{"schemaVersion":2,"ticker":"VMC","company":{"ticker":"VMC","name":"Vulcan Materials CO","exchange":"NYSE","cik":1396009,"sic":"1400","sicDescription":"Mining & Quarrying of  Nonmetallic Minerals (No Fuels)","fiscalYearEnd":"1231"},"updatedAt":"2026-09-11T02:29:53.430Z","filingsThrough":"Q1 2026","annual":{"keys":["FY2009","FY2010","FY2011","FY2012","FY2013","FY2014","FY2015","FY2016","FY2017","FY2018","FY2019","FY2020","FY2021","FY2022","FY2023","FY2024","FY2025"],"labels":["2009","2010","2011","2012","2013","2014","2015","2016","2017","2018","2019","2020","2021","2022","2023","2024","2025"],"series":{"costOfRevenue":[2244528000,2258136000,2280681000,2233284000,2343829000,2406587000,2564648000,2603782000,2896783000,3281924000,3673200000,3575300000,4178800000,5757500000,5833400000,5418100000,5766500000],"grossProfit":[445962000,300726000,283869000,334026000,426880000,587582000,857533000,988885000,993513000,1100945000,1255900000,1281500000,1373400000,1557700000,1948500000,1999600000,2174600000],"operatingExpenses":[337106000,342579000,318105000,271009000,271159000,283254000,302462000,334334000,348737000,368295000,411000000,406400000,485800000,646700000,657300000,684700000,696400000],"revenue":[2690490000,2558862000,2564550000,2567310000,2770709000,2994169000,3422181000,3592667000,3890296000,4382869000,4929100000,4856800000,5552200000,7315200000,7781900000,7417700000,7941100000],"operatingIncome":[148452000,-14540000,63444000,84781000,190404000,538138000,549778000,665902000,639044000,747713000,877500000,895700000,1010800000,951400000,1427400000,1364500000,1619600000],"pretaxIncome":[-19221000,-192206000,-153738000,-120418000,-3703000,298838000,327857000,547257000,361316000,623290000,757700000,743800000,873800000,788100000,1245100000,1172100000,1390100000],"interestExpense":[175262000,181603000,220628000,213067000,202588000,243367000,220588000,134076000,295522000,137977000,130200000,136000000,149300000,169200000,196100000,191200000,239700000],"netIncome":[30314000,-96490000,-70778000,-52593000,24382000,204923000,221177000,419491000,601185000,515805000,617700000,584500000,670800000,575600000,933200000,911900000,1076700000],"dilutedEps":[0.25,-0.75,-0.55,-0.41,0.19,1.54,1.64,3.09,4.46,3.85,4.63,4.39,5.02,4.31,6.98,6.85,8.11],"cash":[22265000,47541000,155839000,275478000,193738000,141273000,284060000,258986000,141646000,40037000,271589000,1197100000,235000000,161400000,931100000,559700000,183300000],"currentAssets":[732889000,773751000,863100000,984972000,951496000,920469000,1084591000,1137182000,1180101000,1079145000,1379326000,2277200000,1696600000,1902000000,2524900000,2265700000,2567900000],"totalAssets":[8526500000,8339500000,8229300000,8126600000,8233114000,8041097000,8301632000,8471475000,9504891000,9832130000,10648800000,11686900000,13682600000,14234600000,14545700000,17104800000,16700400000],"currentLiabilities":[856695000,582348000,406253000,436411000,299135000,451878000,353479000,372244000,442872000,602550000,535563000,1047900000,769300000,956600000,797600000,1239100000,956100000],"totalLiabilities":[4487634000,4383738000,4437697000,4365537000,4321037000,3864398000,3847444000,3898999000,4535998000,4629227000,5026936000,5659600000,7114900000,7282400000,7037800000,8962300000,8151500000],"totalDebt":[2738013000,2432762000,2815439000,2677003000,2522413000,1984779000,1980464000,1982889000,2854865000,2912380000,2784340000,3287600000,3880000000,5475700000,3877800000,5307400000,4362100000],"equity":[4028055000,3955798000,3791617000,3761062000,3938106000,4176699000,4454188000,4572476000,4968893000,5202900000,5621900000,6027300000,6567700000,6952200000,7507900000,8142500000,8548900000],"operatingCashFlow":[453035000,202706000,169043000,238475000,356499000,261007000,519538000,644588000,644678000,832777000,984100000,1070400000,1011900000,1148200000,1536800000,1409600000,1813000000],"capex":[109729000,86324000,98912000,93357000,275380000,224852000,289262000,350148000,459566000,469088000,384100000,362200000,451300000,612600000,872600000,603500000,677700000],"depreciationAndAmortization":[394612000,382093000,361719000,331959000,307108000,279497000,274823000,284940000,305965000,346246000,374600000,396800000,463000000,587500000,617000000,632200000,748500000],"dilutedShares":[119430000,128050000,129381000,129745000,131467000,132991000,135093000,135790000,134878000,133926000,133400000,133200000,133500000,133600000,133700000,133100000,132700000],"sharesOutstanding":[125912000,128570000,129245000,129721000,130200000,131907000,133172000,132339000,132324000,131762000,132371000,132500000,132700000,132900000,132100000,132100000,130600000],"totalCosts":[2542038000,2573402000,2501106000,2482529000,2580305000,2456031000,2872403000,2926765000,3251252000,3635156000,4051600000,3961100000,4541400000,6363800000,6354500000,6053200000,6321500000],"freeCashFlow":[343306000,116382000,70131000,145118000,81119000,36155000,230276000,294440000,185112000,363689000,600000000,708200000,560600000,535600000,664200000,806100000,1135300000],"capexOutflow":[-109729000,-86324000,-98912000,-93357000,-275380000,-224852000,-289262000,-350148000,-459566000,-469088000,-384100000,-362200000,-451300000,-612600000,-872600000,-603500000,-677700000],"grossMargin":[16.575493683306757,11.752333654569883,11.068959466573084,13.01073886675158,15.406886829327801,19.624209588703913,25.05808430354794,27.525094866849614,25.53823667916272,25.11927689374243,25.47929642328214,26.385686048426948,24.73614062893988,21.29401793525809,25.03887225484779,26.957143049732395,27.384115550742337],"operatingMargin":[5.51765663503674,-0.5682213421434997,2.4738843071883956,3.3023281177574972,6.872031671315898,17.972866595038557,16.065135070295813,18.535032609479256,16.426616380861507,17.0598984363895,17.802438579050943,18.44218415417559,18.20539605921977,13.005796150481189,18.342564155283412,18.39518988365666,20.395159360793844],"netMargin":[1.1267092611383056,-3.770816870937159,-2.7598604043594395,-2.0485644507285836,0.879991366830656,6.844069255943802,6.463042135994561,11.676311776181873,15.453451356914744,11.76866112128836,12.531699498894323,12.0346730357437,12.081697345196499,7.868547681539807,11.991929991390277,12.293568087142914,13.558575008500082],"currentRatio":[0.8554841571387717,1.3286746069360589,2.124538157256685,2.2569825233552776,3.1808247112507733,2.0369856465683216,3.068332206439421,3.054937084278054,2.664654798677722,1.7909634055265122,2.5754691791628623,2.1731081210039127,2.20538151566359,1.9882918670290612,3.1656218655967905,1.828504559761117,2.6858069239619287],"netDebt":[2715748000,2385221000,2659600000,2401525000,2328675000,1843506000,1696404000,1723903000,2713219000,2872343000,2512751000,2090500000,3645000000,5314300000,2946700000,4747700000,4178800000],"ebit":[156041000,-10603000,66890000,92649000,198885000,542205000,548445000,681333000,656838000,761267000,887900000,879800000,1023100000,957300000,1441200000,1363300000,1629800000],"fcfMargin":[12.759980523993772,4.548193689225913,2.734631806749722,5.65253124866105,2.9277343813442696,1.2075136707380245,6.728925208806897,8.195582835815287,4.758301167828875,8.297966468995536,12.172607575419448,14.581617525943008,10.096898526710133,7.321741032370954,8.535190634677907,10.86724995618588,14.296508040447797],"ebitda":[550653000,371490000,428609000,424608000,505993000,821702000,823268000,966273000,962803000,1107513000,1262500000,1276600000,1486100000,1544800000,2058200000,1995500000,2378300000],"debtToCapital":[40.46682652317417,38.079974203889456,42.61260991279626,41.58086319414296,39.04350408999648,32.21270935317792,30.778105793444617,30.24833857458738,36.48968948170432,35.88760954643586,33.12229962504045,35.29399134719643,37.137360375967916,44.05973656048086,34.05851199311417,39.46051643506643,33.78591898381225],"returnOnAssets":[0.3475758322775195,-1.144195422743982,-0.8543527594032158,-0.6431073802114222,0.29807367048103656,2.518377081383546,2.7067327617070562,5.001947462685357,6.68861548546575,5.334896207642325,6.031952650587645,5.233773734425158,5.288239815526518,4.123622712879515,6.484991469859591,5.762310232065844,6.370025913173122],"returnOnEquity":[0.8021868682057308,-2.417128672083517,-1.827138471348185,-1.3926978758133373,0.6333671378517783,5.050595793737496,5.125243790122614,9.294485759079988,12.601650769402168,10.141869776547754,11.412681989505579,10.035023864299694,10.651845970623263,8.514855879111533,12.907241305385163,11.653376271532997,12.901254538265214],"revenueGrowth":[-26.31697429889266,-4.892343030451707,0.22228631321266068,0.10762122009708719,7.922650556418986,8.065083702402532,14.294851092239625,4.981793774204224,8.284346976772405,12.661581535183952,12.462863936841373,-1.4667992128380436,14.318069510789,31.753178920067725,6.3798665791775955,-4.680090980351848,7.056095555226016]}},"quarterly":{"keys":["2009Q1","2009Q2","2009Q3","2009Q4","2010Q1","2010Q2","2010Q3","2010Q4","2011Q1","2011Q2","2011Q3","2011Q4","2012Q1","2012Q2","2012Q3","2012Q4","2013Q1","2013Q2","2013Q3","2013Q4","2014Q1","2014Q2","2014Q3","2014Q4","2015Q1","2015Q2","2015Q3","2015Q4","2016Q1","2016Q2","2016Q3","2016Q4","2017Q1","2017Q2","2017Q3","2017Q4","2018Q1","2018Q2","2018Q3","2018Q4","2019Q1","2019Q2","2019Q3","2019Q4","2020Q1","2020Q2","2020Q3","2020Q4","2021Q1","2021Q2","2021Q3","2021Q4","2022Q1","2022Q2","2022Q3","2022Q4","2023Q1","2023Q2","2023Q3","2023Q4","2024Q1","2024Q2","2024Q3","2024Q4","2025Q1","2025Q2","2025Q3","2025Q4","2026Q1"],"labels":["Q1 '09","Q2 '09","Q3 '09","Q4 '09","Q1 '10","Q2 '10","Q3 '10","Q4 '10","Q1 '11","Q2 '11","Q3 '11","Q4 '11","Q1 '12","Q2 '12","Q3 '12","Q4 '12","Q1 '13","Q2 '13","Q3 '13","Q4 '13","Q1 '14","Q2 '14","Q3 '14","Q4 '14","Q1 '15","Q2 '15","Q3 '15","Q4 '15","Q1 '16","Q2 '16","Q3 '16","Q4 '16","Q1 '17","Q2 '17","Q3 '17","Q4 '17","Q1 '18","Q2 '18","Q3 '18","Q4 '18","Q1 '19","Q2 '19","Q3 '19","Q4 '19","Q1 '20","Q2 '20","Q3 '20","Q4 '20","Q1 '21","Q2 '21","Q3 '21","Q4 '21","Q1 '22","Q2 '22","Q3 '22","Q4 '22","Q1 '23","Q2 '23","Q3 '23","Q4 '23","Q1 '24","Q2 '24","Q3 '24","Q4 '24","Q1 '25","Q2 '25","Q3 '25","Q4 '25","Q1 '26"],"series":{"costOfRevenue":[522687000,576025000,623712000,522103000,492370000,613817000,616457000,535493000,494306000,601131000,644972000,540272000,513924000,588197000,601938000,529225000,520507000,605838000,654585000,562899000,540328000,616355000,664537000,585367000,553428000,660694000,747170000,603356000,590010000,664641000,703931000,645201000,629107000,740746000,790957000,735973000,695140000,876967000,897055000,812763000,804836000,957180000,1018115000,893069000,847519000,926056000,929392000,872333000,839000000,962600000,1122400000,1254600000,1271900000,1508100000,1595400000,1382000000,1347000000,1529600000,1594800000,1362100000,1240800000,1422200000,1438700000,1316500000,1269300000,1477200000,1594300000,1425700000,1333200000],"grossProfit":[77607000,145834000,154480000,68041000,894000,122335000,126747000,50750000,-7106000,100840000,115780000,74355000,21958000,105939000,126923000,79206000,17655000,132895000,158983000,117347000,34092000,174788000,209042000,169660000,77865000,234449000,291290000,253929000,164718000,292184000,304209000,239706000,158221000,290017000,303758000,241517000,159334000,323184000,343142000,275285000,191675000,370502000,400643000,293081000,201723000,396519000,380498000,302741000,229300000,398400000,394100000,351700000,268800000,446200000,492900000,349900000,302000000,583300000,591000000,472200000,304900000,592200000,565200000,537200000,365300000,625200000,697200000,486900000,422700000],"operatingExpenses":[79717000,79353000,79558000,82979000,86495000,83376000,77560000,80106000,77516000,74062000,67020000,71703000,64912000,61914000,65441000,66873000,64655000,64902000,65854000,64016000,66119000,67615000,66074000,72480000,66763000,69197000,71838000,79494000,76468000,82681000,76311000,81309000,82383000,83056000,73612000,85921000,78340000,89043000,81606000,84382000,90268000,95689000,88789000,95753000,86430000,91205000,83511000,98654000,88600000,100700000,103800000,124500000,124300000,140600000,143500000,140600000,116500000,148900000,148100000,155700000,132600000,142400000,141700000,183900000,146300000,155400000,154600000,151200000,157000000],"revenue":[600294000,721859000,778192000,590145000,493264000,736152000,743204000,586242000,487200000,701971000,760752000,614627000,535882000,694136000,728861000,608431000,538162000,738733000,813568000,680246000,574420000,791143000,873579000,755027000,631293000,895143000,1038460000,857285000,754728000,956825000,1008140000,872974000,787328000,1030763000,1094715000,977490000,854474000,1200151000,1240197000,1088047000,996511000,1327682000,1418758000,1186152000,1049242000,1322575000,1309890000,1175119000,1068300000,1361000000,1516500000,1606300000,1540700000,1954300000,2088300000,1731900000,1649000000,2112900000,2185800000,1834300000,1545700000,2014400000,2003900000,1853700000,1634600000,2102400000,2291500000,1912600000,1755900000],"operatingIncome":[-1326000,65684000,82704000,1390000,-36770000,1210000,50432000,-29412000,-61184000,23488000,106668000,-5528000,-46279000,19662000,55866000,55532000,-50058000,86866000,99767000,53829000,194669000,103246000,140331000,99892000,10759000,153776000,212206000,173037000,64921000,213786000,227076000,173799000,70388000,191976000,227478000,149202000,81195000,230843000,249184000,186491000,104433000,276074000,303376000,193575000,112301000,298896000,288104000,196430000,249500000,287500000,262400000,211400000,147000000,307600000,305400000,191500000,187200000,451100000,418900000,370100000,172900000,453600000,337100000,401000000,226400000,471000000,543200000,378900000,265400000],"pretaxIncome":[-45525000,25193000,41941000,-40830000,-78686000,-43746000,4543000,-74317000,-102052000,-47443000,52245000,-56488000,-95447000,-34734000,4629000,5134000,-100437000,36279000,52943000,7511000,77405000,64493000,98847000,58093000,-50742000,69686000,171588000,137325000,30495000,180482000,194940000,141341000,40348000,157401000,149230000,14337000,48492000,200348000,220527000,153924000,74628000,245505000,271538000,166030000,72192000,272309000,258109000,141190000,222300000,254100000,228700000,168700000,112600000,264200000,260600000,150700000,139600000,404300000,365900000,335300000,133500000,404700000,294900000,339000000,164100000,414200000,488600000,323200000,212900000],"interestExpense":[43919000,44073000,43519000,45233000,43294000,43723000,47526000,47062000,42250000,70911000,50678000,56789000,52266000,53687000,53043000,54070000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46700000,46600000,53900000,39100000,40200000,38400000,73500000,59700000,59200000,55300000,65500000,53900000],"netIncome":[-32780000,22212000,54232000,-13350000,-38747000,-23992000,13246000,-46997000,-54733000,-8139000,19959000,-27865000,-52053000,-18283000,14260000,3483000,-54836000,28772000,41363000,9083000,53995000,45967000,66939000,38022000,-39678000,48162000,123805000,88888000,40158000,124709000,142024000,112600000,44921000,120139000,108579000,327546000,52979000,159652000,179151000,124023000,63299000,197558000,215713000,141092000,60258000,209916000,199788000,114518000,160600000,195300000,176900000,137900000,91800000,187300000,177100000,119400000,120700000,308600000,276500000,227400000,102700000,308000000,207600000,293700000,128900000,320900000,374900000,252000000,165500000],"dilutedEps":[-0.3,0.2,0.43,-0.11,-0.31,-0.19,0.1,-0.37,-0.42,-0.06,0.15,-0.22,-0.4,-0.14,0.11,0.03,-0.42,0.22,0.31,0.07,0.41,0.35,0.5,0.28,-0.3,0.36,0.91,0.65,0.3,0.92,1.05,0.83,0.33,0.89,0.81,2.43,0.39,1.19,1.34,0.93,0.48,1.48,1.62,1.06,0.45,1.58,1.5,0.86,1.2,1.46,1.32,1.03,0.69,1.4,1.33,0.89,0.9,2.31,2.07,1.7,0.77,2.31,1.56,2.2,0.97,2.42,2.82,1.899227857683573,1.26],"cash":[47446000,43711000,46547000,22265000,35940000,42173000,82496000,47541000,63164000,106744000,152379000,155839000,191172000,158301000,243126000,275478000,188081000,86979000,245813000,193738000,268773000,227684000,91868000,141273000,392657000,74736000,168681000,284060000,191886000,91902000,135365000,258986000,286957000,1129799000,701163000,141646000,38141000,55059000,38026000,40037000,30838000,26031000,90411000,271589000,120041000,816765000,1084100000,1197100000,722300000,857600000,135700000,235000000,123100000,120700000,122400000,161400000,139600000,166000000,340000000,931100000,292400000,111000000,433200000,559700000,181300000,347400000,191300000,183300000,140200000],"currentAssets":[882141000,927055000,885491000,732889000,755672000,856903000,921744000,773751000,766895000,893998000,1003711000,863100000,918649000,951235000,1049255000,984972000,927362000,911649000,1100961000,951496000,1053742000,1101984000,954618000,920469000,1194665000,1022200000,1143690000,1084591000,1007503000,1023407000,1076759000,1137182000,1157762000,2184812000,1746972000,1180101000,1011199000,1183202000,1175912000,1079145000,1083851000,1255015000,1324242000,1379326000,1276780000,2030110000,2265333000,2277200000,1993000000,2200400000,1718400000,1696600000,1662600000,1899500000,2333400000,1902000000,1792500000,2043700000,2701200000,2524900000,1907600000,1976500000,2212900000,2265700000,1925900000,2243500000,2268400000,2567900000,2582400000],"totalAssets":[8838019000,8850327000,8763168000,8526500000,8466803000,8486965000,8521518000,8339500000,8300436000,8387255000,8383526000,8229300000,8216039000,8180075000,8225916000,8126600000,8078475000,8120224000,8310056000,8233114000,7872235000,7910838000,8069645000,8041097000,8326525000,8195883000,8316866000,8301632000,8247025000,8290113000,8358085000,8471475000,8744324000,9869943000,9439334000,9504891000,9453211000,9844784000,9875635000,9832130000,10296852000,10480764000,10539673000,10648800000,10629382000,11398724000,11590533000,11686900000,11332800000,11571000000,13688000000,13682600000,13860800000,14181500000,14615800000,14234600000,14076900000,14333600000,14620500000,14545700000,13910900000,14216400000,14351900000,17104800000,16712100000,16974700000,16978500000,16700400000,16672900000],"currentLiabilities":[1272060000,748564000,675833000,856695000,909222000,1074129000,671256000,582348000,634958000,437636000,380980000,406253000,481093000,616467000,632097000,436411000,469853000,391769000,358643000,299135000,340868000,349405000,364812000,451878000,703336000,506640000,412077000,353479000,356485000,332678000,360912000,372244000,360898000,925793000,413699000,442872000,583307000,811796000,690415000,602550000,659607000,663588000,535284000,535563000,475676000,1038749000,1069893000,1047900000,565900000,599200000,876700000,769300000,892700000,1029300000,1362500000,956600000,756900000,793300000,864200000,797600000,696200000,796800000,774100000,1239100000,796900000,1341900000,1016800000,956100000,997300000],"totalLiabilities":[5353673000,4816092000,4677640000,4487634000,4418588000,4457646000,4497449000,4383738000,4404001000,4515172000,4516609000,4437697000,4470432000,4437139000,4458719000,4365537000,4363546000,4306704000,4447145000,4321037000,3841116000,3824651000,3868546000,3864398000,4166358000,3968926000,3953589000,3847444000,3825972000,3810782000,3854115000,3898999000,4223563000,5267839000,4754200000,4535998000,4540001000,4824154000,4729846000,4629227000,5079643000,5109317000,4997434000,5026936000,5039056000,5634573000,5662181000,5659600000,5196500000,5277900000,7238900000,7114900000,7262500000,7437300000,7736900000,7282