":"shares","start":"2022-01-01","end":"2022-03-31","value":66000000},"dilutedShares@2022Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2022-04-01","end":"2022-06-30","value":63000000},"dilutedShares@2022Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2022-07-01","end":"2022-09-30","value":63000000},"dilutedShares@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#398","weight":4},{"ref":"#401","weight":-3}],"rule":"unaverage-quarter","value":64000000},"dilutedShares@FY2022":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":47,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":64000000},"dilutedShares@2023Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":20,"unit":"shares","start":"2023-01-01","end":"2023-03-31","value":60000000},"dilutedShares@2023Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":21,"unit":"shares","start":"2023-04-01","end":"2023-06-30","value":60000000},"dilutedShares@2023Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2023-07-01","end":"2023-09-30","value":58000000},"dilutedShares@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#406","weight":4},{"ref":"#409","weight":-3}],"rule":"unaverage-quarter","value":51000000},"dilutedShares@FY2023":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":27,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":57000000},"dilutedShares@2024Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":48,"unit":"shares","start":"2024-01-01","end":"2024-03-31","value":51000000},"dilutedShares@2024Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":49,"unit":"shares","start":"2024-04-01","end":"2024-06-30","value":51000000},"dilutedShares@2024Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":28,"unit":"shares","start":"2024-07-01","end":"2024-09-30","value":50000000},"dilutedShares@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#414","weight":4},{"ref":"#417","weight":-3}],"rule":"unaverage-quarter","value":47000000},"dilutedShares@FY2024":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":27,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":50000000},"dilutedShares@2025Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":29,"unit":"shares","start":"2025-01-01","end":"2025-03-31","value":49000000},"dilutedShares@2025Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":30,"unit":"shares","start":"2025-04-01","end":"2025-06-30","value":49000000},"dilutedShares@2025Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":28,"unit":"shares","start":"2025-07-01","end":"2025-09-30","value":48000000},"dilutedShares@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#422","weight":4},{"ref":"#425","weight":-3}],"rule":"unaverage-quarter","value":49000000},"dilutedShares@FY2025":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":27,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":49000000},"dilutedShares@2026Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":29,"unit":"shares","start":"2026-01-01","end":"2026-03-31","value":47000000},"dilutedShares@2026Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":30,"unit":"shares","start":"2026-04-01","end":"2026-06-30","value":46000000},"sharesOutstanding@2013Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":25,"unit":"shares","end":"2013-12-31","value":15259540},"sharesOutstanding@FY2013":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":25,"unit":"shares","end":"2013-12-31","value":15259540},"sharesOutstanding@2014Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":31,"unit":"shares","end":"2014-03-31","value":68966451},"sharesOutstanding@2014Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":32,"unit":"shares","end":"2014-06-30","value":69103537},"sharesOutstanding@2014Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":33,"unit":"shares","end":"2014-09-30","value":69383359},"sharesOutstanding@2014Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":23,"unit":"shares","end":"2014-12-31","value":69811326},"sharesOutstanding@FY2014":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":23,"unit":"shares","end":"2014-12-31","value":69811326},"sharesOutstanding@2015Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":34,"unit":"shares","end":"2015-03-31","value":70076978},"sharesOutstanding@2015Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":35,"unit":"shares","end":"2015-06-30","value":70489820},"sharesOutstanding@2015Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":36,"unit":"shares","end":"2015-09-30","value":69989672},"sharesOutstanding@2015Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":24,"unit":"shares","end":"2015-12-31","value":70371425},"sharesOutstanding@FY2015":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":24,"unit":"shares","end":"2015-12-31","value":70371425},"sharesOutstanding@2016Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":37,"unit":"shares","end":"2016-03-31","value":70718423},"sharesOutstanding@2016Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":38,"unit":"shares","end":"2016-06-30","value":70500720},"sharesOutstanding@2016Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":39,"unit":"shares","end":"2016-09-30","value":69659283},"sharesOutstanding@2016Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":26,"unit":"shares","end":"2016-12-31","value":69015690},"sharesOutstanding@FY2016":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":26,"unit":"shares","end":"2016-12-31","value":69015690},"sharesOutstanding@2017Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":40,"unit":"shares","end":"2017-03-31","value":68532338},"sharesOutstanding@2017Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":41,"unit":"shares","end":"2017-06-30","value":69429088},"sharesOutstanding@2017Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":42,"unit":"shares","end":"2017-09-30","value":69536268},"sharesOutstanding@2017Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":4,"unit":"shares","end":"2017-12-31","value":69818392},"sharesOutstanding@FY2017":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":4,"unit":"shares","end":"2017-12-31","value":69818392},"sharesOutstanding@2018Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":43,"unit":"shares","end":"2018-03-31","value":70363251},"sharesOutstanding@2018Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":1,"unit":"shares","end":"2018-06-30","value":70573887},"sharesOutstanding@2018Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":2,"unit":"shares","end":"2018-09-30","value":70508389},"sharesOutstanding@2018Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":8,"unit":"shares","end":"2018-12-31","value":70596559},"sharesOutstanding@FY2018":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":8,"unit":"shares","end":"2018-12-31","value":70596559},"sharesOutstanding@2019Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":46,"unit":"shares","end":"2019-03-31","value":70079747},"sharesOutstanding@2019Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":44,"unit":"shares","end":"2019-06-30","value":69991145},"sharesOutstanding@2019Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":45,"unit":"shares","end":"2019-09-30","value":69834253},"sharesOutstanding@2019Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":12,"unit":"shares","end":"2019-12-31","value":69065491},"sharesOutstanding@FY2019":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":12,"unit":"shares","end":"2019-12-31","value":69065491},"sharesOutstanding@2020Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":5,"unit":"shares","end":"2020-03-31","value":68470050},"sharesOutstanding@2020Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":6,"unit":"shares","end":"2020-06-30","value":67292864},"sharesOutstanding@2020Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":7,"unit":"shares","end":"2020-09-30","value":66897984},"sharesOutstanding@2020Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":16,"unit":"shares","end":"2020-12-31","value":66456663},"sharesOutstanding@FY2020":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":16,"unit":"shares","end":"2020-12-31","value":66456663},"sharesOutstanding@2021Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":14,"unit":"shares","end":"2021-03-31","value":65881233},"sharesOutstanding@2021Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":15,"unit":"shares","end":"2021-06-30","value":65864116},"sharesOutstanding@2021Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":15,"unit":"shares","end":"2021-09-30","value":65743170},"sharesOutstanding@2021Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":47,"unit":"shares","end":"2021-12-31","value":65968224},"sharesOutstanding@FY2021":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":47,"unit":"shares","end":"2021-12-31","value":65968224},"sharesOutstanding@2022Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":18,"unit":"shares","end":"2022-03-31","value":62258896},"sharesOutstanding@2022Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":19,"unit":"shares","end":"2022-06-30","value":62087303},"sharesOutstanding@2022Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":19,"unit":"shares","end":"2022-09-30","value":62229506},"sharesOutstanding@2022Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":27,"unit":"shares","end":"2022-12-31","value":60555661},"sharesOutstanding@FY2022":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":27,"unit":"shares","end":"2022-12-31","value":60555661},"sharesOutstanding@2023Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":21,"unit":"shares","end":"2023-03-31","value":59522954},"sharesOutstanding@2023Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":22,"unit":"shares","end":"2023-06-30","value":59674960},"sharesOutstanding@2023Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":22,"unit":"shares","end":"2023-09-30","value":50507590},"sharesOutstanding@2023Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":27,"unit":"shares","end":"2023-12-31","value":50664471},"sharesOutstanding@FY2023":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":27,"unit":"shares","end":"2023-12-31","value":50664471},"sharesOutstanding@2024Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":49,"unit":"shares","end":"2024-03-31","value":50573176},"sharesOutstanding@2024Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":28,"unit":"shares","end":"2024-06-30","value":49710395},"sharesOutstanding@2024Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":28,"unit":"shares","end":"2024-09-30","value":49611791},"sharesOutstanding@2024Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":30,"unit":"shares","end":"2024-12-31","value":49527506},"sharesOutstanding@FY2024":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":30,"unit":"shares","end":"2024-12-31","value":49527506},"sharesOutstanding@2025Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":30,"unit":"shares","end":"2025-03-31","value":48397519},"sharesOutstanding@2025Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":30,"unit":"shares","end":"2025-06-30","value":48588214},"sharesOutstanding@2025Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":28,"unit":"shares","end":"2025-09-30","value":48210700},"sharesOutstanding@2025Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":30,"unit":"shares","end":"2025-12-31","value":47377950},"sharesOutstanding@FY2025":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":30,"unit":"shares","end":"2025-12-31","value":47377950},"sharesOutstanding@2026Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":30,"unit":"shares","end":"2026-03-31","value":46125755},"sharesOutstanding@2026Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":30,"unit":"shares","end":"2026-06-30","value":45971977},"totalCosts@FY2012":{"kind":"filed","concept":"CostsAndExpenses","filing":25,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":957233000},"totalCosts@2013Q1":{"kind":"filed","concept":"CostsAndExpenses","filing":31,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":329487000},"totalCosts@2013Q2":{"kind":"filed","concept":"CostsAndExpenses","filing":32,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":349500000},"totalCosts@2013Q3":{"kind":"filed","concept":"CostsAndExpenses","filing":33,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":440830000},"#690":{"kind":"filed","concept":"CostsAndExpenses","filing":23,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":1577938000},"#691":{"kind":"filed","concept":"CostsAndExpenses","filing":33,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":1119817000},"totalCosts@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#690"},{"ref":"#691","weight":-1}],"rule":"quarter-from-ytd","value":458121000},"totalCosts@FY2013":{"kind":"filed","concept":"CostsAndExpenses","filing":23,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":1577938000},"totalCosts@2014Q1":{"kind":"filed","concept":"CostsAndExpenses","filing":34,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":483635000},"totalCosts@2014Q2":{"kind":"filed","concept":"CostsAndExpenses","filing":35,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":504977000},"totalCosts@2014Q3":{"kind":"filed","concept":"CostsAndExpenses","filing":36,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":534705000},"#692":{"kind":"filed","concept":"CostsAndExpenses","filing":24,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":2106740000},"#693":{"kind":"filed","concept":"CostsAndExpenses","filing":36,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":1523317000},"totalCosts@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#692"},{"ref":"#693","weight":-1}],"rule":"quarter-from-ytd","value":583423000},"totalCosts@FY2014":{"kind":"filed","concept":"CostsAndExpenses","filing":24,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":2106740000},"totalCosts@2015Q1":{"kind":"filed","concept":"CostsAndExpenses","filing":37,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":594537000},"totalCosts@2015Q2":{"kind":"filed","concept":"CostsAndExpenses","filing":38,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":634022000},"totalCosts@2015Q3":{"kind":"filed","concept":"CostsAndExpenses","filing":39,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":656326000},"#694":{"kind":"filed","concept":"CostsAndExpenses","filing":26,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":2581000000},"#695":{"kind":"filed","concept":"CostsAndExpenses","filing":39,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":1884885000},"totalCosts@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#694"},{"ref":"#695","weight":-1}],"rule":"quarter-from-ytd","value":696115000},"totalCosts@FY2015":{"kind":"filed","concept":"CostsAndExpenses","filing":26,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":2581000000},"totalCosts@2016Q1":{"kind":"filed","concept":"CostsAndExpenses","filing":40,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":707037000},"totalCosts@2016Q2":{"kind":"filed","concept":"CostsAndExpenses","filing":41,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":719479000},"totalCosts@2016Q3":{"kind":"filed","concept":"CostsAndExpenses","filing":42,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":741485000},"#696":{"kind":"filed","concept":"CostsAndExpenses","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":2936000000},"#697":{"kind":"filed","concept":"CostsAndExpenses","filing":42,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":2168001000},"totalCosts@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#696"},{"ref":"#697","weight":-1}],"rule":"quarter-from-ytd","value":767999000},"totalCosts@FY2016":{"kind":"filed","concept":"CostsAndExpenses","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":2936000000},"totalCosts@2017Q1":{"kind":"filed","concept":"CostsAndExpenses","filing":43,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":758000000},"totalCosts@2017Q2":{"kind":"filed","concept":"CostsAndExpenses","filing":1,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":744000000},"totalCosts@2017Q3":{"kind":"filed","concept":"CostsAndExpenses","filing":2,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":755000000},"#698":{"kind":"filed","concept":"CostsAndExpenses","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":3058000000},"#699":{"kind":"filed","concept":"CostsAndExpenses","filing":2,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":2258000000},"totalCosts@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#698"},{"ref":"#699","weight":-1}],"rule":"quarter-from-ytd","value":800000000},"totalCosts@FY2017":{"kind":"filed","concept":"CostsAndExpenses","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":3058000000},"totalCosts@2018Q1":{"kind":"filed","concept":"CostsAndExpenses","filing":46,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":790000000},"totalCosts@2018Q2":{"kind":"filed","concept":"CostsAndExpenses","filing":44,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":774000000},"totalCosts@2018Q3":{"kind":"filed","concept":"CostsAndExpenses","filing":45,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":813000000},"#700":{"kind":"filed","concept":"CostsAndExpenses","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":3252000000},"#701":{"kind":"filed","concept":"CostsAndExpenses","filing":45,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":2377000000},"totalCosts@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#700"},{"ref":"#701","weight":-1}],"rule":"quarter-from-ytd","value":875000000},"totalCosts@FY2018":{"kind":"filed","concept":"CostsAndExpenses","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":3252000000},"totalCosts@2019Q1":{"kind":"filed","concept":"CostsAndExpenses","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":852000000},"totalCosts@2019Q2":{"kind":"filed","concept":"CostsAndExpenses","filing":6,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":880000000},"totalCosts@2019Q3":{"kind":"filed","concept":"CostsAndExpenses","filing":7,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":901000000},"#702":{"kind":"filed","concept":"CostsAndExpenses","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":3588000000},"#703":{"kind":"filed","concept":"CostsAndExpenses","filing":7,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":2633000000},"totalCosts@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#702"},{"ref":"#703","weight":-1}],"rule":"quarter-from-ytd","value":955000000},"totalCosts@FY2019":{"kind":"filed","concept":"CostsAndExpenses","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":3588000000},"totalCosts@2020Q1":{"kind":"filed","concept":"CostsAndExpenses","filing":9,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":928000000},"totalCosts@2020Q2":{"kind":"filed","concept":"CostsAndExpenses","filing":10,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":775000000},"totalCosts@2020Q3":{"kind":"filed","concept":"CostsAndExpenses","filing":11,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":930000000},"#704":{"kind":"filed","concept":"CostsAndExpenses","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":3666000000},"#705":{"kind":"filed","concept":"CostsAndExpenses","filing":11,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":2633000000},"totalCosts@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#704"},{"ref":"#705","weight":-1}],"rule":"quarter-from-ytd","value":1033000000},"totalCosts@FY2020":{"kind":"filed","concept":"CostsAndExpenses","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":3666000000},"totalCosts@2021Q1":{"kind":"filed","concept":"CostsAndExpenses","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":922000000},"totalCosts@2021Q2":{"kind":"filed","concept":"CostsAndExpenses","filing":14,