400000,7066200000,7107200000,7155300000,7037800000,6394300000,6486000000,6458800000,8962300000,8553600000,8545000000,8221400000,8151500000,8197200000],"totalDebt":[3514900000,2947907000,2852948000,2738013000,2726491000,2746480000,2757770000,2432762000,2432834000,2791073000,2821438000,2815439000,2814458000,2813539000,2812603000,2677003000,2666024000,2624581000,2523552000,2522413000,2006953000,1983477000,1984220000,1984779000,2253806000,2046361000,1979623000,1980464000,1981556000,1982658000,1983770000,1982889000,2329387000,3335069000,2814793000,2854865000,2975709000,3136929000,2978152000,2912380000,2959113000,2918850000,2783092000,2784340000,2785591000,3285672000,3286507000,3287600000,2788300000,2785300000,3886300000,3880000000,3978400000,5474200000,5474700000,5475700000,3877400000,3873700000,3874800000,3877800000,3331200000,3427200000,3329700000,5307400000,6508400000,4909700000,4360800000,4362100000,4560000000],"equity":[3484346000,4034235000,4085528000,4028055000,4048215000,4029319000,4024069000,3955798000,3896435000,3872083000,3866917000,3791617000,3745607000,3742936000,3767197000,3761062000,3714929000,3813520000,3862911000,3938106000,4031119000,4086187000,4201099000,4176699000,4160167000,4226957000,4363277000,4454188000,4421053000,4479331000,4503970000,4572476000,4520761000,4602104000,4685134000,4968893000,4913210000,5020630000,5145789000,5202900000,5217209000,5371447000,5542239000,5621900000,5590326000,5764151000,5928352000,6027300000,6136300000,6293100000,6449100000,6567700000,6598300000,6744200000,6878900000,6952200000,7010700000,7226400000,7465200000,7507900000,7516600000,7730400000,7893100000,8142500000,8158500000,8429700000,8757100000,8548900000,8475700000],"operatingCashFlow":[105098000,64304000,185420000,98213000,6439000,12217000,109171000,74879000,44050000,-37034000,114710000,47317000,29144000,-32205000,96820000,144716000,-12867000,-32478000,305357000,96487000,-4972000,27872000,126826000,111281000,19154000,45483000,216700000,238201000,88728000,66274000,249607000,239979000,94152000,61070000,244313000,245143000,92968000,182792000,296871000,260146000,116164000,185752000,344213000,337971000,82475000,343116000,352335000,292474000,169300000,228600000,326900000,287100000,175600000,149900000,422800000,399900000,221300000,286200000,547700000,481600000,173400000,201100000,595000000,440100000,251500000,341700000,676800000,543000000,241100000],"capex":[25638000,34463000,34064000,15564000,19759000,22399000,19946000,24220000,24207000,27305000,25820000,21580000,18848000,14736000,15834000,43939000,26851000,33190000,57269000,158070000,46006000,70306000,52908000,55632000,49611000,99110000,66094000,74447000,108284000,91480000,87676000,62708000,133022000,158012000,75811000,92721000,128688000,118478000,101072000,120850000,122019000,103818000,81056000,77207000,142650000,80497000,45842000,93211000,100700000,91500000,126400000,132700000,160400000,130200000,159800000,162200000,193600000,161000000,311700000,206300000,152800000,191400000,96800000,162500000,168000000,102900000,222000000,184800000,176500000],"depreciationAndAmortization":[99315000,99600000,99243000,96454000,94197000,97280000,97697000,92919000,90586000,92137000,90948000,88048000,85167000,84116000,84108000,78568000,75597000,76961000,78320000,76231000,69378000,68323000,71157000,70639000,66723000,68384000,69662000,70053000,69406000,71908000,72049000,71578000,71563000,76775000,79636000,77991000,81439000,85633000,89390000,89783000,89181000,93497000,96247000,95675000,95480000,99470000,100962000,100888000,100400000,103100000,117500000,142000000,141000000,143000000,151000000,152500000,148400000,154900000,161100000,152600000,150900000,156800000,160700000,163800000,186400000,185500000,191400000,185300000,170300000],"dilutedShares":[110598000,113829000,125859000,126579000,126692000,128168000,128910000,128680000,129078000,129446000,129768000,129501000,129593000,129676000,130215000,129958000,130186000,131332000,131320000,131764000,132314000,132876000,133369000,133687000,132659000,135234000,135558000,135546000,136100000,136208000,135823000,135364000,134968000,134735000,134765000,134953000,134359000,134051000,133894000,133467000,133054000,133354000,133375000,133781000,133259000,133115000,133268000,133224000,133400000,133500000,133500000,133500000,133600000,133500000,133600000,133600000,133700000,133800000,133700000,133700000,133100000,133100000,133000000,133100000,133000000,132900000,132900000,132100000,131200000],"sharesOutstanding":[null,null,null,125912000,null,null,null,128570000,null,null,null,129245000,null,129393000,129596000,129721000,129952000,129963000,129989000,130200000,130802000,130910000,131703000,131907000,132660000,132984000,133315000,133172000,133348000,133027000,132309000,132339000,132222000,132181000,132281000,132324000,132290000,132268000,132045000,131762000,132069000,132231000,132350000,132371000,132433000,132446000,132454000,132500000,132700000,132700000,132700000,132700000,132900000,132900000,132900000,132900000,133100000,132900000,132900000,132100000,132300000,132100000,132100000,132100000,132100000,132000000,132000000,130600000,130300000],"totalCosts":[601620000,656175000,695488000,588755000,530034000,734942000,692772000,615654000,548384000,678483000,654084000,620155000,582161000,674474000,672995000,552899000,588220000,651867000,713801000,626417000,379751000,687897000,733248000,655135000,620534000,741367000,826254000,684248000,689807000,743039000,781064000,699175000,716940000,838787000,867237000,828288000,773279000,969308000,991013000,901556000,892078000,1051608000,1115382000,992577000,936941000,1023679000,1021786000,978689000,818800000,1073500000,1254100000,1394900000,1393700000,1646700000,1782900000,1540400000,1461800000,1661800000,1766900000,1464200000,1372800000,1560800000,1666800000,1452700000,1408200000,1631400000,1748300000,1533700000,1490500000],"freeCashFlow":[79460000,29841000,151356000,82649000,-13320000,-10182000,89225000,50659000,19843000,-64339000,88890000,25737000,10296000,-46941000,80986000,100777000,-39718000,-65668000,248088000,-61583000,-50978000,-42434000,73918000,55649000,-30457000,-53627000,150606000,163754000,-19556000,-25206000,161931000,177271000,-38870000,-96942000,168502000,152422000,-35720000,64314000,195799000,139296000,-5855000,81934000,263157000,260764000,-60175000,262619000,306493000,199263000,68600000,137100000,200500000,154400000,15200000,19700000,263000000,237700000,27700000,125200000,236000000,275300000,20600000,9700000,498200000,277600000,83500000,238800000,454800000,358200000,64600000],"capexOutflow":[-25638000,-34463000,-34064000,-15564000,-19759000,-22399000,-19946000,-24220000,-24207000,-27305000,-25820000,-21580000,-18848000,-14736000,-15834000,-43939000,-26851000,-33190000,-57269000,-158070000,-46006000,-70306000,-52908000,-55632000,-49611000,-99110000,-66094000,-74447000,-108284000,-91480000,-87676000,-62708000,-133022000,-158012000,-75811000,-92721000,-128688000,-118478000,-101072000,-120850000,-122019000,-103818000,-81056000,-77207000,-142650000,-80497000,-45842000,-93211000,-100700000,-91500000,-126400000,-132700000,-160400000,-130200000,-159800000,-162200000,-193600000,-161000000,-311700000,-206300000,-152800000,-191400000,-96800000,-162500000,-168000000,-102900000,-222000000,-184800000,-176500000],"grossMargin":[12.928165199052463,20.2025603338048,19.85114213458889,11.529539350498606,0.18124168802101917,16.618171247242415,17.05413318550492,8.65683454955462,-1.4585385878489328,14.365265801578698,15.219151576334994,12.097581134574304,4.097543862268186,15.261994767595976,17.413882756794504,13.018074358472859,3.2806106711362006,17.989584870311738,19.541451974512274,17.25067108075608,5.935030117335748,22.09309821359729,23.929375591675168,22.47071959016035,12.33420931326658,26.191234249723227,28.050189703984746,29.6201379937827,21.82481635768118,30.53682752854493,30.17527327553713,27.458549739167488,20.095944765078848,28.13614768865394,27.747678619549383,24.707874249352933,18.64702729398437,26.928611483055047,27.668346238541137,25.30083718809941,19.234609552729474,27.90592928125861,28.238994951922734,24.708553372586312,19.22559333309189,29.98083284501824,29.048088007389932,25.76258234272444,21.464008237386505,29.272593681116827,25.9874711506759,21.895038286745937,17.446615174920492,22.831704446604924,23.602930613417612,20.203244991050294,18.314129775621588,27.606607032987835,27.038155366456216,25.74279016518563,19.72569062560652,29.398332009531376,28.20500024951345,28.97987808167449,22.347975039765082,29.73744292237443,30.42548548985381,25.457492418697065,24.073124893217155],"operatingMargin":[-0.2208917630361123,9.099283932180661,10.627711413121697,0.2355353345364275,-7.454426027441695,0.16436822830067704,6.785754651481962,-5.01704074426602,-12.558292282430214,3.346007171236419,14.021389362104863,-0.8994072827910262,-8.636043009468503,2.832586121451704,7.664835956375769,9.127082610846587,-9.301660094915658,11.75878158955942,12.262896279106355,7.9131667073382275,33.88966261620417,13.050232385295704,16.063916371616077,13.230255341861946,1.7042799460789206,17.178931187530928,20.434682125455,20.184302769790676,8.601906912159082,22.3432707130353,22.52425258396651,19.90884035492466,8.940111364005853,18.624649895271755,20.779654978693085,15.263787864837491,9.50233711031582,19.234496325878993,20.09229178912705,17.139976489986186,10.479864246355534,20.793684029760136,21.383209821548142,16.31957792930417,10.703059923258886,22.599550120031,21.994518623701225,16.715753893860963,23.354862866236076,21.124173401910358,17.30300032970656,13.160679823196164,9.541117673784644,15.739651025942795,14.62433558396782,11.057220393787171,11.352334748332323,21.34980358748639,19.164607923872268,20.176634138363408,11.185870479394449,22.517871326449562,16.822196716403013,21.63241085396774,13.850483298666342,22.40296803652968,23.704996727034693,19.810728850779043,15.114755965601686],"netMargin":[-5.460657611103892,3.0770552143839724,6.968974237720254,-2.2621559108354727,-7.855225599273412,-3.2591095317271432,1.7822831954618115,-8.01665523793928,-11.23419540229885,-1.1594496068925926,2.6235882390056156,-4.533643982447892,-9.713519020978499,-2.633921882743439,1.9564772981405232,0.5724560385647675,-10.189496842958068,3.8947765972279567,5.084147852422907,1.3352522469812391,9.39991643744995,5.810201189923945,7.662615516169688,5.03584640019496,-6.285195622318004,5.380369393493554,11.921980625156483,10.368547215920026,5.320857315483194,13.03362683876362,14.087725911083778,12.898436837752328,5.705500121931394,11.655346573363614,9.918471931050547,33.50888500138109,6.200188654072564,13.302659415356901,14.4453663409926,11.398680387887655,6.352062345523532,14.879918534709367,15.204354794827587,11.894934207420297,5.7430030441023145,15.871765306315332,15.252273091633647,9.74522580266339,15.033230366002059,14.34974283614989,11.665018133860864,8.584946772084916,5.9583306289349,9.583994269047741,8.48058229181631,6.8941624805127315,7.31958762886598,14.605518481707605,12.649830725592459,12.39709971106144,6.644238856181666,15.28991262907069,10.35979839313339,15.843987700275125,7.885721277376728,15.263508371385084,16.360462579096662,13.175781658475374,9.425365909220343],"currentRatio":[0.6934743644167728,1.238444541816064,1.3102216080007931,0.8554841571387717,0.8311193525893567,0.7977654453049866,1.3731631449104365,1.3286746069360589,1.20778854664403,2.042788984452833,2.634550370098168,2.124538157256685,1.9095039836372594,1.5430428554975368,1.6599588354319037,2.2569825233552776,1.9737279532108978,2.327006475754845,3.069796427087661,3.1808247112507733,3.0913491439501506,3.153887322734363,2.6167395809348375,2.0369856465683216,1.6985693893103724,2.017606189799463,2.7754278933306153,3.068332206439421,2.826214286716131,3.0762689447453693,2.9834391763089063,3.054937084278054,3.208003369373064,2.3599357523766114,4.22280933722344,2.664654798677722,1.733562257953359,1.457511493035196,1.703195903912864,1.7909634055265122,1.643176922015685,1.891256321693581,2.473905440850091,2.5754691791628623,2.684137942633221,1.9543797394750801,2.117345379397753,2.1731081210039127,3.5218236437533132,3.672229639519359,1.960077563590738,2.20538151566359,1.862439789402935,1.8454289322840765,1.7125871559633028,1.9882918670290612,2.368212445501387,2.57620068070087,3.1256653552418423,3.1656218655967905,2.7400172364263145,2.48054718875502,2.858674589846273,1.828504559761117,2.416739866984565,1.6718831507563903,2.2309205350118018,2.6858069239619287,2.5893913566629903],"netDebt":[3467454000,2904196000,2806401000,2715748000,2690551000,2704307000,2675274000,2385221000,2369670000,2684329000,2669059000,2659600000,2623286000,2655238000,2569477000,2401525000,2477943000,2537602000,2277739000,2328675000,1738180000,1755793000,1892352000,1843506000,1861149000,1971625000,1810942000,1696404000,1789670000,1890756000,1848405000,1723903000,2042430000,2205270000,2113630000,2713219000,2937568000,3081870000,2940126000,2872343000,2928275000,2892819000,2692681000,2512751000,2665550000,2468907000,2202407000,2090500000,2066000000,1927700000,3750600000,3645000000,3855300000,5353500000,5352300000,5314300000,3737800000,3707700000,3534800000,2946700000,3038800000,3316200000,2896500000,4747700000,6327100000,4562300000,4169500000,4178800000,4419800000],"ebit":[-1606000,69266000,85460000,4403000,-35392000,-23000,52069000,-27255000,-59802000,23468000,102923000,301000,-43181000,18953000,57672000,59204000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,451000000,412500000,389200000,172600000,444900000,333300000,412500000,223800000,473400000,543900000,388700000,266800000],"fcfMargin":[13.236847278167033,4.133909807871066,19.449698788987806,14.004863211583594,-2.700379512796393,-1.3831382649235484,12.005452069687461,8.64131194967266,4.072865353037767,-9.165478345971557,11.684491135087386,4.187417734658581,1.9213184992218437,-6.762507635391335,11.111309289425556,16.563422968257697,-7.380305558549284,-8.889273932530427,30.493824732536183,-9.053048455999742,-8.87469099265346,-5.363632112020204,8.461512925562541,7.370464897281819,-4.824542645015864,-5.990886372344977,14.50282148566146,19.101465673609127,-2.5911321694703258,-2.634337522535469,16.062352451048465,20.306561249246826,-4.936951308730288,-9.404877745902793,15.392316721703821,15.593202999519177,-4.18034954837713,5.358825681101795,15.787733722948854,12.802388132130321,-0.5875499618167788,6.171206659425977,18.548406423082724,21.984029028320148,-5.735092571589776,19.85664329055063,23.398376962951087,16.956835860878773,6.421417204904989,10.073475385745775,13.22123310253874,9.612152150905809,0.9865645485818135,1.0080335670060891,12.59397596130824,13.724810901322249,1.679805942995755,5.9255052297789765,10.796962210632262,15.008450089952571,1.3327295076664294,0.48153296266878476,24.86152003592994,14.97545449641258,5.1082833720787955,11.358447488584474,19.84726161902684,18.728432500261423,3.679025001423771],"ebitda":[97709000,168866000,184703000,100857000,58805000,97257000,149766000,65664000,30784000,115605000,193871000,88349000,41986000,103069000,141780000,137772000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,605900000,573600000,541800000,323500000,601700000,494000000,576300000,410200000,658900000,735300000,574000000,437100000],"debtToCapital":[50.218266367548736,42.22066809870094,41.1177901314352,40.46682652317417,40.24515602595891,40.533669903726484,40.664044074181064,38.079974203889456,38.43783539615712,41.88815330152858,42.18433381601305,42.61260991279626,42.9028980657966,42.91237288329476,42.746025715067326,41.58086319414296,41.78096908095076,40.76638437328025,39.5140784499965,39.04350408999648,33.23830851967317,32.67853047549254,32.07950956126919,32.21270935317792,35.139000429219145,32.62007441676,31.21006164372763,30.778105793444617,30.949195866872397,30.681853528379577,30.577211787155466,30.24833857458738,34.004914930305155,42.018348346445265,37.53093863446937,36.48968948170432,37.720110955632826,38.454260643410606,36.65895653353465,35.88760954643586,36.19124833880075,35.20802692593522,33.42920539735898,33.12229962504045,33.257146650330945,36.30647803829976,35.665298839624135,35.29399134719643,31.242856822714742,30.680516390553404,37.601834471815316,37.137360375967916,37.61475696578328,44.802920185949056,44.316636446056215,44.05973656048086,35.61135551657314,34.897883802848625,34.16931216931217,34.05851199311417,30.708530761997828,30.716283071628308,29.669066543108674,39.46051643506643,44.37474858354526,36.806003268512825,33.24312580519748,33.78591898381225,34.98086025299754],"returnOnAssets":[null,null,null,0.3475758322775195,0.28138977679169425,-0.25213856927598616,-0.7271523474594794,-1.144195422743982,-1.3416162315095526,-1.1452144158367024,-1.063706193252144,-0.8543527594032158,-0.8246069454892766,-0.9445336092176592,-1.0107624325970734,-0.6431073802114222,-0.679688881791749,-0.10209628670001698,0.2271653580448733,0.29807367048103656,1.6703080928685932,1.876457093110862,2.148806013003534,2.518377081383546,1.3735619269623105,1.4086666056983292,2.0786731232780427,2.7067327617070562,3.6324505009488006,4.580372335405152,4.74698846191512,5.001947462685357,4.993764768177029,4.6220562315446605,4.340393401987108,6.68861548546575,6.695884909686944,6.5814352894666,7.448399218243633,5.334896207642325,5.327831106159003,5.549970903613522,5.88375154565388,6.031581573688304,5.8741673250906015,5.731203582094791,5.522352570961156,5.233594648925263,6.236374873862715,5.8355598874413985,5.1214839088961375,5.2874514673131126,4.7781976374952375,4.6123677312882245,4.198022880319957,4.123622712879515,4.327485798759382,5.090636189247101,5.645037162705267,6.484991469859591,6.539992425271011,6.407005253940455,5.837969930002347,5.762942133615582,6.12742056624106,6.098534517859261,7.13939177284682,6.370025913173122,6.6694623333832554],"returnOnEquity":[null,null,null,0.8021868682057308,0.6464468060729943,-0.5421182768789047,-1.5498427357117746,-2.417128672083517,-2.8314903740252877,-2.445717861209947,-2.278802674342598,-1.827138471348185,-1.7821938167835245,-2.054939061872334,-2.199102607060885,-1.3926978758133373,-1.4845045985972054,-0.2202355178141711,0.49231282178443614,0.6333671378517783,3.4395087662766874,3.8079386994986018,4.364677127136499,5.050595793737496,2.7163012010568304,2.72929231106787,3.9771957700129,5.125243790122614,7.015622487245403,8.673271548104083,8.926761598047285,9.294485759079988,9.489215499226443,9.242680259232158,8.40645616808777,12.601650769402168,12.915939639839893,13.48381863200209,14.633987063066204,10.141869776547754,10.38703334975582,10.855019646217016,11.238612024594246,11.411979898011973,11.37393494446236,11.260805212257123,10.65427230384206,10.034680493081071,11.679778991843008,11.117061426356639,10.459632564117397,10.650258038904328,9.45298635214298,9.110782140473871,8.915066026410564,8.514855879111533,8.88382687927107,10.390391250196842,11.505775893921543,12.907241305385163,12.599726033055006,12.229888746255883,11.0129376298158,11.654654194142003,11.970577540175183,11.77096676381953,13.434072863989622,12.901254538265214,13.385675295475586],"revenueGrowth":[null,-29.336959192443647,-23.205924118936316,-21.99245759877757,-17.829596830886196,1.9800265702858866,-4.496062668338919,-0.661362885392569,-1.229361964384179,-4.643198687227635,2.361128303938087,4.84185711702676,9.