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":979000000},"totalCosts@2021Q3":{"kind":"filed","concept":"CostsAndExpenses","filing":15,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":1043000000},"#706":{"kind":"filed","concept":"CostsAndExpenses","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":4085000000},"#707":{"kind":"filed","concept":"CostsAndExpenses","filing":15,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":2944000000},"totalCosts@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#706"},{"ref":"#707","weight":-1}],"rule":"quarter-from-ytd","value":1141000000},"totalCosts@FY2021":{"kind":"filed","concept":"CostsAndExpenses","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":4085000000},"totalCosts@2022Q1":{"kind":"filed","concept":"CostsAndExpenses","filing":17,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":1014000000},"totalCosts@2022Q2":{"kind":"filed","concept":"CostsAndExpenses","filing":18,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":1081000000},"totalCosts@2022Q3":{"kind":"filed","concept":"CostsAndExpenses","filing":19,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":1121000000},"#708":{"kind":"filed","concept":"CostsAndExpenses","filing":16,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":4386000000},"#709":{"kind":"filed","concept":"CostsAndExpenses","filing":19,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":3216000000},"totalCosts@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#708"},{"ref":"#709","weight":-1}],"rule":"quarter-from-ytd","value":1170000000},"totalCosts@FY2022":{"kind":"filed","concept":"CostsAndExpenses","filing":16,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":4386000000},"totalCosts@2023Q1":{"kind":"filed","concept":"CostsAndExpenses","filing":20,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":1077000000},"totalCosts@2023Q2":{"kind":"filed","concept":"CostsAndExpenses","filing":21,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":1112000000},"totalCosts@2023Q3":{"kind":"filed","concept":"CostsAndExpenses","filing":22,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":1106000000},"#710":{"kind":"filed","concept":"CostsAndExpenses","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":4453000000},"#711":{"kind":"filed","concept":"CostsAndExpenses","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":3295000000},"totalCosts@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#710"},{"ref":"#711","weight":-1}],"rule":"quarter-from-ytd","value":1158000000},"totalCosts@FY2023":{"kind":"filed","concept":"CostsAndExpenses","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":4453000000},"totalCosts@2024Q1":{"kind":"filed","concept":"CostsAndExpenses","filing":48,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":1158000000},"totalCosts@2024Q2":{"kind":"filed","concept":"CostsAndExpenses","filing":49,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":1162000000},"totalCosts@2024Q3":{"kind":"filed","concept":"CostsAndExpenses","filing":28,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":1194000000},"totalCosts@2025Q1":{"kind":"filed","concept":"CostsAndExpenses","filing":29,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":1177000000},"totalCosts@2025Q2":{"kind":"filed","concept":"CostsAndExpenses","filing":30,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":1187000000},"totalCosts@2025Q3":{"kind":"filed","concept":"CostsAndExpenses","filing":28,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":1182000000},"totalCosts@2026Q1":{"kind":"filed","concept":"CostsAndExpenses","filing":29,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":1103000000},"totalCosts@2026Q2":{"kind":"filed","concept":"CostsAndExpenses","filing":30,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":1104000000},"ebit@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q1"},{"ref":"interestExpense@2014Q1"}],"value":25380000},"ebitda@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q2"},{"ref":"depreciationAndAmortization@2018Q2"}],"value":93000000},"ebitda@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q3"},{"ref":"depreciationAndAmortization@2018Q3"}],"value":77000000},"ebitda@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q4"},{"ref":"depreciationAndAmortization@2018Q4"}],"value":57000000},"ebitda@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2018"},{"ref":"depreciationAndAmortization@FY2018"}],"value":309000000},"ebitda@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q1"},{"ref":"depreciationAndAmortization@2014Q1"}],"value":47408000},"ebitda@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q2"},{"ref":"depreciationAndAmortization@2014Q2"}],"value":37046000},"ebitda@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q3"},{"ref":"depreciationAndAmortization@2014Q3"}],"value":50109000},"ebitda@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q4"},{"ref":"depreciationAndAmortization@2014Q4"}],"value":37109000},"ebitda@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2014"},{"ref":"depreciationAndAmortization@FY2014"}],"value":171672000},"ebitda@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2012"},{"ref":"depreciationAndAmortization@FY2012"}],"value":93081000},"ebitda@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q1"},{"ref":"depreciationAndAmortization@2013Q1"}],"value":34834000},"ebitda@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q2"},{"ref":"depreciationAndAmortization@2013Q2"}],"value":27058000},"ebitda@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q3"},{"ref":"depreciationAndAmortization@2013Q3"}],"value":37532000},"ebitda@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q4"},{"ref":"depreciationAndAmortization@2013Q4"}],"value":41222000},"ebitda@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2013"},{"ref":"depreciationAndAmortization@FY2013"}],"value":140646000},"ebitda@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q1"},{"ref":"depreciationAndAmortization@2015Q1"}],"value":46144000},"ebitda@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q2"},{"ref":"depreciationAndAmortization@2015Q2"}],"value":19344000},"ebitda@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q3"},{"ref":"depreciationAndAmortization@2015Q3"}],"value":26129000},"ebitda@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q4"},{"ref":"depreciationAndAmortization@2015Q4"}],"value":40383000},"ebitda@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2015"},{"ref":"depreciationAndAmortization@FY2015"}],"value":132000000},"ebitda@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q1"},{"ref":"depreciationAndAmortization@2016Q1"}],"value":34606000},"ebitda@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q2"},{"ref":"depreciationAndAmortization@2016Q2"}],"value":35703000},"ebitda@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q3"},{"ref":"depreciationAndAmortization@2016Q3"}],"value":39176000},"ebitda@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q4"},{"ref":"depreciationAndAmortization@2016Q4"}],"value":53515000},"ebitda@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q1"},{"ref":"depreciationAndAmortization@2017Q1"}],"value":57748000},"capexOutflow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q4","weight":-1}],"value":-9000000},"capexOutflow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q3","weight":-1}],"value":-12000000},"capexOutflow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q2","weight":-1}],"value":-15000000},"capexOutflow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q1","weight":-1}],"value":-17000000},"capexOutflow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q1","weight":-1}],"value":-16000000},"netMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":5.256723716381418},"currentRatio@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q3"},{"ref":"currentLiabilities@2017Q3"}],"value":1.1785030514485304},"netDebt@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"cash@2017Q3","weight":-1}],"value":168163000},"ebit@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q3"},{"ref":"interestExpense@2017Q3"}],"value":63425000},"freeCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q4"},{"ref":"capex@2017Q4","weight":-1}],"value":738000000},"capexOutflow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q4","weight":-1}],"value":-9000000},"grossMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":93.42735849056604},"operatingMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":5.660377358490567},"freeCashFlow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2016"},{"ref":"capex@FY2016","weight":-1}],"value":152000000},"capexOutflow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2016","weight":-1}],"value":-40000000},"grossMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":93.79084967320262},"operatingMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":4.052287581699346},"netMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":1.9934640522875815},"currentRatio@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2016"},{"ref":"currentLiabilities@FY2016"}],"value":1.113125453226976},"netDebt@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2016"},{"ref":"cash@FY2016","weight":-1}],"value":275054000},"ebit@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2016"},{"ref":"interestExpense@FY2016"}],"value":124000000},"freeCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q2"},{"ref":"capex@2017Q2","weight":-1}],"value":-52000000},"capexOutflow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q2","weight":-1}],"value":-9000000},"grossMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":93.65480649188514},"operatingMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":7.116104868913857},"netMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":4.9937578027465666},"currentRatio@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q2"},{"ref":"currentLiabilities@2017Q2"}],"value":1.167294463486623},"netDebt@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"cash@2017Q2","weight":-1}],"value":206922000},"ebit@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q2"},{"ref":"interestExpense@2017Q2"}],"value":56857000},"freeCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q3"},{"ref":"capex@2017Q3","weight":-1}],"value":54000000},"capexOutflow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q3","weight":-1}],"value":-9000000},"grossMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":93.88887530562347},"operatingMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":7.701711491442542},"netMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":7.783018867924528},"currentRatio@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q4"},{"ref":"currentLiabilities@2017Q4"}],"value":1.13318155947638},"ebit@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q4"},{"ref":"interestExpense@2017Q4"}],"value":48970000},"freeCashFlow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2017"},{"ref":"capex@FY2017","weight":-1}],"value":568000000},"capexOutflow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2017","weight":-1}],"value":-38000000},"grossMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":93.49618320610688},"operatingMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":6.625954198473282},"netMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":5.435114503816794},"currentRatio@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2017"},{"ref":"currentLiabilities@FY2017"}],"value":1.13318155947638},"ebit@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2017"},{"ref":"interestExpense@FY2017"}],"value":220000000},"freeCashFlow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q1"},{"ref":"capex@2018Q1","weight":-1}],"value":-548000000},"capexOutflow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q1","weight":-1}],"value":-12000000},"grossMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":93.37979094076655},"operatingMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":8.246225319396052},"netMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":6.2717770034843205},"currentRatio@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q1"},{"ref":"currentLiabilities@2018Q1"}],"value":1.2107508532423208},"ebit@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q1"},{"ref":"interestExpense@2018Q1"}],"value":73000000},"freeCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q2"},{"ref":"capex@2018Q2","weight":-1}],"value":-21000000},"capexOutflow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q2","weight":-1}],"value":-14000000},"grossMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":94},"operatingMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":8.941176470588236},"netMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":6.8235294117647065},"currentRatio@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q2"},{"ref":"currentLiabilities@2018Q2"}],"value":1.177191328934967},"ebit@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q2"},{"ref":"interestExpense@2018Q2"}],"value":79000000},"freeCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q3"},{"ref":"capex@2018Q3","weight":-1}],"value":60000000},"capexOutflow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q3","weight":-1}],"value":-7000000},"grossMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":93.37142857142857},"operatingMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":7.085714285714285},"netMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":5.828571428571429},"currentRatio@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q3"},{"ref":"currentLiabilities@2018Q3"}],"value":1.2034203420342033},"ebit@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q3"},{"ref":"interestExpense@2018Q3"}],"value":65000000},"freeCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q4"},{"ref":"capex@2018Q4","weight":-1}],"value":362000000},"capexOutflow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q4","weight":-1}],"value":-10000000},"grossMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":93.12977099236642},"operatingMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":4.580152671755725},"netMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":3.162486368593239},"currentRatio@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q4"},{"ref":"currentLiabilities@2018Q4"}],"value":1.1550877192982456},"netDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"cash@2018Q4","weight":-1}],"value":185000000},"ebit@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q4"},{"ref":"interestExpense@2018Q4"}],"value":47000000},"freeCashFlow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2018"},{"ref":"capex@FY2018","weight":-1}],"value":-147000000},"capexOutflow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2018","weight":-1}],"value":-43000000},"grossMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":93.46274621752784},"operatingMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":7.165286896945474},"netMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":5.481016271767057},"currentRatio@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2018"},{"ref":"currentLiabilities@FY2018"}],"value":1.1550877192982456},"netDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"cash@FY2018","weight":-1}],"value":185000000},"ebit@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2018"},{"ref":"interestExpense@FY2018"}],"value":263000000},"freeCashFlow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q1"},{"ref":"capex@2019Q1","weight":-1}],"value":-154000000},"capexOutflow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q1","weight":-1}],"value":-12000000},"operatingMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":8.779443254817988},"netMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":6.745182012847965},"currentRatio@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q1"},{"ref":"currentLiabilities@2019Q1"}],"value":1.1782334384858044},"netDebt@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"cash@2019Q1","weight":-1}],"value":156000000},"ebit@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q1"},{"ref":"interestExpense@2019Q1"}],"value":88000000},"freeCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q2"},{"ref":"capex@2019Q2","weight":-1}],"value":-33000000},"capexOutflow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q2","weight":-1}],"value":-13000000},"grossMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":93.2620320855615},"operatingMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":5.88235294117647},"netMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":4.919786096256685},"currentRatio@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q2"},{"ref":"currentLiabilities@2019Q2"}],"value":1.1936013125512714},"netDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"cash@2019Q2","weight":-1}],"value":183000000},"ebit@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q2"},{"ref":"interestExpense@2019Q2"}],"value":62000000},"freeCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q3"},{"ref":"capex@2019Q3","weight":-1}],"value":-58000000},"capexOutflow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q3","weight":-1}],"value":-9000000},"grossMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":93.91124871001033},"operatingMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":7.017543859649122},"netMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":5.675954592363261},"currentRatio@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q3"},{"ref":"currentLiabilities@2019Q3"}],"value":1.2254901960784315},"netDebt@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"cash@2019Q3","weight":-1}],"value":181000000},"ebit@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q3"},{"ref":"interestExpense@2019Q3"}],"value":73000000},"freeCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q4"},{"ref":"capex@2019Q4","weight":-1}],"value":671000000},"capexOutflow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q4","weight":-1}],"value":-11000000},"grossMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":94.20432220039294},"operatingMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":6.18860510805501},"netMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":4.715127701375246},"currentRatio@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q4"},{"ref":"currentLiabilities@2019Q4"}],"value":1.1387705416920268},"netDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"cash@2019Q4","weight":-1}],"value":178000000},"ebit@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q4"},{"ref":"interestExpense@2019Q4"}],"value":68000000},"freeCashFlow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2019"},{"ref":"capex@FY2019","weight":-1}],"value":426000000},"capexOutflow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2019","weight":-1}],"value":-45000000},"grossMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":93.64626556016597},"operatingMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":6.950207468879668},"netMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":5.4979253112033195},"currentRatio@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2019"},{"ref":"currentLiabilities@FY2019"}],"value":1.1387705416920268},"netDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"cash@FY2019","weight":-1}],"value":178000000},"ebit@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2019"},{"ref":"interestExpense@FY2019"}],"value":291000000},"freeCashFlow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q1"},{"ref":"capex@2020Q1","weight":-1}],"value":-288000000},"capexOutflow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q1","weight":-1}],"value":-6000000},"operatingMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":11.450381679389313},"netMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":8.68320610687023},"currentRatio@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q1"},{"ref":"currentLiabilities@2020Q1"}],"value":1.1766169154228856},"netDebt@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"cash@2020Q1","weight":-1}],"value":-135000000},"ebit@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q1"},{"ref":"interestExpense@2020Q1"}],"value":125000000},"freeCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q2"},{"ref":"capex@2020Q2","weight":-1}],"value":140000000},"capexOutflow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q2","weight":-1}],"value":-12000000},"operatingMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":18.248945147679326},"netMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":13.291139240506327},"currentRatio@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q2"},{"ref":"currentLiabilities@2020Q2"}],"value":1.2316995544239338},"netDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"cash@2020Q2","weight":-1}],"value":-257000000},"ebit@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q2"},{"ref":"interestExpense@2020Q2"}],"value":175000000},"freeCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q3"},{"ref":"capex@2020Q3","weight":-1}],"value":81000000},"capexOutflow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q3","weight":-1}],"value":-9000000},"operatingMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":4.615384615384616},"netMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":3.3846153846153846},"currentRatio@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q3"},{"ref":"currentLiabilities@2020Q3"}],"value":1.2089187538179598},"netDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"cash@2020Q3","weight":-1}],"value":-188000000},"ebit@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q3"},{"ref":"interestExpense@2020Q3"}],"value":47000000},"freeCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q4"},{"ref":"capex@2020Q4","weight":-1}],"value":577000000},"operatingMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":2.8222013170272815},"netMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":2.06961429915334},"currentRatio@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q4"},{"ref":"currentLiabilities@2020Q4"}],"value":1.1550802139037433},"netDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"cash@2020Q4","weight":-1}],"value":69000000},"ebit@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q4"},{"ref":"interestExpense@2020Q4"}],"value":31000000},"freeCashFlow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2020"},{"ref":"capex@FY2020","weight":-1}],"value":510000000},"capexOutflow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2020","weight":-1}],"value":-36000000},"operatingMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":9.122459097669806},"netMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":6.742687159147248},"currentRatio@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2020"},{"ref":"currentLiabilities@FY2020"}],"value":1.1550802139037433},"netDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"cash@FY2020","weight":-1}],"value":69000000},"ebit@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2020"},{"ref":"interestExpense@FY2020"}],"value":378000000},"freeCashFlow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q1"},{"ref":"capex@2021Q1","weight":-1}],"value":-180000000},"capexOutflow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q1","weight":-1}],"value":-5000000},"operatingMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":13.018867924528301},"netMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":9.528301886792454},"currentRatio@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q1"},{"ref":"currentLiabilities@2021Q1"}],"value":1.3170731707317074},"netDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"cash@2021Q1","weight":-1}],"value":-6000000},"ebit@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q1"},{"ref":"interestExpense@2021Q1"}],"value":140000000},"freeCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q2"},{"ref":"capex@2021Q2","weight":-1}],"value":-27000000},"capexOutflow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q2","weight":-1}],"value":-12000000},"operatingMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":11},"netMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":8.272727272727273},"currentRatio@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q2"},{"ref":"currentLiabilities@2021Q2"}],"value":1.362091503267974},"netDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"cash@2021Q2","weight":-1}],"value":31000000},"ebit@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q2"},{"ref":"interestExpense@2021Q2"}],"value":122000000},"freeCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q3"},{"ref":"capex@2021Q3","weight":-1}],"value":162000000},"operatingMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":9.146341463414634},"netMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":6.707317073170732},"currentRatio@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q3"},{"ref":"currentLiabilities@2021Q3"}],"value":1.4145244215938304},"netDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"cash@2021Q3","weight":-1}],"value":-30000000},"ebit@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q3"},{"ref":"interestExpense@2021Q3"}],"value":108000000},"freeCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q4"},{"ref":"capex@2021Q4","weight":-1}],"value":223000000},"capexOutflow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q4","weight":-1}],"value":-11000000},"operatingMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":7.386363636363637},"netMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":5.60064935064935},"currentRatio@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q4"},{"ref":"currentLiabilities@2021Q4"}],"value":1.4025301897642324},"netDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"cash@2021Q4","weight":-1}],"value":-117000000},"ebit@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q4"},{"ref":"interestExpense@2021Q4"}],"value":91000000},"freeCashFlow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2021"},{"ref":"capex@FY2021","weight":-1}],"value":178000000},"capexOutflow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2021","weight":-1}],"value":-40000000},"operatingMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":10.022026431718063},"netMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":7.444933920704846},"currentRatio@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2021"},{"ref":"currentLiabilities@FY2021"}],"value":1.4025301897642324},"netDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"cash@FY2021","weight":-1}],"value":-117000000},"ebit@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2021"},{"ref":"interestExpense@FY2021"}],"value":461000000},"freeCashFlow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q1"},{"ref":"capex@2022Q1","weight":-1}],"value":203000000},"capexOutflow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q1","weight":-1}],"value":-11000000},"operatingMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":16.748768472906402},"netMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":11.986863711001643},"currentRatio@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q1"},{"ref":"currentLiabilities@2022Q1"}],"value":1.1705816554809843},"netDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"cash@2022Q1","weight":-1}],"value":260000000},"ebit@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q1"},{"ref":"interestExpense@2022Q1"}],"value":205000000},"freeCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q2"},{"ref":"capex@2022Q2","weight":-1}],"value":-104000000},"operatingMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":9.916666666666666},"netMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":7.083333333333333},"currentRatio@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q2"},{"ref":"currentLiabilities@2022Q2"}],"value":1.2362602653190145},"netDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"cash@2022Q2","weight":-1}],"value":159000000},"ebit@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q2"},{"ref":"interestExpense@2022Q2"}],"value":121000000},"freeCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q3"},{"ref":"capex@2022Q3","weight":-1}],"value":-62000000},"capexOutflow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q3","weight":-1}],"value":-13000000},"operatingMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":9.6696212731668},"netMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":6.2046736502820306},"currentRatio@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q3"},{"ref":"currentLiabilities@2022Q3"}],"value":1.291913214990138},"netDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"cash@2022Q3","weight":-1}],"value":42000000},"ebit@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q3"},{"ref":"interestExpense@2022Q3"}],"value":125000000},"freeCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q4"},{"ref":"capex@2022Q4","weight":-1}],"value":404000000},"capexOutflow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q4","weight":-1}],"value":-17000000},"operatingMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":4.567699836867863},"netMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":3.915171288743882},"currentRatio@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q4"},{"ref":"currentLiabilities@2022Q4"}],"value":1.1700201207243461},"netDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"cash@2022Q4","weight":-1}],"value":142000000},"ebit@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q4"},{"ref":"interestExpense@2022Q4"}],"value":70000000},"freeCashFlow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2022"},{"ref":"capex@FY2022","weight":-1}],"value":441000000},"capexOutflow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2022","weight":-1}],"value":-56000000},"operatingMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":10.214943705220062},"netMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":7.267144319344933},"currentRatio@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2022"},{"ref":"currentLiabilities@FY2022"}],"value":1.1700201207243461},"netDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"cash@FY2022","weight":-1}],"value":142000000},"ebit@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2022"},{"ref":"interestExpense@FY2022"}],"value":521000000},"freeCashFlow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q1"},{"ref":"capex@2023Q1","weight":-1}],"value":-94000000},"operatingMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":13.563402889245586},"netMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":10.513643659711075},"currentRatio@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q1"},{"ref":"currentLiabilities@2023Q1"}],"value":1.1762863534675616},"netDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"cash@2023Q1","weight":-1}],"value":-211000000},"ebit@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q1"},{"ref":"interestExpense@2023Q1"}],"value":187000000},"freeCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q2"},{"ref":"capex@2023Q2","weight":-1}],"value":127000000},"capexOutflow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q2","weight":-1}],"value":-17000000},"operatingMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":8.02315963606286},"netMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":6.865177832919768},"currentRatio@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q2"},{"ref":"currentLiabilities@2023Q2"}],"value":1.275336848271822},"netDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"cash@2023Q2","weight":-1}],"value":14000000},"freeCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q3"},{"ref":"capex@2023Q3","weight":-1}],"value":-130000000},"capexOutflow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q3","weight":-1}],"value":-20000000},"operatingMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":9.492635024549918},"netMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":7.6923076923076925},"currentRatio@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q3"},{"ref":"currentLiabilities@2023Q3"}],"value":1.0880798590722254},"netDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"cash@2023Q3","weight":-1}],"value":921000000},"freeCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q4"},{"ref":"capex@2023Q4","weight":-1}],"value":561000000},"capexOutflow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q4","weight":-1}],"value":-21000000},"operatingMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":6.987951807228916},"netMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":5.381526104417671},"currentRatio@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q4"},{"ref":"currentLiabilities@2023Q4"}],"value":1.0466910272025984},"netDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"cash@2023Q4","weight":-1}],"value":697000000},"freeCashFlow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2023"},{"ref":"capex@FY2023","weight":-1}],"value":464000000},"capexOutflow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2023","weight":-1}],"value":-75000000},"operatingMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":9.528646891507517},"netMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":7.618854124339699},"currentRatio@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2023"},{"ref":"currentLiabilities@FY2023"}],"value":1.0466910272025984},"netDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"cash@FY2023","weight":-1}],"value":697000000},"freeCashFlow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q1"},{"ref":"capex@2024Q1","weight":-1}],"value":73000000},"capexOutflow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q1","weight":-1}],"value":-18000000},"operatingMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":9.651898734177216},"netMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":7.199367088607595},"currentRatio@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q1"},{"ref":"currentLiabilities@2024Q1"}],"value":1.064068939677782},"netDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"cash@2024Q1","weight":-1}],"value":686000000},"freeCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q2"},{"ref":"capex@2024Q2","weight":-1}],"value":22000000},"capexOutflow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q2","weight":-1}],"value":-17000000},"operatingMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":6.525285481239804},"netMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":4.893964110929853},"currentRatio@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q2"},{"ref":"currentLiabilities@2024Q2"}],"value":1.0418189200162404},"netDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"cash@2024Q2","weight":-1}],"value":807000000},"freeCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q3"},{"ref":"capex@2024Q3","weight":-1}],"value":59000000},"capexOutflow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q3","weight":-1}],"value":-25000000},"operatingMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":4.688763136620857},"netMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":3.637833468067906},"currentRatio@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q3"},{"ref":"currentLiabilities@2024Q3"}],"value":1.0676229508196722},"netDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"cash@2024Q3","weight":-1}],"value":742000000},"freeCashFlow@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q1"},{"ref":"capex@2014Q1","weight":-1}],"value":25273000},"capexOutflow@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q1","weight":-1}],"value":-5064000},"grossMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":93.38923035809728},"operatingMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":4.966870500204357},"netMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":0.3026063445153583},"currentRatio@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q1"},{"ref":"currentLiabilities@2014Q1"}],"value":1.1285818706433002},"netDebt@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"cash@2014Q1","weight":-1}],"value":479635000},"freeCashFlow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q2"},{"ref":"capex@2014Q2","weight":-1}],"value":19675000},"capexOutflow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q2","weight":-1}],"value":-3645000},"grossMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":93.51740742010568},"operatingMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":3.8150040190016874},"netMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":1.1849388387942232},"currentRatio@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q2"},{"ref":"currentLiabilities@2014Q2"}],"value":1.095594611860974},"netDebt@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"cash@2014Q2","weight":-1}],"value":475423000},"ebit@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q2"},{"ref":"interestExpense@2014Q2"}],"value":20004000},"freeCashFlow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q3"},{"ref":"capex@2014Q3","weight":-1}],"value":36366000},"capexOutflow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q3","weight":-1}],"value":-8373000},"grossMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":94.14067067061666},"operatingMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":3.8215598137245905},"netMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":0.1304071761720008},"currentRatio@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q3"},{"ref":"currentLiabilities@2014Q3"}],"value":1.0205578578790642},"netDebt@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"cash@2014Q3","weight":-1}],"value":452284000},"ebit@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q3"},{"ref":"interestExpense@2014Q3"}],"value":21425000},"freeCashFlow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q4"},{"ref":"capex@2014Q4","weight":-1}],"value":50033000},"capexOutflow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q4","weight":-1}],"value":-3470000},"grossMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":94.36704645977385},"operatingMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":3.352703996607373},"netMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":1.161411518366238},"currentRatio@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q4"},{"ref":"currentLiabilities@2014Q4"}],"value":1.0712193666884315},"netDebt@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"cash@2014Q4","weight":-1}],"value":411150000},"ebit@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q4"},{"ref":"interestExpense@2014Q4"}],"value":20460000},"freeCashFlow@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2014"},{"ref":"capex@FY2014","weight":-1}],"value":131347000},"capexOutflow@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2014","weight":-1}],"value":-20552000},"grossMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":93.87945736805179},"operatingMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":3.956679891918555},"netMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":0.7064864822972641},"currentRatio@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2014"},{"ref":"currentLiabilities@FY2014"}],"value":1.0712193666884315},"netDebt@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2014"},{"ref":"cash@FY2014","weight":-1}],"value":411150000},"ebit@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2014"},{"ref":"interestExpense@FY2014"}],"value":87269000},"freeCashFlow@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2012"},{"ref":"capex@FY2012","weight":-1}],"value":70884000},"capexOutflow@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2012","weight":-1}],"value":-9658000},"grossMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":93.76259124821772},"operatingMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":6.067153978024868},"netMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":3.1236599182973346},"ebit@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2012"},{"ref":"interestExpense@FY2012"}],"value":61885000},"freeCashFlow@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q1"},{"ref":"capex@2013Q1","weight":-1}],"value":33491000},"capexOutflow@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q1","weight":-1}],"value":-2224000},"grossMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":93.5012960378272},"operatingMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":6.147776796650241},"netMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":3.001395733044692},"ebit@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q1"},{"ref":"interestExpense@2013Q1"}],"value":21656000},"capexOutflow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q2","weight":-1}],"value":-2429000},"grossMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":93.48681458979947},"operatingMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":3.833454401373572},"netMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":1.1949965880825024},"ebit@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q2"},{"ref":"interestExpense@2013Q2"}],"value":14093000},"capexOutflow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q3","weight":-1}],"value":-1661000},"grossMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":93.8507130950176},"operatingMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":1.6261378166862672},"netMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":-1.7272274874642113},"ebit@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q3"},{"ref":"interestExpense@2013Q3"}],"value":7362000},"freeCashFlow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q4"},{"ref":"capex@2013Q4","weight":-1}],"value":34265000},"capexOutflow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q4","weight":-1}],"value":-4376000},"grossMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":93.22773929941701},"operatingMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":4.886267377547461},"netMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":1.247155646353414},"currentRatio@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q4"},{"ref":"currentLiabilities@2013Q4"}],"value":1.078058993263226},"netDebt@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"cash@2013Q4","weight":-1}],"value":724521000},"ebit@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q4"},{"ref":"interestExpense@2013Q4"}],"value":23697000},"freeCashFlow@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2013"},{"ref":"capex@FY2013","weight":-1}],"value":90031000},"capexOutflow@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2013","weight":-1}],"value":-10690000},"grossMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":93.51318970366879},"operatingMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":4.0344224658284045},"netMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":0.7995621170424655},"currentRatio@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2013"},{"ref":"currentLiabilities@FY2013"}],"value":1.078058993263226},"netDebt@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2013"},{"ref":"cash@FY2013","weight":-1}],"value":724521000},"ebit@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2013"},{"ref":"interestExpense@FY2013"}],"value":66808000},"freeCashFlow@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q1"},{"ref":"capex@2015Q1","weight":-1}],"value":9474000},"capexOutflow@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q1","weight":-1}],"value":-3853000},"grossMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":94.18617662385826},"operatingMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":4.961971169062851},"netMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":2.5274226395429507},"currentRatio@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q1"},{"ref":"currentLiabilities@2015Q1"}],"value":1.0144228940139854},"netDebt@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"cash@2015Q1","weight":-1}],"value":410437000},"ebit@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q1"},{"ref":"interestExpense@2015Q1"}],"value":31491000},"freeCashFlow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q2"},{"ref":"capex@2015Q2","weight":-1}],"value":25355000},"capexOutflow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q2","weight":-1}],"value":-6496000},"grossMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":94.11381438015522},"operatingMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":0.9351460218403862},"netMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":-0.2043727646728864},"currentRatio@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q2"},{"ref":"currentLiabilities@2015Q2"}],"value":1.05231880560317},"netDebt@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"cash@2015Q2","weight":-1}],"value":381412000},"ebit@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q2"},{"ref":"interestExpense@2015Q2"}],"value":6053000},"freeCashFlow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q3"},{"ref":"capex@2015Q3","weight":-1}],"value":54945000},"capexOutflow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q3","weight":-1}],"value":-4398000},"grossMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":94.38030682267278},"operatingMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":1.7487814517191411},"netMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":0.46361720218919533},"currentRatio@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q3"},{"ref":"currentLiabilities@2015Q3"}],"value":1.053793313454557},"netDebt@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"cash@2015Q3","weight":-1}],"value":358443000},"ebit@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q3"},{"ref":"interestExpense@2015Q3"}],"value":12037000},"freeCashFlow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q4"},{"ref":"capex@2015Q4","weight":-1}],"value":21825000},"capexOutflow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q4","weight":-1}],"value":-4253000},"grossMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":94.5682414788582},"operatingMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":4.0800887425157955},"netMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":1.9422760250518467},"currentRatio@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q4"},{"ref":"currentLiabilities@2015Q4"}],"value":1.0772310363967093},"netDebt@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"cash@2015Q4","weight":-1}],"value":327935000},"ebit@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q4"},{"ref":"interestExpense@2015Q4"}],"value":29419000},"freeCashFlow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2015"},{"ref":"capex@FY2015","weight":-1}],"value":132000000},"capexOutflow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2015","weight":-1}],"value":-19000000},"grossMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":94.32117337344866},"operatingMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":2.933433621662279},"netMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":1.2034599473486274},"netDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"cash@2026Q1","weight":-1}],"value":556000000},"currentRatio@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2015"},{"ref":"currentLiabilities@FY2015"}],"value":1.0772310363967093},"netDebt@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2015"},{"ref":"cash@FY2015","weight":-1}],"value":327935000},"ebit@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2015"},{"ref":"interestExpense@FY2015"}],"value":79000000},"freeCashFlow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q1"},{"ref":"capex@2016Q1","weight":-1}],"value":33624000},"capexOutflow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q1","weight":-1}],"value":-6807000},"grossMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":93.76466575716235},"operatingMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":3.547066848567531},"netMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":1.5006821282401093},"currentRatio@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q1"},{"ref":"currentLiabilities@2016Q1"}],"value":1.1170365160873537},"netDebt@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"cash@2016Q1","weight":-1}],"value":293527000},"ebit@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q1"},{"ref":"interestExpense@2016Q1"}],"value":25860000},"freeCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q2"},{"ref":"capex@2016Q2","weight":-1}],"value":-6671000},"capexOutflow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q2","weight":-1}],"value":-9907000},"grossMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":94.09731903485255},"operatingMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":3.485254691689008},"netMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":1.6085790884718498},"currentRatio@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q2"},{"ref":"currentLiabilities@2016Q2"}],"value":1.126746849774589},"netDebt@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"cash@2016Q2","weight":-1}],"value":305741000},"ebit@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q2"},{"ref":"interestExpense@2016Q2"}],"value":26530000},"freeCashFlow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q3"},{"ref":"capex@2016Q3","weight":-1}],"value":25804000},"capexOutflow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q3","weight":-1}],"value":-11228000},"grossMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":93.48805194805195},"operatingMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":3.766233766233766},"netMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":1.948051948051948},"currentRatio@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q3"},{"ref":"currentLiabilities@2016Q3"}],"value":1.1125806998121488},"netDebt@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"cash@2016Q3","weight":-1}],"value":307577000},"ebit@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q3"},{"ref":"interestExpense@2016Q3"}],"value":29285000},"freeCashFlow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q4"},{"ref":"capex@2016Q4","weight":-1}],"value":99243000},"capexOutflow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q4","weight":-1}],"value":-12058000},"grossMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":93.82009864364981},"operatingMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":5.30209617755857},"netMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":2.8360049321824907},"currentRatio@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q4"},{"ref":"currentLiabilities@2016Q4"}],"value":1.113125453226976},"netDebt@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"cash@2016Q4","weight":-1}],"value":275054000},"ebit@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q4"},{"ref":"interestExpense@2016Q4"}],"value":42325000},"freeCashFlow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q1"},{"ref":"capex@2017Q1","weight":-1}],"value":-172000000},"capexOutflow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q1","weight":-1}],"value":-11000000},"grossMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":92.94554455445545},"operatingMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":6.064356435643564},"netMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":3.5891089108910887},"currentRatio@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q1"},{"ref":"currentLiabilities@2017Q1"}],"value":1.1391676699302111},"netDebt@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"cash@2017Q1","weight":-1}],"value":233880000},"ebit@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q1"},{"ref":"interestExpense@2017Q1"}],"value":49748000},"freeCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q4"},{"ref":"capex@2024Q4","weight":-1}],"value":47000000},"capexOutflow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q4","weight":-1}],"value":-18000000},"netMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":-1.8010963194988252},"currentRatio@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q4"},{"ref":"currentLiabilities@2024Q4"}],"value":1.0667561221066757},"netDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"cash@2024Q4","weight":-1}],"value":548000000},"freeCashFlow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2024"},{"ref":"capex@FY2024","weight":-1}],"value":201000000},"capexOutflow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2024","weight":-1}],"value":-78000000},"netMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":3.423708687908173},"currentRatio@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2024"},{"ref":"currentLiabilities@FY2024"}],"value":1.0667561221066757},"netDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"cash@FY2024","weight":-1}],"value":548000000},"freeCashFlow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q1"},{"ref":"capex@2025Q1","weight":-1}],"value":79000000},"netMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":6.578947368421052},"currentRatio@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q1"},{"ref":"currentLiabilities@2025Q1"}],"value":1.0797430083144368},"netDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"cash@2025Q1","weight":-1}],"value":560000000},"freeCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q2"},{"ref":"capex@2025Q2","weight":-1}],"value":57000000},"capexOutflow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q2","weight":-1}],"value":-18000000},"netMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":2.988691437802908},"currentRatio@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q2"},{"ref":"currentLiabilities@2025Q2"}],"value":1.1012759170653907},"netDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"cash@2025Q2","weight":-1}],"value":487000000},"freeCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q3"},{"ref":"capex@2025Q3","weight":-1}],"value":55000000},"capexOutflow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q3","weight":-1}],"value":-17000000},"netMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":2.75974025974026},"currentRatio@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q3"},{"ref":"currentLiabilities@2025Q3"}],"value":1.110715873721654},"netDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"cash@2025Q3","weight":-1}],"value":574000000},"freeCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q4"},{"ref":"capex@2025Q4","weight":-1}],"value":43000000},"capexOutflow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q4","weight":-1}],"value":-18000000},"netMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":-0.08012820512820512},"currentRatio@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q4"},{"ref":"currentLiabilities@2025Q4"}],"value":1.087599544937429},"netDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"cash@2025Q4","weight":-1}],"value":608000000},"freeCashFlow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2025"},{"ref":"capex@FY2025","weight":-1}],"value":234000000},"capexOutflow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2025","weight":-1}],"value":-69000000},"netMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":3.093812375249501},"currentRatio@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2025"},{"ref":"currentLiabilities@FY2025"}],"value":1.087599544937429},"netDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"cash@FY2025","weight":-1}],"value":608000000},"freeCashFlow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q1"},{"ref":"capex@2026Q1","weight":-1}],"value":123000000},"capexOutflow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q1","weight":-1}],"value":-26000000},"netMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":7.259380097879283},"currentRatio@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q1"},{"ref":"currentLiabilities@2026Q1"}],"value":1.1159029649595686},"freeCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q2"},{"ref":"capex@2026Q2","weight":-1}],"value":67000000},"capexOutflow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q2","weight":-1}],"value":-21000000},"netMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":4.4991511035653655},"currentRatio@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q2"},{"ref":"currentLiabilities@2026Q2"}],"value":1.130393551446183},"netDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"cash@2026Q2","weight":-1}],"value":538000000},"fcfMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":4.967320261437909},"fcfMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":-6.491885143570538},"fcfMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":6.601466992665037},"fcfMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":87.02830188679245},"fcfMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":17.34351145038168},"fcfMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":-63.64692218350755},"fcfMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":-2.4705882352941173},"fcfMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":6.857142857142858},"fcfMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":39.476553980370774},"fcfMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":-4.196403083071653},"fcfMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":-16.488222698072803},"fcfMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":-3.5294117647058822},"fcfMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":-5.985552115583075},"fcfMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":65.91355599214145},"fcfMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":11.047717842323651},"fcfMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":-27.480916030534353},"fcfMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":14.767932489451477},"fcfMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":8.307692307692308},"fcfMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":54.280338664158045},"fcfMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":12.64253842340109},"fcfMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":-16.9811320754717},"fcfMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":-2.4545454545454546},"fcfMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":14.111498257839722},"fcfMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":18.100649350649352},"fcfMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":3.920704845814978},"fcfMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":16.666666666666664},"fcfMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":-8.666666666666668},"fcfMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":-4.99597099113618},"fcfMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":32.95269168026101},"fcfMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":9.02763561924258},"fcfMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":-7.54414125200642},"fcfMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":10.504549214226634},"fcfMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":-10.638297872340425},"fcfMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":45.06024096385542},"fcfMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":9.427062169849656},"fcfMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":5.775316455696203},"fcfMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":1.794453507340946},"fcfMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":4.7696038803556995},"fcfMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":4.966084509699123},"fcfMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":3.747576218176554},"fcfMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":6.541223956787559},"fcfMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":8.288247396722006},"fcfMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":5.987925404291072},"fcfMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":6.95581520635173},"fcfMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":9.539692938730168},"fcfMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":7.113998372282293},"fcfMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":5.475422298581441},"fcfMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":1.5144394463999693},"fcfMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":3.9616754191751027},"fcfMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":8.225200895797654},"fcfMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":3.007461812469426},"fcfMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":4.964272282813088},"fcfMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":4.5871759890859485},"fcfMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":-0.8942359249329759},"fcfMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":3.351168831168831},"fcfMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":12.23711467324291},"fcfMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":-21.287128712871286},"fcfMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":3.6805011746280343},"fcfMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":3.97783494953493},"fcfMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":6.114551083591331},"fcfMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":4.604200323101777},"fcfMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":4.464285714285714},"fcfMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":3.4455128205128207},"fcfMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":4.6706586826347305},"fcfMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":10.0326264274062},"fcfMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":5.68760611205433},"ebitda@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2016"},{"ref":"depreciationAndAmortization@FY2016"}],"value":163000000},"ebitda@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q2"},{"ref":"depreciationAndAmortization@2017Q2"}],"value":64857000},"ebitda@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q3"},{"ref":"depreciationAndAmortization@2017Q3"}],"value":73425000},"ebitda@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q4"},{"ref":"depreciationAndAmortization@2017Q4"}],"value":57970000},"ebitda@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2017"},{"ref":"depreciationAndAmortization@FY2017"}],"value":255000000},"ebitda@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q1"},{"ref":"depreciationAndAmortization@2018Q1"}],"value":83000000},"#712":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2016"},{"ref":"equity@FY2016"}],"value":494054000},"debtToCapital@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2016"},{"ref":"#712"}],"scale":100,"value":92.91575414833197},"#713":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"equity@2017Q2"}],"value":532318000},"debtToCapital@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"#713"}],"scale":100,"value":82.80858434244193},"#714":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"equity@2017Q3"}],"value":563549000},"debtToCapital@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"#714"}],"scale":100,"value":76.60203460568647},"#715":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"equity@2018Q4"}],"value":788000000},"debtToCapital@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"#715"}],"scale":100,"value":52.41116751269036},"#716":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"equity@FY2018"}],"value":788000000},"debtToCapital@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2018"},{"ref":"#716"}],"scale":100,"value":52.41116751269036},"#717":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"equity@2019Q1"}],"value":813000000},"debtToCapital@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"#717"}],"scale":100,"value":50.061500615006146},"#718":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"equity@2019Q2"}],"value":841000000},"debtToCapital@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"#718"}],"scale":100,"value":47.80023781212842},"#719":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"equity@2019Q3"}],"value":874000000},"debtToCapital@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"#719"}],"scale":100,"value":45.4233409610984},"#720":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"equity@2019Q4"}],"value":866000000},"debtToCapital@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"#720"}],"scale":100,"value":45.15011547344111},"#721":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"equity@FY2019"}],"value":866000000},"debtToCapital@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2019"},{"ref":"#721"}],"scale":100,"value":45.15011547344111},"#722":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"equity@2020Q1"}],"value":919000000},"debtToCapital@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"#722"}],"scale":100,"value":42.00217627856366},"#723":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"equity@2020Q2"}],"value":996000000},"debtToCapital@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"#723"}],"scale":100,"value":38.152610441767074},"#724":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"equity@2020Q3"}],"value":995000000},"debtToCapital@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"#724"}],"scale":100,"value":37.68844221105528},"#725":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"equity@2020Q4"}],"value":977000000},"debtToCapital@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"#725"}],"scale":100,"value":37.87103377686796},"#726":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"equity@FY2020"}],"value":977000000},"debtToCapital@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2020"},{"ref":"#726"}],"scale":100,"value":37.87103377686796},"#727":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"equity@2021Q1"}],"value":1147000000},"debtToCapital@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"#727"}],"scale":100,"value":43.068875326939846},"#728":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"equity@2021Q2"}],"value":1239000000},"debtToCapital@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"#728"}],"scale":100,"value":39.95157384987893},"#729":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"equity@2021Q3"}],"value":1304000000},"debtToCapital@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"#729"}],"scale":100,"value":37.9601226993865},"#730":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"equity@2021Q4"}],"value":1376000000},"debtToCapital@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"#730"}],"scale":100,"value":35.973837209302324},"#731":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"equity@FY2021"}],"value":1376000000},"debtToCapital@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2021"},{"ref":"#731"}],"scale":100,"value":35.973837209302324},"#732":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"equity@2022Q1"}],"value":1190000000},"debtToCapital@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"#732"}],"scale":100,"value":41.596638655462186},"#733":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"equity@2022Q2"}],"value":1258000000},"debtToCapital@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"#733"}],"scale":100,"value":39.348171701112875},"#734":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"equity@2022Q3"}],"value":1352000000},"debtToCapital@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"#734"}],"scale":100,"value":36.68639053254438},"#735":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"equity@2022Q4"}],"value":1271000000},"debtToCapital@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"#735"}],"scale":100,"value":39.02439024390244},"#736":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"equity@FY2022"}],"value":1271000000},"debtToCapital@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2022"},{"ref":"#736"}],"scale":100,"value":39.02439024390244},"#737":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"equity@2023Q1"}],"value":1321000000},"debtToCapital@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"#737"}],"scale":100,"value":37.54731264193792},"#738":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"equity@2023Q2"}],"value":1411000000},"debtToCapital@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"#738"}],"scale":100,"value":35.152374202693125},"#739":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"equity@2023Q3"}],"value":1101000000},"debtToCapital@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"#739"}],"scale":100,"value":99.09173478655767},"#740":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"equity@2023Q4"}],"value":1062000000},"debtToCapital@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"#740"}],"scale":100,"value":92.65536723163842},"#741":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"equity@FY2023"}],"value":1062000000},"debtToCapital@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2023"},{"ref":"#741"}],"scale":100,"value":92.65536723163842},"#742":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"equity@2024Q1"}],"value":1127000000},"debtToCapital@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"#742"}],"scale":100,"value":87.3114463176575},"#743":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"equity@2024Q2"}],"value":1084000000},"debtToCapital@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"#743"}],"scale":100,"value":90.7749077490775},"#744":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"equity@2024Q3"}],"value":1122000000},"debtToCapital@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"#744"}],"scale":100,"value":88.50267379679144},"#745":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"equity@2014Q1"}],"value":556112000},"debtToCapital@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"#745"}],"scale":100,"value":108.29401271686278},"#746":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"equity@2014Q2"}],"value":539052000},"debtToCapital@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"#746"}],"scale":100,"value":106.80064260961836},"#747":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"equity@2014Q3"}],"value":501323000},"debtToCapital@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"#747"}],"scale":100,"value":109.75678355072478},"#748":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"equity@2014Q4"}],"value":520150000},"debtToCapital@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"#748"}],"scale":100,"value":104.80630587330577},"#749":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2014"},{"ref":"equity@FY2014"}],"value":520150000},"debtToCapital@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2014"},{"ref":"#749"}],"scale":100,"value":104.80630587330577},"#750":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"equity@2013Q4"}],"value":425637000},"debtToCapital@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"#750"}],"scale":100,"value":192.3885846390234},"#751":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2013"},{"ref":"equity@FY2013"}],"value":425637000},"debtToCapital@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2013"},{"ref":"#751"}],"scale":100,"value":192.3885846390234},"#752":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"equity@2015Q1"}],"value":499739000},"debtToCapital@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"#752"}],"scale":100,"value":103.02137715887693},"#753":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"equity@2015Q2"}],"value":501883000},"debtToCapital@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"#753"}],"scale":100,"value":101.5824405289679},"#754":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"equity@2015Q3"}],"value":490659000},"debtToCapital@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"#754"}],"scale":100,"value":102.87348239816248},"#755":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"equity@2015Q4"}],"value":501935000},"debtToCapital@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"#755"}],"scale":100,"value":98.40616812933945},"#756":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2015"},{"ref":"equity@FY2015"}],"value":501935000},"debtToCapital@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2015"},{"ref":"#756"}],"scale":100,"value":98.40616812933945},"#757":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"equity@2016Q1"}],"value":516207000},"debtToCapital@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"#757"}],"scale":100,"value":94.81952007624848},"#758":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"equity@2016Q2"}],"value":505868000},"debtToCapital@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"#758"}],"scale":100,"value":93.38503324978058},"#759":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"equity@2016Q3"}],"value":497050000},"debtToCapital@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"#759"}],"scale":100,"value":94.18267779901419},"#760":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"equity@2016Q4"}],"value":494054000},"debtToCapital@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"#760"}],"scale":100,"value":92.91575414833197},"#761":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"equity@2017Q1"}],"value":492481000},"debtToCapital@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"#761"}],"scale":100,"value":91.36068193493759},"#762":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"equity@2024Q4"}],"value":977000000},"debtToCapital@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"#762"}],"scale":100,"value":92.93756397134084},"#763":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"equity@FY2024"}],"value":977000000},"debtToCapital@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2024"},{"ref":"#763"}],"scale":100,"value":92.93756397134084},"#764":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"equity@2025Q1"}],"value":972000000},"debtToCapital@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"#764"}],"scale":100,"value":93.51851851851852},"#765":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"equity@2025Q2"}],"value":1001000000},"debtToCapital@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"#765"}],"scale":100,"value":89.31068931068931},"#766":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"equity@2025Q3"}],"value":1005000000},"debtToCapital@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"#766"}],"scale":100,"value":89.05472636815921},"#767":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"equity@2025Q4"}],"value":949000000},"debtToCapital@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"#767"}],"scale":100,"value":94.30979978925184},"#768":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"equity@FY2025"}],"value":949000000},"debtToCapital@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2025"},{"ref":"#768"}],"scale":100,"value":94.30979978925184},"#769":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"equity@2026Q1"}],"value":979000000},"debtToCapital@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"#769"}],"scale":100,"value":91.52196118488254},"#770":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"equity@2026Q2"}],"value":1021000000},"debtToCapital@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"#770"}],"scale":100,"value":87.75710088148874},"#771":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2015","weight":0.5},{"ref":"totalAssets@FY2016","weight":0.5}],"rule":"average-balance","value":2093724500},"returnOnAssets@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#771"}],"scale":100,"value":2.913468319255948},"#772":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"}],"rule":"trailing-year","value":107000000},"#773":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q2","weight":0.5},{"ref":"totalAssets@2017Q2","weight":0.5}],"rule":"average-balance","value":1727585500},"returnOnAssets@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#772"},{"ref":"#773"}],"scale":100,"value":6.193615308764747},"#774":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"}],"rule":"trailing-year","value":135000000},"#775":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q3","weight":0.5},{"ref":"totalAssets@2017Q3","weight":0.5}],"rule":"average-balance","value":1718625500},"returnOnAssets@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#774"},{"ref":"#775"}],"scale":100,"value":7.855114450472195},"#776":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"}],"rule":"trailing-year","value":178000000},"#777":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q4","weight":0.5},{"ref":"totalAssets@2017Q4","weight":0.5}],"rule":"average-balance","value":2344000000},"returnOnAssets@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#776"},{"ref":"#777"}],"scale":100,"value":7.593856655290103},"#778":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2016","weight":0.5},{"ref":"totalAssets@FY2017","weight":0.5}],"rule":"average-balance","value":2344000000},"returnOnAssets@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#778"}],"scale":100,"value":7.593856655290103},"#779":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"}],"rule":"trailing-year","value":203000000},"#780":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q1","weight":0.5},{"ref":"totalAssets@2018Q1","weight":0.5}],"rule":"average-balance","value":1959836000},"returnOnAssets@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#779"},{"ref":"#780"}],"scale":100,"value":10.358009547737668},"#781":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"}],"rule":"trailing-year","value":221000000},"#782":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q2","weight":0.5},{"ref":"totalAssets@2018Q2","weight":0.5}],"rule":"average-balance","value":1886847500},"returnOnAssets@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#781"},{"ref":"#782"}],"scale":100,"value":11.712658283194589},"#783":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"}],"rule":"trailing-year","value":229000000},"#784":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q3","weight":0.5},{"ref":"totalAssets@2018Q3","weight":0.5}],"rule":"average-balance","value":1970462500},"returnOnAssets@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#783"},{"ref":"#784"}],"scale":100,"value":11.621637052214899},"#785":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"}],"rule":"trailing-year","value":192000000},"#786":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q4","weight":0.5},{"ref":"totalAssets@2018Q4","weight":0.5}],"rule":"average-balance","value":2514000000},"returnOnAssets@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#785"},{"ref":"#786"}],"scale":100,"value":7.637231503579953},"#787":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2017","weight":0.5},{"ref":"totalAssets@FY2018","weight":0.5}],"rule":"average-balance","value":2514000000},"returnOnAssets@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#787"}],"scale":100,"value":7.637231503579953},"#788":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"}],"rule":"trailing-year","value":201000000},"#789":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q1","weight":0.5},{"ref":"totalAssets@2019Q1","weight":0.5}],"rule":"average-balance","value":2196000000},"returnOnAssets@