992200328407218,-1.1161429745673246,-4.192036300923297,-1.0080910861384185,0.4254668005269746,6.42482164878353,11.621831871920719,11.803310482207507,6.737376477714885,7.094579503013954,7.376273403083711,10.993228920125953,9.900943560460984,13.145537532405637,18.874194549090582,13.543621618829516,19.552727497374445,6.890742596434318,-2.9197080291970767,1.8300798450923583,4.319436936220722,7.727431871031798,8.587596960739585,11.972406967446902,8.528338887985697,16.433263514503338,13.28948630465463,11.310294734472981,16.622741007918318,10.626246197353506,14.397793253813717,9.016614171998082,5.291562260727689,-0.3846553617507853,-7.673472149584359,-0.9301506046442642,1.8163588571559197,2.9053172787932624,15.773080182305389,36.692539223687135,44.21978844893757,43.5929463629684,37.70524233432246,7.819211853327523,7.029272408645415,8.115437752648003,4.668869415313881,5.912581557826657,-6.264402668283808,-4.661839178380422,-8.321895873364438,1.0576241618055926,5.75143947725949,4.368546465448775,14.352013573531618,3.1774289259319133,7.420775724947992]}},"filings":[{"accn":"0001396009-14-000006","filed":"2014-02-26","form":"10-K"},{"accn":"0001193125-13-203394","filed":"2013-05-07","form":"10-Q"},{"accn":"0001396009-13-000006","filed":"2013-08-06","form":"10-Q"},{"accn":"0001396009-13-000009","filed":"2013-11-05","form":"10-Q"},{"accn":"0001396009-15-000005","filed":"2015-02-27","form":"10-K"},{"accn":"0001396009-14-000012","filed":"2014-05-12","form":"10-Q"},{"accn":"0001396009-14-000031","filed":"2014-08-06","form":"10-Q"},{"accn":"0001396009-14-000037","filed":"2014-11-05","form":"10-Q"},{"accn":"0001396009-16-000044","filed":"2016-02-25","form":"10-K"},{"accn":"0001396009-15-000014","filed":"2015-05-06","form":"10-Q"},{"accn":"0001396009-15-000030","filed":"2015-08-05","form":"10-Q"},{"accn":"0001396009-15-000036","filed":"2015-11-04","form":"10-Q"},{"accn":"0001396009-17-000005","filed":"2017-02-24","form":"10-K"},{"accn":"0001396009-16-000053","filed":"2016-05-04","form":"10-Q"},{"accn":"0001396009-16-000071","filed":"2016-08-03","form":"10-Q"},{"accn":"0001396009-16-000076","filed":"2016-11-02","form":"10-Q"},{"accn":"0001396009-18-000011","filed":"2018-02-27","form":"10-K"},{"accn":"0001396009-17-000011","filed":"2017-05-10","form":"10-Q"},{"accn":"0001396009-17-000033","filed":"2017-08-04","form":"10-Q"},{"accn":"0001396009-17-000042","filed":"2017-11-03","form":"10-Q"},{"accn":"0001396009-19-000021","filed":"2019-02-26","form":"10-K"},{"accn":"0001396009-18-000020","filed":"2018-05-04","form":"10-Q"},{"accn":"0001396009-18-000036","filed":"2018-08-01","form":"10-Q"},{"accn":"0001396009-18-000045","filed":"2018-10-31","form":"10-Q"},{"accn":"0001396009-20-000006","filed":"2020-02-26","form":"10-K"},{"accn":"0001396009-19-000033","filed":"2019-05-03","form":"10-Q"},{"accn":"0001396009-19-000052","filed":"2019-07-29","form":"10-Q"},{"accn":"0001396009-19-000065","filed":"2019-11-07","form":"10-Q"},{"accn":"0001396009-21-000009","filed":"2021-02-25","form":"10-K"},{"accn":"0001396009-20-000015","filed":"2020-05-06","form":"10-Q"},{"accn":"0001396009-20-000040","filed":"2020-08-05","form":"10-Q"},{"accn":"0001396009-20-000053","filed":"2020-11-06","form":"10-Q"},{"accn":"0001396009-22-000010","filed":"2022-02-25","form":"10-K"},{"accn":"0001396009-21-000019","filed":"2021-05-05","form":"10-Q"},{"accn":"0001396009-21-000044","filed":"2021-08-05","form":"10-Q"},{"accn":"0001396009-21-000050","filed":"2021-11-05","form":"10-Q"},{"accn":"0001396009-23-000007","filed":"2023-02-24","form":"10-K"},{"accn":"0001396009-22-000017","filed":"2022-05-05","form":"10-Q"},{"accn":"0001396009-22-000036","filed":"2022-08-05","form":"10-Q"},{"accn":"0001396009-22-000049","filed":"2022-11-03","form":"10-Q"},{"accn":"0001396009-24-000006","filed":"2024-02-22","form":"10-K"},{"accn":"0001396009-23-000013","filed":"2023-05-05","form":"10-Q"},{"accn":"0001396009-23-000035","filed":"2023-08-04","form":"10-Q"},{"accn":"0001396009-23-000042","filed":"2023-10-27","form":"10-Q"},{"accn":"0001396009-25-000005","filed":"2025-02-20","form":"10-K"},{"accn":"0001396009-24-000009","filed":"2024-05-02","form":"10-Q"},{"accn":"0001396009-24-000017","filed":"2024-08-07","form":"10-Q"},{"accn":"0001396009-24-000023","filed":"2024-10-30","form":"10-Q"},{"accn":"0001628280-26-009546","filed":"2026-02-19","form":"10-K"},{"accn":"0001396009-25-000008","filed":"2025-04-30","form":"10-Q"},{"accn":"0001396009-25-000021","filed":"2025-07-31","form":"10-Q"},{"accn":"0001396009-25-000031","filed":"2025-10-30","form":"10-Q"},{"accn":"0001628280-26-028318","filed":"2026-04-29","form":"10-Q"},{"accn":"0000950123-11-019699","filed":"2011-02-28","form":"10-K"},{"accn":"0001193125-12-089430","filed":"2012-02-29","form":"10-K"},{"accn":"0001193125-13-084128","filed":"2013-02-28","form":"10-K"},{"accn":"0000950123-10-043169","filed":"2010-05-04","form":"10-Q"},{"accn":"0000950123-10-072467","filed":"2010-08-04","form":"10-Q"},{"accn":"0000950123-10-100046","filed":"2010-11-03","form":"10-Q"},{"accn":"0000950123-09-030370","filed":"2009-08-05","form":"10-Q"},{"accn":"0000950123-09-058668","filed":"2009-11-06","form":"10-Q"},{"accn":"0000950123-11-046260","filed":"2011-05-06","form":"10-Q"},{"accn":"0000950123-11-072749","filed":"2011-08-04","form":"10-Q"},{"accn":"0000950123-11-095159","filed":"2011-11-04","form":"10-Q"},{"accn":"0001193125-12-203722","filed":"2012-05-02","form":"10-Q"},{"accn":"0001193125-12-343684","filed":"2012-08-08","form":"10-Q"},{"accn":"0001193125-12-460335","filed":"2012-11-08","form":"10-Q"}],"provenance":{"costOfRevenue@FY2011":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":0,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":2280681000},"costOfRevenue@2012Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":1,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":513924000},"costOfRevenue@2012Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":2,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":588197000},"costOfRevenue@2012Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":3,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":601938000},"#0":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":4,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":2233284000},"#1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":3,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":1704059000},"costOfRevenue@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#0"},{"ref":"#1","weight":-1}],"rule":"quarter-from-ytd","value":529225000},"costOfRevenue@FY2012":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":4,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":2233284000},"costOfRevenue@2013Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":5,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":520507000},"costOfRevenue@2013Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":6,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":605838000},"costOfRevenue@2013Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":7,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":654585000},"#2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":8,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":2343829000},"#3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":7,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":1780930000},"costOfRevenue@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#2"},{"ref":"#3","weight":-1}],"rule":"quarter-from-ytd","value":562899000},"costOfRevenue@FY2013":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":8,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":2343829000},"costOfRevenue@2014Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":9,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":540328000},"costOfRevenue@2014Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":10,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":616355000},"costOfRevenue@2014Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":11,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":664537000},"#4":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":12,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":2406587000},"#5":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":11,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":1821220000},"costOfRevenue@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#4"},{"ref":"#5","weight":-1}],"rule":"quarter-from-ytd","value":585367000},"costOfRevenue@FY2014":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":12,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":2406587000},"costOfRevenue@2015Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":13,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":553428000},"costOfRevenue@2015Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":14,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":660694000},"costOfRevenue@2015Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":15,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":747170000},"#6":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":16,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":2564648000},"#7":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":15,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":1961292000},"costOfRevenue@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#6"},{"ref":"#7","weight":-1}],"rule":"quarter-from-ytd","value":603356000},"costOfRevenue@FY2015":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":16,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