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#788"},{"ref":"#789"}],"scale":100,"value":9.153005464480875},"#790":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"}],"rule":"trailing-year","value":189000000},"#791":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q2","weight":0.5},{"ref":"totalAssets@2019Q2","weight":0.5}],"rule":"average-balance","value":2166500000},"returnOnAssets@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#790"},{"ref":"#791"}],"scale":100,"value":8.723747980613894},"#792":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"}],"rule":"trailing-year","value":193000000},"#793":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q3","weight":0.5},{"ref":"totalAssets@2019Q3","weight":0.5}],"rule":"average-balance","value":2174500000},"returnOnAssets@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#792"},{"ref":"#793"}],"scale":100,"value":8.8756035870315},"#794":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"}],"rule":"trailing-year","value":212000000},"#795":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q4","weight":0.5},{"ref":"totalAssets@2019Q4","weight":0.5}],"rule":"average-balance","value":2591500000},"returnOnAssets@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#794"},{"ref":"#795"}],"scale":100,"value":8.180590391665058},"#796":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2018","weight":0.5},{"ref":"totalAssets@FY2019","weight":0.5}],"rule":"average-balance","value":2591500000},"returnOnAssets@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#796"}],"scale":100,"value":8.180590391665058},"#797":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"}],"rule":"trailing-year","value":240000000},"#798":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q1","weight":0.5},{"ref":"totalAssets@2020Q1","weight":0.5}],"rule":"average-balance","value":2555000000},"returnOnAssets@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#797"},{"ref":"#798"}],"scale":100,"value":9.393346379647749},"#799":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"}],"rule":"trailing-year","value":320000000},"#800":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q2","weight":0.5},{"ref":"totalAssets@2020Q2","weight":0.5}],"rule":"average-balance","value":2560000000},"returnOnAssets@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#799"},{"ref":"#800"}],"scale":100,"value":12.5},"#801":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"}],"rule":"trailing-year","value":298000000},"#802":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q3","weight":0.5},{"ref":"totalAssets@2020Q3","weight":0.5}],"rule":"average-balance","value":2556000000},"returnOnAssets@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#801"},{"ref":"#802"}],"scale":100,"value":11.658841940532081},"#803":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"}],"rule":"trailing-year","value":272000000},"#804":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q4","weight":0.5},{"ref":"totalAssets@2020Q4","weight":0.5}],"rule":"average-balance","value":2895500000},"returnOnAssets@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#803"},{"ref":"#804"}],"scale":100,"value":9.39388706613711},"#805":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2019","weight":0.5},{"ref":"totalAssets@FY2020","weight":0.5}],"rule":"average-balance","value":2895500000},"returnOnAssets@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#805"}],"scale":100,"value":9.39388706613711},"#806":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"}],"rule":"trailing-year","value":282000000},"#807":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q1","weight":0.5},{"ref":"totalAssets@2021Q1","weight":0.5}],"rule":"average-balance","value":2885000000},"returnOnAssets@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#806"},{"ref":"#807"}],"scale":100,"value":9.774696707105718},"#808":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"}],"rule":"trailing-year","value":247000000},"#809":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q2","weight":0.5},{"ref":"totalAssets@2021Q2","weight":0.5}],"rule":"average-balance","value":2890000000},"returnOnAssets@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#808"},{"ref":"#809"}],"scale":100,"value":8.546712802768166},"#810":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"}],"rule":"trailing-year","value":291000000},"#811":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q3","weight":0.5},{"ref":"totalAssets@2021Q3","weight":0.5}],"rule":"average-balance","value":2968000000},"returnOnAssets@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#810"},{"ref":"#811"}],"scale":100,"value":9.804582210242588},"#812":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"}],"rule":"trailing-year","value":6028000},"returnOnAssets@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#812"},{"ref":"totalAssets@2014Q2"}],"scale":100,"value":0.4521967701088033},"#813":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"}],"rule":"trailing-year","value":338000000},"#814":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q4","weight":0.5},{"ref":"totalAssets@2021Q4","weight":0.5}],"rule":"average-balance","value":3176000000},"returnOnAssets@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#813"},{"ref":"#814"}],"scale":100,"value":10.642317380352646},"#815":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2020","weight":0.5},{"ref":"totalAssets@FY2021","weight":0.5}],"rule":"average-balance","value":3176000000},"returnOnAssets@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#815"}],"scale":100,"value":10.642317380352646},"#816":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"}],"rule":"trailing-year","value":383000000},"#817":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q1","weight":0.5},{"ref":"totalAssets@2022Q1","weight":0.5}],"rule":"average-balance","value":3104500000},"returnOnAssets@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#816"},{"ref":"#817"}],"scale":100,"value":12.336930262522145},"#818":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"}],"rule":"trailing-year","value":377000000},"#819":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q2","weight":0.5},{"ref":"totalAssets@2022Q2","weight":0.5}],"rule":"average-balance","value":3011000000},"returnOnAssets@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#818"},{"ref":"#819"}],"scale":100,"value":12.520757223513781},"#820":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"}],"rule":"trailing-year","value":377000000},"#821":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q3","weight":0.5},{"ref":"totalAssets@2022Q3","weight":0.5}],"rule":"average-balance","value":3074000000},"returnOnAssets@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#820"},{"ref":"#821"}],"scale":100,"value":12.264150943396226},"#822":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"}],"rule":"trailing-year","value":356000000},"#823":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q4","weight":0.5},{"ref":"totalAssets@2022Q4","weight":0.5}],"rule":"average-balance","value":3376000000},"returnOnAssets@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#822"},{"ref":"#823"}],"scale":100,"value":10.545023696682465},"#824":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2021","weight":0.5},{"ref":"totalAssets@FY2022","weight":0.5}],"rule":"average-balance","value":3376000000},"returnOnAssets@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#824"}],"scale":100,"value":10.515402843601896},"#825":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"}],"rule":"trailing-year","value":341000000},"#826":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q1","weight":0.5},{"ref":"totalAssets@2023Q1","weight":0.5}],"rule":"average-balance","value":3470000000},"returnOnAssets@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#825"},{"ref":"#826"}],"scale":100,"value":9.827089337175792},"#827":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"}],"rule":"trailing-year","value":339000000},"#828":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q2","weight":0.5},{"ref":"totalAssets@2023Q2","weight":0.5}],"rule":"average-balance","value":3167000000},"returnOnAssets@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#827"},{"ref":"#828"}],"scale":100,"value":10.704136406694033},"#829":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"}],"rule":"trailing-year","value":356000000},"#830":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q3","weight":0.5},{"ref":"totalAssets@2023Q3","weight":0.5}],"rule":"average-balance","value":3022500000},"returnOnAssets@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#829"},{"ref":"#830"}],"scale":100,"value":11.778329197684037},"#831":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"}],"rule":"trailing-year","value":375000000},"#832":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q4","weight":0.5},{"ref":"totalAssets@2023Q4","weight":0.5}],"rule":"average-balance","value":3568000000},"returnOnAssets@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#831"},{"ref":"#832"}],"scale":100,"value":10.510089686098654},"#833":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2022","weight":0.5},{"ref":"totalAssets@FY2023","weight":0.5}],"rule":"average-balance","value":3568000000},"returnOnAssets@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#833"}],"scale":100,"value":10.510089686098654},"#834":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"}],"rule":"trailing-year","value":335000000},"#835":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q1","weight":0.5},{"ref":"totalAssets@2024Q1","weight":0.5}],"rule":"average-balance","value":3852000000},"returnOnAssets@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#834"},{"ref":"#835"}],"scale":100,"value":8.696780893042575},"#836":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"}],"rule":"trailing-year","value":312000000},"#837":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q2","weight":0.5},{"ref":"totalAssets@2024Q2","weight":0.5}],"rule":"average-balance","value":3496500000},"returnOnAssets@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#836"},{"ref":"#837"}],"scale":100,"value":8.923208923208923},"#838":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"}],"rule":"trailing-year","value":263000000},"#839":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q3","weight":0.5},{"ref":"totalAssets@2024Q3","weight":0.5}],"rule":"average-balance","value":3347500000},"returnOnAssets@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#838"},{"ref":"#839"}],"scale":100,"value":7.856609410007469},"#840":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"}],"rule":"trailing-year","value":4150000},"returnOnAssets@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#840"},{"ref":"totalAssets@2014Q1"}],"scale":100,"value":0.30960283551435475},"#841":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"}],"rule":"trailing-year","value":14493000},"returnOnAssets@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#841"},{"ref":"totalAssets@2014Q3"}],"scale":100,"value":1.0401886162756897},"#842":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"}],"rule":"trailing-year","value":15497000},"#843":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q4","weight":0.5},{"ref":"totalAssets@2014Q4","weight":0.5}],"rule":"average-balance","value":1887659000},"returnOnAssets@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#842"},{"ref":"#843"}],"scale":100,"value":0.8209639558839812},"#844":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2013","weight":0.5},{"ref":"totalAssets@FY2014","weight":0.5}],"rule":"average-balance","value":1887659000},"returnOnAssets@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"#844"}],"scale":100,"value":0.8209639558839812},"#845":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"}],"rule":"trailing-year","value":13147000},"returnOnAssets@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#845"},{"ref":"totalAssets@2013Q4"}],"scale":100,"value":0.9163345502802601},"returnOnAssets@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"totalAssets@FY2013"}],"scale":100,"value":0.9163345502802601},"#846":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"}],"rule":"trailing-year","value":29768000},"#847":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q1","weight":0.5},{"ref":"totalAssets@2015Q1","weight":0.5}],"rule":"average-balance","value":1480321000},"returnOnAssets@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#846"},{"ref":"#847"}],"scale":100,"value":2.010915200149157},"#848":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"}],"rule":"trailing-year","value":22239000},"#849":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q2","weight":0.5},{"ref":"totalAssets@2015Q2","weight":0.5}],"rule":"average-balance","value":1445046500},"returnOnAssets@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#848"},{"ref":"#849"}],"scale":100,"value":1.5389816175465634},"#850":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"}],"rule":"trailing-year","value":24611000},"#851":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q3","weight":0.5},{"ref":"totalAssets@2015Q3","weight":0.5}],"rule":"average-balance","value":1501438000},"returnOnAssets@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#850"},{"ref":"#851"}],"scale":100,"value":1.639161923436066},"#852":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"}],"rule":"trailing-year","value":31695000},"#853":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q4","weight":0.5},{"ref":"totalAssets@2015Q4","weight":0.5}],"rule":"average-balance","value":2216514500},"returnOnAssets@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#852"},{"ref":"#853"}],"scale":100,"value":1.429947785137431},"#854":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2014","weight":0.5},{"ref":"totalAssets@FY2015","weight":0.5}],"rule":"average-balance","value":2216514500},"returnOnAssets@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#854"}],"scale":100,"value":1.4437081282346675},"#855":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"}],"rule":"trailing-year","value":26884000},"#856":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q1","weight":0.5},{"ref":"totalAssets@2016Q1","weight":0.5}],"rule":"average-balance","value":1700885500},"returnOnAssets@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#855"},{"ref":"#856"}],"scale":100,"value":1.5805884640676873},"#857":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"}],"rule":"trailing-year","value":40192000},"#858":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q2","weight":0.5},{"ref":"totalAssets@2016Q2","weight":0.5}],"rule":"average-balance","value":1626760500},"returnOnAssets@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#857"},{"ref":"#858"}],"scale":100,"value":2.470677152537205},"#859":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"}],"rule":"trailing-year","value":52095000},"#860":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q3","weight":0.5},{"ref":"totalAssets@2016Q3","weight":0.5}],"rule":"average-balance","value":1604948500},"returnOnAssets@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#859"},{"ref":"#860"}],"scale":100,"value":3.2458985444081225},"#861":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"}],"rule":"trailing-year","value":61000000},"#862":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q4","weight":0.5},{"ref":"totalAssets@2016Q4","weight":0.5}],"rule":"average-balance","value":2093724500},"returnOnAssets@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#861"},{"ref":"#862"}],"scale":100,"value":2.913468319255948},"#863":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"}],"rule":"trailing-year","value":79000000},"#864":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q1","weight":0.5},{"ref":"totalAssets@2017Q1","weight":0.5}],"rule":"average-balance","value":1827114000},"returnOnAssets@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#863"},{"ref":"#864"}],"scale":100,"value":4.323758670778068},"#865":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"}],"rule":"trailing-year","value":173000000},"#866":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q4","weight":0.5},{"ref":"totalAssets@2024Q4","weight":0.5}],"rule":"average-balance","value":3906000000},"returnOnAssets@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#865"},{"ref":"#866"}],"scale":100,"value":4.429083461341525},"#867":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2023","weight":0.5},{"ref":"totalAssets@FY2024","weight":0.5}],"rule":"average-balance","value":3906000000},"returnOnAssets@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#867"}],"scale":100,"value":4.429083461341525},"#868":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"}],"rule":"trailing-year","value":167000000},"#869":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q1","weight":0.5},{"ref":"totalAssets@2025Q1","weight":0.5}],"rule":"average-balance","value":3871500000},"returnOnAssets@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#868"},{"ref":"#869"}],"scale":100,"value":4.3135735503034995},"#870":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"}],"rule":"trailing-year","value":144000000},"#871":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q2","weight":0.5},{"ref":"totalAssets@2025Q2","weight":0.5}],"rule":"average-balance","value":3695500000},"returnOnAssets@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#870"},{"ref":"#871"}],"scale":100,"value":3.896631037748613},"#872":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"}],"rule":"trailing-year","value":133000000},"#873":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q3","weight":0.5},{"ref":"totalAssets@2025Q3","weight":0.5}],"rule":"average-balance","value":3577000000},"returnOnAssets@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#872"},{"ref":"#873"}],"scale":100,"value":3.7181996086105675},"#874":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"}],"rule":"trailing-year","value":155000000},"#875":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q4","weight":0.5},{"ref":"totalAssets@2025Q4","weight":0.5}],"rule":"average-balance","value":3958000000},"returnOnAssets@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#874"},{"ref":"#875"}],"scale":100,"value":3.916119252147549},"#876":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2024","weight":0.5},{"ref":"totalAssets@FY2025","weight":0.5}],"rule":"average-balance","value":3958000000},"returnOnAssets@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#876"}],"scale":100,"value":3.916119252147549},"#877":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"}],"rule":"trailing-year","value":159000000},"#878":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q1","weight":0.5},{"ref":"totalAssets@2026Q1","weight":0.5}],"rule":"average-balance","value":3597500000},"returnOnAssets@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#877"},{"ref":"#878"}],"scale":100,"value":4.419735927727589},"#879":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q2"},{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"}],"rule":"trailing-year","value":175000000},"#880":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q2","weight":0.5},{"ref":"totalAssets@2026Q2","weight":0.5}],"rule":"average-balance","value":3517000000},"returnOnAssets@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#879"},{"ref":"#880"}],"scale":100,"value":4.975831674722775},"#881":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2015","weight":0.5},{"ref":"equity@FY2016","weight":0.5}],"rule":"average-balance","value":21500000},"returnOnEquity@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#881"}],"scale":100,"value":283.72093023255815},"#882":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q2","weight":0.5},{"ref":"equity@2017Q2","weight":0.5}],"rule":"average-balance","value":62488000},"returnOnEquity@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#772"},{"ref":"#882"}],"scale":100,"value":171.23287671232876},"#883":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q3","weight":0.5},{"ref":"equity@2017Q3","weight":0.5}],"rule":"average-balance","value":80387000},"returnOnEquity@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#774"},{"ref":"#883"}],"scale":100,"value":167.93760185104557},"#884":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q4","weight":0.5},{"ref":"equity@2017Q4","weight":0.5}],"rule":"average-balance","value":120500000},"returnOnEquity@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#776"},{"ref":"#884"}],"scale":100,"value":147.71784232365147},"#885":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2016","weight":0.5},{"ref":"equity@FY2017","weight":0.5}],"rule":"average-balance","value":120500000},"returnOnEquity@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#885"}],"scale":100,"value":147.71784232365147},"#886":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q1","weight":0.5},{"ref":"equity@2018Q1","weight":0.5}],"rule":"average-balance","value":152273500},"returnOnEquity@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#779"},{"ref":"#886"}],"scale":100,"value":133.31275632332614},"#887":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q2","weight":0.5},{"ref":"equity@2018Q2","weight":0.5}],"rule":"average-balance","value":200256500},"returnOnEquity@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#781"},{"ref":"#887"}],"scale":100,"value":110.3584652682934},"#888":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q3","weight":0.5},{"ref":"equity@2018Q3","weight":0.5}],"rule":"average-balance","value":240929500},"returnOnEquity@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#783"},{"ref":"#888"}],"scale":100,"value":95.04855154723685},"returnOnEquity@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#812"},{"ref":"equity@2014Q2"}],"scale":100,"value":-16.443438173436263},"#889":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q4","weight":0.5},{"ref":"equity@2018Q4","weight":0.5}],"rule":"average-balance","value":290500000},"returnOnEquity@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#785"},{"ref":"#889"}],"scale":100,"value":66.09294320137694},"#890":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2017","weight":0.5},{"ref":"equity@FY2018","weight":0.5}],"rule":"average-balance","value":290500000},"returnOnEquity@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#890"}],"scale":100,"value":66.09294320137694},"#891":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q1","weight":0.5},{"ref":"equity@2019Q1","weight":0.5}],"rule":"average-balance","value":334000000},"returnOnEquity@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#788"},{"ref":"#891"}],"scale":100,"value":60.17964071856288},"#892":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q2","weight":0.5},{"ref":"equity@2019Q2","weight":0.5}],"rule":"average-balance","value":374000000},"returnOnEquity@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#790"},{"ref":"#892"}],"scale":100,"value":50.534759358288774},"#893":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q3","weight":0.5},{"ref":"equity@2019Q3","weight":0.5}],"rule":"average-balance","value":413500000},"returnOnEquity@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#792"},{"ref":"#893"}],"scale":100,"value":46.67472793228537},"#894":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q4","weight":0.5},{"ref":"equity@2019Q4","weight":0.5}],"rule":"average-balance","value":425000000},"returnOnEquity@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#794"},{"ref":"#894"}],"scale":100,"value":49.88235294117647},"#895":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2018","weight":0.5},{"ref":"equity@FY2019","weight":0.5}],"rule":"average-balance","value":425000000},"returnOnEquity@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#895"}],"scale":100,"value":49.88235294117647},"#896":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q1","weight":0.5},{"ref":"equity@2020Q1","weight":0.5}],"rule":"average-balance","value":469500000},"returnOnEquity@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#797"},{"ref":"#896"}],"scale":100,"value":51.118210862619804},"#897":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q2","weight":0.5},{"ref":"equity@2020Q2","weight":0.5}],"rule":"average-balance","value":527500000},"returnOnEquity@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#799"},{"ref":"#897"}],"scale":100,"value":60.66350710900474},"#898":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q3","weight":0.5},{"ref":"equity@2020Q3","weight":0.5}],"rule":"average-balance","value":548500000},"returnOnEquity@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#801"},{"ref":"#898"}],"scale":100,"value":54.329990884229716},"#899":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q4","weight":0.5},{"ref":"equity@2020Q4","weight":0.5}],"rule":"average-balance","value":541000000},"returnOnEquity@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#803"},{"ref":"#899"}],"scale":100,"value":50.27726432532348},"#900":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2019","weight":0.5},{"ref":"equity@FY2020","weight":0.5}],"rule":"average-balance","value":541000000},"returnOnEquity@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#900"}],"scale":100,"value":50.27726432532348},"#901":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q1","weight":0.5},{"ref":"equity@2021Q1","weight":0.5}],"rule":"average-balance","value":593000000},"returnOnEquity@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#806"},{"ref":"#901"}],"scale":100,"value":47.5548060708263},"#902":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q2","weight":0.5},{"ref":"equity@2021Q2","weight":0.5}],"rule":"average-balance","value":680000000},"returnOnEquity@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#808"},{"ref":"#902"}],"scale":100,"value":36.3235294117647},"#903":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q3","weight":0.5},{"ref":"equity@2021Q3","weight":0.5}],"rule":"average-balance","value":714500000},"returnOnEquity@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#810"},{"ref":"#903"}],"scale":100,"value":40.72778166550035},"returnOnEquity@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#841"},{"ref":"equity@2014Q3"}],"scale":100,"value":-29.630159671253043},"#904":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q4","weight":0.5},{"ref":"equity@2021Q4","weight":0.5}],"rule":"average-balance","value":744000000},"returnOnEquity@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#813"},{"ref":"#904"}],"scale":100,"value":45.43010752688172},"#905":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2020","weight":0.5},{"ref":"equity@FY2021","weight":0.5}],"rule":"average-balance","value":744000000},"returnOnEquity@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#905"}],"scale":100,"value":45.43010752688172},"#906":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q1","weight":0.5},{"ref":"equity@2022Q1","weight":0.5}],"rule":"average-balance","value":674000000},"returnOnEquity@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#816"},{"ref":"#906"}],"scale":100,"value":56.82492581602374},"#907":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q2","weight":0.5},{"ref":"equity@2022Q2","weight":0.5}],"rule":"average-balance","value":753500000},"returnOnEquity@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#818"},{"ref":"#907"}],"scale":100,"value":50.033178500331786},"#908":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q3","weight":0.5},{"ref":"equity@2022Q3","weight":0.5}],"rule":"average-balance","value":832500000},"returnOnEquity@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#820"},{"ref":"#908"}],"scale":100,"value":45.28528528528529},"#909":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q4","weight":0.5},{"ref":"equity@2022Q4","weight":0.5}],"rule":"average-balance","value":828000000},"returnOnEquity@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#822"},{"ref":"#909"}],"scale":100,"value":42.99516908212561},"#910":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2021","weight":0.5},{"ref":"equity@FY2022","weight":0.5}],"rule":"average-balance","value":828000000},"returnOnEquity@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#910"}],"scale":100,"value":42.874396135265705},"#911":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q1","weight":0.5},{"ref":"equity@2023Q1","weight":0.5}],"rule":"average-balance","value":760000000},"returnOnEquity@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#825"},{"ref":"#911"}],"scale":100,"value":44.86842105263158},"#912":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q2","weight":0.5},{"ref":"equity@2023Q2","weight":0.5}],"rule":"average-balance","value":839000000},"returnOnEquity@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#827"},{"ref":"#912"}],"scale":100,"value":40.405244338498214},"#913":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q3","weight":0.5},{"ref":"equity@2023Q3","weight":0.5}],"rule":"average-balance","value":433000000},"returnOnEquity@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#829"},{"ref":"#913"}],"scale":100,"value":82.21709006928405},"#914":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q4","weight":0.5},{"ref":"equity@2023Q4","weight":0.5}],"rule":"average-balance","value":426500000},"returnOnEquity@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#831"},{"ref":"#914"}],"scale":100,"value":87.92497069167644},"#915":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2022","weight":0.5},{"ref":"equity@FY2023","weight":0.5}],"rule":"average-balance","value":426500000},"returnOnEquity@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#915"}],"scale":100,"value":87.92497069167644},"#916":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q1","weight":0.5},{"ref":"equity@2024Q1","weight":0.5}],"rule":"average-balance","value":484000000},"returnOnEquity@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#834"},{"ref":"#916"}],"scale":100,"value":69.21487603305785},"#917":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q2","weight":0.5},{"ref":"equity@2024Q2","weight":0.5}],"rule":"average-balance","value":507500000},"returnOnEquity@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#836"},{"ref":"#917"}],"scale":100,"value":61.47783251231527},"#918":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q3","weight":0.5},{"ref":"equity@2024Q3","weight":0.5}],"rule":"average-balance","value":69500000},"returnOnEquity@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#838"},{"ref":"#918"}],"scale":100,"value":378.41726618705036},"returnOnEquity@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#840"},{"ref":"equity@2014Q1"}],"scale":100,"value":-8.997485040326078},"#919":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q4","weight":0.5},{"ref":"equity@2014Q4","weight":0.5}],"rule":"average-balance","value":-209120000},"returnOnEquity@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#842"},{"ref":"#919"}],"scale":100,"value":-7.41057765876052},"#920":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2013","weight":0.5},{"ref":"equity@FY2014","weight":0.5}],"rule":"average-balance","value":-209120000},"returnOnEquity@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"#920"}],"scale":100,"value":-7.41057765876052},"#921":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2011","weight":0.5},{"ref":"equity@FY2012","weight":0.5}],"rule":"average-balance","value":-47419000},"returnOnEquity@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"#921"}],"scale":100,"value":-67.12920981041354},"#922":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q4","weight":0.5},{"ref":"equity@2013Q4","weight":0.5}],"rule":"average-balance","value":-229399000},"returnOnEquity@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#845"},{"ref":"#922"}],"scale":100,"value":-5.731062471937541},"#923":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2012","weight":0.5},{"ref":"equity@FY2013","weight":0.5}],"rule":"average-balance","value":-229399000},"returnOnEquity@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"#923"}],"scale":100,"value":-5.731062471937541},"#924":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q1","weight":0.5},{"ref":"equity@2015Q1","weight":0.5}],"rule":"average-balance","value":-30611500},"returnOnEquity@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#846"},{"ref":"#924"}],"scale":100,"value":-97.24449961615733},"#925":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q2","weight":0.5},{"ref":"equity@2015Q2","weight":0.5}],"rule":"average-balance","value":-22300500},"returnOnEquity@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#848"},{"ref":"#925"}],"scale":100,"value":-99.72422143001279},"#926":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q3","weight":0.5},{"ref":"equity@2015Q3","weight":0.5}],"rule":"average-balance","value":-31506000},"returnOnEquity@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#850"},{"ref":"#926"}],"scale":100,"value":-78.11527962927697},"#927":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2023","weight":0.5},{"ref":"equity@FY2024","weight":0.5}],"rule":"average-balance","value":73500000},"returnOnEquity@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#927"}],"scale":100,"value":235.37414965986395},"#928":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q4","weight":0.5},{"ref":"equity@2015Q4","weight":0.5}],"rule":"average-balance","value":-8500000},"returnOnEquity@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#852"},{"ref":"#928"}],"scale":100,"value":-372.88235294117646},"#929":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2014","weight":0.5},{"ref":"equity@FY2015","weight":0.5}],"rule":"average-balance","value":-8500000},"returnOnEquity@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#929"}],"scale":100,"value":-376.4705882352941},"#930":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q1","weight":0.5},{"ref":"equity@2016Q1","weight":0.5}],"rule":"average-balance","value":5821500},"returnOnEquity@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#855"},{"ref":"#930"}],"scale":100,"value":461.80537662114574},"#931":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q2","weight":0.5},{"ref":"equity@2016Q2","weight":0.5}],"rule":"average-balance","value":12760500},"returnOnEquity@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#857"},{"ref":"#931"}],"scale":100,"value":314.97198385643196},"#932":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q3","weight":0.5},{"ref":"equity@2016Q3","weight":0.5}],"rule":"average-balance","value":7408000},"returnOnEquity@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#859"},{"ref":"#932"}],"scale":100,"value":703.226241900648},"#933":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q4","weight":0.5},{"ref":"equity@2016Q4","weight":0.5}],"rule":"average-balance","value":21500000},"returnOnEquity@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#861"},{"ref":"#933"}],"scale":100,"value":283.72093023255815},"#934":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q1","weight":0.5},{"ref":"equity@2017Q1","weight":0.5}],"rule":"average-balance","value":34644500},"returnOnEquity@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#863"},{"ref":"#934"}],"scale":100,"value":228.03042329951361},"#935":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q4","weight":0.5},{"ref":"equity@2024Q4","weight":0.5}],"rule":"average-balance","value":73500000},"returnOnEquity@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#865"},{"ref":"#935"}],"scale":100,"value":235.37414965986395},"#936":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q1","weight":0.5},{"ref":"equity@2025Q1","weight":0.5}],"rule":"average-balance","value":103000000},"returnOnEquity@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#868"},{"ref":"#936"}],"scale":100,"value":162.1359223300971},"#937":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q2","weight":0.5},{"ref":"equity@2025Q2","weight":0.5}],"rule":"average-balance","value":103500000},"returnOnEquity@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#870"},{"ref":"#937"}],"scale":100,"value":139.1304347826087},"#938":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q3","weight":0.5},{"ref":"equity@2025Q3","weight":0.5}],"rule":"average-balance","value":119500000},"returnOnEquity@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#872"},{"ref":"#938"}],"scale":100,"value":111.2970711297071},"#939":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q4","weight":0.5},{"ref":"equity@2025Q4","weight":0.5}],"rule":"average-balance","value":61500000},"returnOnEquity@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#874"},{"ref":"#939"}],"scale":100,"value":252.03252032520328},"#940":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2024","weight":0.5},{"ref":"equity@FY2025","weight":0.5}],"rule":"average-balance","value":61500000},"returnOnEquity@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#940"}],"scale":100,"value":252.03252032520328},"#941":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q1","weight":0.5},{"ref":"equity@2026Q1","weight":0.5}],"rule":"average-balance","value":73000000},"returnOnEquity@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#877"},{"ref":"#941"}],"scale":100,"value":217.80821917808217},"#942":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q2","weight":0.5},{"ref":"equity@2026Q2","weight":0.5}],"rule":"average-balance","value":116000000},"returnOnEquity@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#879"},{"ref":"#942"}],"scale":100,"value":150.86206896551724},"#943":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2016"},{"ref":"revenue@FY2015","weight":-1}],"value":401000000},"revenueGrowth@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"#943"},{"ref":"revenue@FY2015"}],"scale":100,"rule":"year-on-year","value":15.080857465212482},"#944":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q2"},{"ref":"revenue@2016Q2","weight":-1}],"value":55000000},"revenueGrowth@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#944"},{"ref":"revenue@2016Q2"}],"scale":100,"rule":"year-on-year","value":7.372654155495972},"#945":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q3"},{"ref":"revenue@2016Q3","weight":-1}],"value":48000000},"revenueGrowth@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#945"},{"ref":"revenue@2016Q3"}],"scale":100,"rule":"year-on-year","value":6.233766233766236},"#946":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q4"},{"ref":"revenue@2016Q4","weight":-1}],"value":37000000},"revenueGrowth@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#946"},{"ref":"revenue@2016Q4"}],"scale":100,"rule":"year-on-year","value":4.562268803945746},"#947":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2017"},{"ref":"revenue@FY2016","weight":-1}],"value":215000000},"revenueGrowth@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"#947"},{"ref":"revenue@FY2016"}],"scale":100,"rule":"year-on-year","value":7.0261437908496704},"#948":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q1"},{"ref":"revenue@2017Q1","weight":-1}],"value":53000000},"revenueGrowth@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#948"},{"ref":"revenue@2017Q1"}],"scale":100,"rule":"year-on-year","value":6.559405940594054},"#949":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q2"},{"ref":"revenue@2017Q2","weight":-1}],"value":49000000},"revenueGrowth@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#949"},{"ref":"revenue@2017Q2"}],"scale":100,"rule":"year-on-year","value":6.117353308364537},"#950":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q3"},{"ref":"revenue@2017Q3","weight":-1}],"value":57000000},"revenueGrowth@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#950"},{"ref":"revenue@2017Q3"}],"scale":100,"rule":"year-on-year","value":6.968215158924207},"#951":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q4"},{"ref":"revenue@2017Q4","weight":-1}],"value":69000000},"revenueGrowth@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#951"},{"ref":"revenue@2017Q4"}],"scale":100,"rule":"year-on-year","value":8.13679245283019},"#952":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2018"},{"ref":"revenue@FY2017","weight":-1}],"value":228000000},"revenueGrowth@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"#952"},{"ref":"revenue@FY2017"}],"scale":100,"rule":"year-on-year","value":6.961832061068707},"#953":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q1"},{"ref":"revenue@2018Q1","weight":-1}],"value":73000000},"revenueGrowth@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#953"},{"ref":"revenue@2018Q1"}],"scale":100,"rule":"year-on-year","value":8.478513356562134},"#954":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q2"},{"ref":"revenue@2018Q2","weight":-1}],"value":85000000},"revenueGrowth@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#954"},{"ref":"revenue@2018Q2"}],"scale":100,"rule":"year-on-year","value":10.000000000000009},"#955":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q3"},{"ref":"revenue@2018Q3","weight":-1}],"value":94000000},"revenueGrowth@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#955"},{"ref":"revenue@2018Q3"}],"scale":100,"rule":"year-on-year","value":10.742857142857144},"#956":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q4"},{"ref":"revenue@2018Q4","weight":-1}],"value":101000000},"revenueGrowth@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#956"},{"ref":"revenue@2018Q4"}],"scale":100,"rule":"year-on-year","value":11.014176663031616},"#957":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2019"},{"ref":"revenue@FY2018","weight":-1}],"value":353000000},"revenueGrowth@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"#957"},{"ref":"revenue@FY2018"}],"scale":100,"rule":"year-on-year","value":10.077076791321726},"#958":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q1"},{"ref":"revenue@2019Q1","weight":-1}],"value":114000000},"revenueGrowth@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#958"},{"ref":"revenue@2019Q1"}],"scale":100,"rule":"year-on-year","value":12.205567451820132},"#959":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q2"},{"ref":"revenue@2019Q2","weight":-1}],"value":13000000},"revenueGrowth@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#959"},{"ref":"revenue@2019Q2"}],"scale":100,"rule":"year-on-year","value":1.3903743315508033},"#960":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q3"},{"ref":"revenue@2019Q3","weight":-1}],"value":6000000},"revenueGrowth@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#960"},{"ref":"revenue@2019Q3"}],"scale":100,"rule":"year-on-year","value":0.6191950464396356},"#961":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q4"},{"ref":"revenue@2019Q4","weight":-1}],"value":45000000},"revenueGrowth@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#961"},{"ref":"revenue@2019Q4"}],"scale":100,"rule":"year-on-year","value":4.420432220039294},"#962":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2020"},{"ref":"revenue@FY2019","weight":-1}],"value":178000000},"revenueGrowth@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"#962"},{"ref":"revenue@FY2019"}],"scale":100,"rule":"year-on-year","value":4.616182572614114},"#963":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q1"},{"ref":"revenue@2020Q1","weight":-1}],"value":12000000},"revenueGrowth@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#963"},{"ref":"revenue@2020Q1"}],"scale":100,"rule":"year-on-year","value":1.1450381679389388},"#964":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q2"},{"ref":"revenue@2020Q2","weight":-1}],"value":152000000},"revenueGrowth@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#964"},{"ref":"revenue@2020Q2"}],"scale":100,"rule":"year-on-year","value":16.03375527426161},"#965":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q3"},{"ref":"revenue@2020Q3","weight":-1}],"value":173000000},"revenueGrowth@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#965"},{"ref":"revenue@2020Q3"}],"scale":100,"rule":"year-on-year","value":17.743589743589737},"#966":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q4"},{"ref":"revenue@2020Q4","weight":-1}],"value":169000000},"revenueGrowth@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#966"},{"ref":"revenue@2020Q4"}],"scale":100,"rule":"year-on-year","value":15.898400752587015},"#967":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2021"},{"ref":"revenue@FY2020","weight":-1}],"value":506000000},"revenueGrowth@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"#967"},{"ref":"revenue@FY2020"}],"scale":100,"rule":"year-on-year","value":12.543381259295995},"#968":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q1"},{"ref":"revenue@2021Q1","weight":-1}],"value":158000000},"revenueGrowth@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#968"},{"ref":"revenue@2021Q1"}],"scale":100,"rule":"year-on-year","value":14.905660377358497},"#969":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q2"},{"ref":"revenue@2021Q2","weight":-1}],"value":100000000},"revenueGrowth@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#969"},{"ref":"revenue@2021Q2"}],"scale":100,"rule":"year-on-year","value":9.090909090909083},"#970":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q3"},{"ref":"revenue@2021Q3","weight":-1}],"value":93000000},"revenueGrowth@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#970"},{"ref":"revenue@2021Q3"}],"scale":100,"rule":"year-on-year","value":8.101045296167243},"#971":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q4"},{"ref":"revenue@2021Q4","weight":-1}],"value":-6000000},"revenueGrowth@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#971"},{"ref":"revenue@2021Q4"}],"scale":100,"rule":"year-on-year","value":-0.48701298701299134},"#972":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2022"},{"ref":"revenue@FY2021","weight":-1}],"value":345000000},"revenueGrowth@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"#972"},{"ref":"revenue@FY2021"}],"scale":100,"rule":"year-on-year","value":7.599118942731287},"#973":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q1"},{"ref":"revenue@2022Q1","weight":-1}],"value":28000000},"revenueGrowth@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#973"},{"ref":"revenue@2022Q1"}],"scale":100,"rule":"year-on-year","value":2.298850574712641},"#974":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"revenue@2022Q2","weight":-1}],"value":9000000},"revenueGrowth@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#974"},{"ref":"revenue@2022Q2"}],"scale":100,"rule":"year-on-year","value":0.7500000000000062},"#975":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q3"},{"ref":"revenue@2022Q3","weight":-1}],"value":-19000000},"revenueGrowth@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#975"},{"ref":"revenue@2022Q3"}],"scale":100,"rule":"year-on-year","value":-1.5310233682514052},"#976":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q4"},{"ref":"revenue@2022Q4","weight":-1}],"value":19000000},"revenueGrowth@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#976"},{"ref":"revenue@2022Q4"}],"scale":100,"rule":"year-on-year","value":1.5497553017944643},"#977":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2023"},{"ref":"revenue@FY2022","weight":-1}],"value":37000000},"revenueGrowth@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"#977"},{"ref":"revenue@FY2022"}],"scale":100,"rule":"year-on-year","value":0.757420675537368},"#978":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q1"},{"ref":"revenue@2023Q1","weight":-1}],"value":18000000},"revenueGrowth@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#978"},{"ref":"revenue@2023Q1"}],"scale":100,"rule":"year-on-year","value":1.4446227929374},"#979":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"revenue@2023Q2","weight":-1}],"value":17000000},"revenueGrowth@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#979"},{"ref":"revenue@2023Q2"}],"scale":100,"rule":"year-on-year","value":1.4061207609594728},"#980":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"revenue@2023Q3","weight":-1}],"value":15000000},"revenueGrowth@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#980"},{"ref":"revenue@2023Q3"}],"scale":100,"rule":"year-on-year","value":1.227495908346965},"#981":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q1"},{"ref":"revenue@2013Q1","weight":-1}],"value":157842000},"revenueGrowth@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#981"},{"ref":"revenue@2013Q1"}],"scale":100,"rule":"year-on-year","value":44.96026433474805},"#982":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q2"},{"ref":"revenue@2013Q2","weight":-1}],"value":161574000},"revenueGrowth@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#982"},{"ref":"revenue@2013Q2"}],"scale":100,"rule":"year-on-year","value":44.45783530344054},"#983":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q3"},{"ref":"revenue@2013Q3","weight":-1}],"value":107834000},"revenueGrowth@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#983"},{"ref":"revenue@2013Q3"}],"scale":100,"rule":"year-on-year","value":24.063804765273346},"#984":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q4"},{"ref":"revenue@2013Q4","weight":-1}],"value":122006000},"revenueGrowth@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#984"},{"ref":"revenue@2013Q4"}],"scale":100,"rule":"year-on-year","value":25.330526350756564},"#985":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2014"},{"ref":"revenue@FY2013","weight":-1}],"value":549256000},"revenueGrowth@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"#985"},{"ref":"revenue@FY2013"}],"scale":100,"rule":"year-on-year","value":33.40414468382722},"#986":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2013"},{"ref":"revenue@FY2012","weight":-1}],"value":625214000},"revenueGrowth@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"#986"},{"ref":"revenue@FY2012"}],"scale":100,"rule":"year-on-year","value":61.351970097962734},"#987":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q1"},{"ref":"revenue@2014Q1","weight":-1}],"value":116666000},"revenueGrowth@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#987"},{"ref":"revenue@2014Q1"}],"scale":100,"rule":"year-on-year","value":22.924592070927787},"#988":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q2"},{"ref":"revenue@2014Q2","weight":-1}],"value":115001000},"revenueGrowth@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#988"},{"ref":"revenue@2014Q2"}],"scale":100,"rule":"year-on-year","value":21.904702041500478},"#989":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q3"},{"ref":"revenue@2014Q3","weight":-1}],"value":112057000},"revenueGrowth@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#989"},{"ref":"revenue@2014Q3"}],"scale":100,"rule":"year-on-year","value":20.155913021111573},"#990":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q4"},{"ref":"revenue@2014Q4","weight":-1}],"value":122033000},"revenueGrowth@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#990"},{"ref":"revenue@2014Q4"}],"scale":100,"rule":"year-on-year","value":20.215451693166052},"#991":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2015"},{"ref":"revenue@FY2014","weight":-1}],"value":465469000},"revenueGrowth@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"#991"},{"ref":"revenue@FY2014"}],"scale":100,"rule":"year-on-year","value":21.220078494445715},"#992":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q1"},{"ref":"revenue@2015Q1","weight":-1}],"value":107422000},"revenueGrowth@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#992"},{"ref":"revenue@2015Q1"}],"scale":100,"rule":"year-on-year","value":17.171639667635375},"#993":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q2"},{"ref":"revenue@2015Q2","weight":-1}],"value":105993000},"revenueGrowth@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#993"},{"ref":"revenue@2015Q2"}],"scale":100,"rule":"year-on-year","value":16.561225111600343},"#994":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q3"},{"ref":"revenue@2015Q3","weight":-1}],"value":101992000},"revenueGrowth@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#994"},{"ref":"revenue@2015Q3"}],"scale":100,"rule":"year-on-year","value":15.268080621788972},"#995":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q4"},{"ref":"revenue@2015Q4","weight":-1}],"value":85305000},"revenueGrowth@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#995"},{"ref":"revenue@2015Q4"}],"scale":100,"rule":"year-on-year","value":11.754938369425162},"#996":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q1"},{"ref":"revenue@2016Q1","weight":-1}],"value":75000000},"revenueGrowth@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#996"},{"ref":"revenue@2016Q1"}],"scale":100,"rule":"year-on-year","value":10.231923601637117},"#997":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"revenue@2023Q4","weight":-1}],"value":32000000},"revenueGrowth@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#997"},{"ref":"revenue@2023Q4"}],"scale":100,"rule":"year-on-year","value":2.5702811244979973},"#998":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"revenue@FY2023","weight":-1}],"value":131000000},"revenueGrowth@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"#998"},{"ref":"revenue@FY2023"}],"scale":100,"rule":"year-on-year","value":2.6615197074359997},"#999":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"revenue@2024Q1","weight":-1}],"value":28000000},"revenueGrowth@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#999"},{"ref":"revenue@2024Q1"}],"scale":100,"rule":"year-on-year","value":2.215189873417711},"#1000":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"revenue@2024Q2","weight":-1}],"value":12000000},"revenueGrowth@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1000"},{"ref":"revenue@2024Q2"}],"scale":100,"rule":"year-on-year","value":0.978792822185981},"#1001":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"revenue@2024Q3","weight":-1}],"value":-5000000},"revenueGrowth@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1001"},{"ref":"revenue@2024Q3"}],"scale":100,"rule":"year-on-year","value":-0.404203718674212},"#1002":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"revenue@2024Q4","weight":-1}],"value":-29000000},"revenueGrowth@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1002"},{"ref":"revenue@2024Q4"}],"scale":100,"rule":"year-on-year","value":-2.2709475332811313},"#1003":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"revenue@FY2024","weight":-1}],"value":-43000000},"revenueGrowth@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"#1003"},{"ref":"revenue@FY2024"}],"scale":100,"rule":"year-on-year","value":-0.8509796160696581},"#1004":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"revenue@2025Q1","weight":-1}],"value":-66000000},"revenueGrowth@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1004"},{"ref":"revenue@2025Q1"}],"scale":100,"rule":"year-on-year","value":-5.108359133126939},"#1005":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"revenue@2025Q2","weight":-1}],"value":-60000000},"revenueGrowth@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1005"},{"ref":"revenue@2025Q2"}],"scale":100,"rule":"year-on-year","value":-4.846526655896611},"equity@FY2011":{"kind":"filed","concept":"StockholdersEquity","filing":25,"unit":"USD","end":"2011-12-31","value":-29280000},"equity@2012Q4":{"kind":"filed","concept":"StockholdersEquity","filing":23,"unit":"USD","end":"2012-12-31","value":-65558000}},"quality":[{"metric":"revenue","periodKey":"FY2024","rule":"period-consistency","severity":"warning","message":"Quarters sum to 5.0040e+9 but the year reports 5.0530e+9 (0.97% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"netIncome","periodKey":"FY2015","rule":"period-consistency","severity":"warning","message":"Quarters sum to 3.1695e+7 but the year reports 3.2000e+7 (0.95% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"operatingCashFlow","periodKey":"FY2015","rule":"period-consistency","severity":"warning","message":"Quarters sum to 1.3060e+8 but the year reports 1.5100e+8 (13.51% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"totalAssets","periodKey":"2013Q4","rule":"accounting-identity","severity":"warning","message":"Assets 1.4347e+9 ≠ liabilities + mezzanine + equity 1.3119e+9 (8.56% apart) — large enough that an equity or liability component is probably unmapped."},{"metric":"totalAssets","periodKey":"FY2013","rule":"accounting-identity","severity":"warning","message":"Assets 1.4347e+9 ≠ liabilities + mezzanine + equity 1.3119e+9 (8.56% apart) — large enough that an equity or liability component is probably unmapped."},{"metric":"dilutedShares","periodKey":"FY2012","rule":"per-share-consistency","severity":"warning","message":"Earnings per share times the share count gives 7.860e+6 against net income 3.183e+7 — usually the two-class method, where diluted EPS uses income available to common shareholders rather than the whole."},{"metric":"dilutedShares","periodKey":"2013Q1","rule":"per-share-consistency","severity":"warning","message":"Earnings per share times the share count gives 2.889e+6 against net income 1.054e+7 — usually the two-class method, where diluted EPS uses income available to common shareholders rather than the whole."},{"metric":"dilutedShares","periodKey":"2013Q2","rule":"per-share-consistency","severity":"warning","message":"Earnings per share times the share count gives 1.224e+6 against net income 4.343e+6 — usually the two-class method, where diluted EPS uses income available to common shareholders rather than the whole."},{"metric":"dilutedShares","periodKey":"2013Q4","rule":"per-share-consistency","severity":"warning","message":"Earnings per share times the share count gives 1.907e+6 against net income 6.007e+6 — usually the two-class method, where diluted EPS uses income available to common shareholders rather than the whole."},{"metric":"dilutedShares","periodKey":"FY2013","rule":"per-share-consistency","severity":"warning","message":"Earnings per share times the share count gives 3.776e+6 against net income 1.315e+7 — usually the two-class method, where diluted EPS uses income available to common shareholders rather than the whole."},{"metric":"dilutedShares","periodKey":"2014Q1","rule":"per-share-consistency","severity":"warning","message":"Earnings per share times the share count gives 5.819e+5 against net income 1.540e+6 — usually the two-class method, where diluted EPS uses income available to common shareholders rather than the whole."},{"metric":"dilutedShares","periodKey":"2025Q4","rule":"per-share-consistency","severity":"warning","message":"Earnings per share times the share count gives 4.900e+5 against net income -1.000e+6 — usually the two-class method, where diluted EPS uses income available to common shareholders rather than the whole."},{"metric":"dilutedShares","periodKey":"FY2012","rule":"identity-conflict","severity":"info","message":"Reported dilutedShares disagrees with netIncome / dilutedEps in 30 of 51 period(s), by up to 75.3% — this issuer means something different by it, so the missing periods are left empty rather than inferred."}]}