":2564648000},"costOfRevenue@2016Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":17,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":590010000},"costOfRevenue@2016Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":18,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":664641000},"costOfRevenue@2016Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":19,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":703931000},"#8":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":20,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":2603782000},"#9":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":19,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":1958581000},"costOfRevenue@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#8"},{"ref":"#9","weight":-1}],"rule":"quarter-from-ytd","value":645201000},"costOfRevenue@FY2016":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":20,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":2603782000},"costOfRevenue@2017Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":21,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":629107000},"costOfRevenue@2017Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":22,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":740746000},"costOfRevenue@2017Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":23,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":790957000},"#10":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":24,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":2896783000},"#11":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":23,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":2160810000},"costOfRevenue@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#10"},{"ref":"#11","weight":-1}],"rule":"quarter-from-ytd","value":735973000},"costOfRevenue@FY2017":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":24,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":2896783000},"costOfRevenue@2018Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":25,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":695140000},"costOfRevenue@2018Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":26,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":876967000},"costOfRevenue@2018Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":27,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":897055000},"#12":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":28,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":3281924000},"#13":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":27,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":2469161000},"costOfRevenue@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#12"},{"ref":"#13","weight":-1}],"rule":"quarter-from-ytd","value":812763000},"costOfRevenue@FY2018":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":28,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":3281924000},"costOfRevenue@2019Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":29,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":804836000},"costOfRevenue@2019Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":30,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":957180000},"costOfRevenue@2019Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":31,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":1018115000},"#14":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":32,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":3673200000},"#15":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":31,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":2780131000},"costOfRevenue@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#14"},{"ref":"#15","weight":-1}],"rule":"quarter-from-ytd","value":893069000},"costOfRevenue@FY2019":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":32,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":3673200000},"costOfRevenue@2020Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":33,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":847519000},"costOfRevenue@2020Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":34,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":926056000},"costOfRevenue@2020Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":35,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":929392000},"#16":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":36,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":3575300000},"#17":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":35,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":2702967000},"costOfRevenue@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#16"},{"ref":"#17","weight":-1}],"rule":"quarter-from-ytd","value":872333000},"costOfRevenue@FY2020":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":36,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":3575300000},"costOfRevenue@2021Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":37,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":839000000},"costOfRevenue@2021Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":38,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":962600000},"costOfRevenue@2021Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":39,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":1122400000},"#18":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":40,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":4178800000},"#19":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":39,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":2924200000},"costOfRevenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#18"},{"ref":"#19","weight":-1}],"rule":"quarter-from-ytd","value":1254600000},"costOfRevenue@FY2021":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":40,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":4178800000},"costOfRevenue@2022Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":41,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":1271900000},"costOfRevenue@2022Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":42,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":1508100000},"costOfRevenue@2022Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":43,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":1595400000},"#20":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":44,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":5757500000},"#21":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":43,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":4375500000},"costOfRevenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#20"},{"ref":"#21","weight":-1}],"rule":"quarter-from-ytd","value":1382000000},"costOfRevenue@FY2022":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":44,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":5757500000},"costOfRevenue@2023Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":45,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":1347000000},"costOfRevenue@2023Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":46,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":1529600000},"costOfRevenue@2023Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":47,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":1594800000},"#22":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":48,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":5833400000},"#23":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":47,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":4471300000},"costOfRevenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#22"},{"ref":"#23","weight":-1}],"rule":"quarter-from-ytd","value":1362100000},"costOfRevenue@FY2023":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":48,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":5833400000},"costOfRevenue@2024Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":49,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":1240800000},"costOfRevenue@2024Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":50,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":1422200000},"costOfRevenue@2024Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":51,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":1438700000},"#24":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":48,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":5418100000},"#25":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":51,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":4101600000},"costOfRevenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#24"},{"ref":"#25","weight":-1}],"rule":"quarter-from-ytd","value":1316500000},"costOfRevenue@FY2024":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":48,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":5418100000},"costOfRevenue@2025Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":52,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":1269300000},"costOfRevenue@2025Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":50,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":1477200000},"costOfRevenue@2025Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":51,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":1594300000},"#26":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":48,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":5766500000},"#27":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":51,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":4340800000},"costOfRevenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#26"},{"ref":"#27","weight":-1}],"rule":"quarter-from-ytd","value":1425700000},"costOfRevenue@FY2025":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":48,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":5766500000},"costOfRevenue@2026Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":52,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":1333200000},"grossProfit@2009Q1":{"kind":"filed","concept":"GrossProfit","filing":53,"unit":"USD","start":"2009-01-01","end":"2009-03-31","value":77607000},"grossProfit@2009Q2":{"kind":"filed","concept":"GrossProfit","filing":53,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":145834000},"grossProfit@2009Q3":{"kind":"filed","concept":"GrossProfit","filing":53,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":154480000},"grossProfit@2009Q4":{"kind":"filed","concept":"GrossProfit","filing":53,"unit":"USD","start":"2009-10-01","end":"2009-12-31","value":68041000},"grossProfit@FY2009":{"kind":"filed","concept":"GrossProfit","filing":54,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":445962000},"grossProfit@2010Q1":{"kind":"filed","concept":"GrossProfit","filing":54,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":894000},"grossProfit@2010Q2":{"kind":"filed","concept":"GrossProfit","filing":54,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":122335000},"grossProfit@2010Q3":{"kind":"filed","concept":"GrossProfit","filing":54,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":126747000},"grossProfit@2010Q4":{"kind":"filed","concept":"GrossProfit","filing":54,"unit":"USD","start":"2010-10-01","end":"2010-12-31","value":50750000},"grossProfit@FY2010":{"kind":"filed","concept":"GrossProfit","filing":55,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":300726000},"grossProfit@2011Q1":{"kind":"filed","concept":"GrossProfit","filing":55,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":-7106000},"grossProfit@2011Q2":{"kind":"filed","concept":"GrossProfit","filing":55,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":100840000},"grossProfit@2011Q3":{"kind":"filed","concept":"GrossProfit","filing":55,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":115780000},"grossProfit@2011Q4":{"kind":"filed","concept":"GrossProfit","filing":55,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":74355000},"grossProfit@FY2011":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":283869000},"grossProfit@2012Q1":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":21958000},"grossProfit@2012Q2":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":105939000},"grossProfit@2012Q3":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":126923000},"grossProfit@2012Q4":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":79206000},"grossProfit@FY2012":{"kind":"filed","concept":"GrossProfit","filing":4,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":334026000},"grossProfit@2013Q1":{"kind":"filed","concept":"GrossProfit","filing":4,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":17655000},"grossProfit@2013Q2":{"kind":"filed","concept":"GrossProfit","filing":4,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":132895000},"grossProfit@2013Q3":{"kind":"filed","concept":"GrossProfit","filing":4,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":158983000},"grossProfit@2013Q4":{"kind":"filed","concept":"GrossProfit","filing":4,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":117347000},"grossProfit@FY2013":{"kind":"filed","concept":"GrossProfit","filing":8,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":426880000},"grossProfit@2014Q1":{"kind":"filed","concept":"GrossProfit","filing":8,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":34092000},"grossProfit@2014Q2":{"kind":"filed","concept":"GrossProfit","filing":8,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":174788000},"grossProfit@2014Q3":{"kind":"filed","concept":"GrossProfit","filing":8,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":209042000},"grossProfit@2014Q4":{"kind":"filed","concept":"GrossProfit","filing":8,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":169660000},"grossProfit@FY2014":{"kind":"filed","concept":"GrossProfit","filing":12,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":587582000},"grossProfit@2015Q1":{"kind":"filed","concept":"GrossProfit","filing":12,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":77865000},"grossProfit@2015Q2":{"kind":"filed","concept":"GrossProfit","filing":12,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":234449000},"grossProfit@2015Q3":{"kind":"filed","concept":"GrossProfit","filing":12,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":291290000},"grossProfit@2015Q4":{"kind":"filed","concept":"GrossProfit","filing":12,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":253929000},"grossProfit@FY2015":{"kind":"filed","concept":"GrossProfit","filing":16,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":857533000},"grossProfit@2016Q1":{"kind":"filed","concept":"GrossProfit","filing":16,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":164718000},"grossProfit@2016Q2":{"kind":"filed","concept":"GrossProfit","filing":16,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":292184000},"grossProfit@2016Q3":{"kind":"filed","concept":"GrossProfit","filing":16,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":304209000},"grossProfit@2016Q4":{"kind":"filed","concept":"GrossProfit","filing":16,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":239706000},"grossProfit@FY2016":{"kind":"filed","concept":"GrossProfit","filing":20,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":988885000},"grossProfit@2017Q1":{"kind":"filed","concept":"GrossProfit","filing":20,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":158221000},"grossProfit@2017Q2":{"kind":"filed","concept":"GrossProfit","filing":20,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":290017000},"grossProfit@2017Q3":{"kind":"filed","concept":"GrossProfit","filing":20,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":303758000},"grossProfit@2017Q4":{"kind":"filed","concept":"GrossProfit","filing":20,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":241517000},"grossProfit@FY2017":{"kind":"filed","concept":"GrossProfit","filing":24,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":993513000},"grossProfit@2018Q1":{"kind":"filed","concept":"GrossProfit","filing":24,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":159334000},"grossProfit@2018Q2":{"kind":"filed","concept":"GrossProfit","filing":24,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":323184000},"grossProfit@2018Q3":{"kind":"filed","concept":"GrossProfit","filing":24,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":343142000},"grossProfit@2018Q4":{"kind":"filed","concept":"GrossProfit","filing":24,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":275285000},"grossProfit@FY2018":{"kind":"filed","concept":"GrossProfit","filing":28,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":1100945000},"grossProfit@2019Q1":{"kind":"filed","concept":"GrossProfit","filing":28,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":191675000},"grossProfit@2019Q2":{"kind":"filed","concept":"GrossProfit","filing":28,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":370502000},"grossProfit@2019Q3":{"kind":"filed","concept":"GrossProfit","filing":28,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":400643000},"grossProfit@2019Q4":{"kind":"filed","concept":"GrossProfit","filing":28,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":293081000},"grossProfit@FY2019":{"kind":"filed","concept":"GrossProfit","filing":32,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":1255900000},"grossProfit@2020Q1":{"kind":"filed","concept":"GrossProfit","filing":33,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":201723000},"grossProfit@2020Q2":{"kind":"filed","concept":"GrossProfit","filing":34,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":396519000},"grossProfit@2020Q3":{"kind":"filed","concept":"GrossProfit","filing":35,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":380498000},"grossProfit@2020Q4":{"kind":"filed","concept":"GrossProfit","filing":28,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":302741000},"grossProfit@FY2020":{"kind":"filed","concept":"GrossProfit","filing":36,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":1281500000},"grossProfit@2021Q1":{"kind":"filed","concept":"GrossProfit","filing":37,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":229300000},"grossProfit@2021Q2":{"kind":"filed","concept":"GrossProfit","filing":38,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":398400000},"grossProfit@2021Q3":{"kind":"filed","concept":"GrossProfit","filing":39,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":394100000},"#28":{"kind":"filed","concept":"GrossProfit","filing":40,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1373400000},"#29":{"kind":"filed","concept":"GrossProfit","filing":39,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":1021700000},"grossProfit@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#28"},{"ref":"#29","weight":-1}],"rule":"quarter-from-ytd","value":351700000},"grossProfit@FY2021":{"kind":"filed","concept":"GrossProfit","filing":40,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1373400000},"grossProfit@2022Q1":{"kind":"filed","concept":"GrossProfit","filing":41,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":268800000},"grossProfit@2022Q2":{"kind":"filed","concept":"GrossProfit","filing":42,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":446200000},"grossProfit@2022Q3":{"kind":"filed","concept":"GrossProfit","filing":43,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":492900000},"#30":{"kind":"filed","concept":"GrossProfit","filing":44,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1557700000},"#31":{"kind":"filed","concept":"GrossProfit","filing":43,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":1207800000},"grossProfit@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#30"},{"ref":"#31","weight":-1}],"rule":"quarter-from-ytd","value":349900000},"grossProfit@FY2022":{"kind":"filed","concept":"GrossProfit","filing":44,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1557700000},"grossProfit@2023Q1":{"kind":"filed","concept":"GrossProfit","filing":45,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":302000000},"grossProfit@2023Q2":{"kind":"filed","concept":"GrossProfit","filing":46,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":583300000},"grossProfit@2023Q3":{"kind":"filed","concept":"GrossProfit","filing":47,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":591000000},"#32":{"kind":"filed","concept":"GrossProfit","filing":48,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1948500000},"#33":{"kind":"filed","concept":"GrossProfit","filing":47,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":1476300000},"grossProfit@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#32"},{"ref":"#33","weight":-1}],"rule":"quarter-from-ytd","value":472200000},"grossProfit@FY2023":{"kind":"filed","concept":"GrossProfit","filing":48,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1948500000},"grossProfit@2024Q1":{"kind":"filed","concept":"GrossProfit","filing":49,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":304900000},"grossProfit@2024Q2":{"kind":"filed","concept":"GrossProfit","filing":50,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":592200000},"grossProfit@2024Q3":{"kind":"filed","concept":"GrossProfit","filing":51,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":565200000},"#34":{"kind":"filed","concept":"GrossProfit","filing":48,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1999600000},"#35":{"kind":"filed","concept":"GrossProfit","filing":51,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":1462400000},"grossProfit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#34"},{"ref":"#35","weight":-1}],"rule":"quarter-from-ytd","value":537200000},"grossProfit@FY2024":{"kind":"filed","concept":"GrossProfit","filing":48,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1999600000},"grossProfit@2025Q1":{"kind":"filed","concept":"GrossProfit","filing":52,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":365300000},"grossProfit@2025Q2":{"kind":"filed","concept":"GrossProfit","filing":50,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":625200000},"grossProfit@2025Q3":{"kind":"filed","concept":"GrossProfit","filing":51,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":697200000},"#36":{"kind":"filed","concept":"GrossProfit","filing":48,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":2174600000},"#37":{"kind":"filed","concept":"GrossProfit","filing":51,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":1687700000},"grossProfit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#36"},{"ref":"#37","weight":-1}],"rule":"quarter-from-ytd","value":486900000},"grossProfit@FY2025":{"kind":"filed","concept":"GrossProfit","filing":48,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":2174600000},"grossProfit@2026Q1":{"kind":"filed","concept":"GrossProfit","filing":52,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":422700000},"#38":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":56,"unit":"USD","start":"2009-01-01","end":"2009-03-31","value":79717000},"operatingExpenses@2009Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#38"}],"rule":"component-sum","value":79717000},"#39":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":57,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":79353000},"operatingExpenses@2009Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#39"}],"rule":"component-sum","value":79353000},"#40":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":58,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":79558000},"operatingExpenses@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#40"}],"rule":"component-sum","value":79558000},"#41":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":54,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":321608000},"#42":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":58,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":238629000},"#43":{"kind":"computed","op":"sum","terms":[{"ref":"#41"},{"ref":"#42","weight":-1}],"rule":"quarter-from-ytd","value":82979000},"operatingExpenses@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#43"}],"rule":"component-sum","value":82979000},"#44":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":44,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":7315200000},"revenue@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#44"}],"rule":"component-sum","value":7315200000},"#45":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":45,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":1649000000},"revenue@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#45"}],"rule":"component-sum","value":1649000000},"#46":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":46,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":2112900000},"revenue@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#46"}],"rule":"component-sum","value":2112900000},"#47":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":47,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":2185800000},"revenue@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#47"}],"rule":"component-sum","value":2185800000},"#48":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":48,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":7781900000},"#49":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":47,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":5947600000},"#50":{"kind":"computed","op":"sum","terms":[{"ref":"#48"},{"ref":"#49","weight":-1}],"rule":"quarter-from-ytd","value":1834300000},"revenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#50"}],"rule":"component-sum","value":1834300000},"revenue@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#48"}],"rule":"component-sum","value":7781900000},"#51":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":49,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":1545700000},"revenue@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#51"}],"rule":"component-sum","value":1545700000},"#52":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":50,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":2014400000},"revenue@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#52"}],"rule":"component-sum","value":2014400000},"#53":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":51,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":2003900000},"revenue@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#53"}],"rule":"component-sum","value":2003900000},"#54":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":48,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":7417700000},"#55":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":51,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":5564000000},"#56":{"kind":"computed","op":"sum","terms":[{"ref":"#54"},{"ref":"#55","weight":-1}],"rule":"quarter-from-ytd","value":1853700000},"revenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#56"}],"rule":"component-sum","value":1853700000},"revenue@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#54"}],"rule":"component-sum","value":7417700000},"#57":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":52,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":1634600000},"revenue@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#57"}],"rule":"component-sum","value":1634600000},"#58":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":50,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":2102400000},"revenue@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#58"}],"rule":"component-sum","value":2102400000},"#59":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":51,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":2291500000},"revenue@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#59"}],"rule":"component-sum","value":2291500000},"#60":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":48,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":7941100000},"#61":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":51,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":6028500000},"#62":{"kind":"computed","op":"sum","terms":[{"ref":"#60"},{"ref":"#61","weight":-1}],"rule":"quarter-from-ytd","value":1912600000},"revenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#62"}],"rule":"component-sum","value":1912600000},"revenue@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#60"}],"rule":"component-sum","value":7941100000},"#63":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":52,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":1755900000},"revenue@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#63"}],"rule":"component-sum","value":1755900000},"revenue@2017Q1":{"kind":"filed","concept":"Revenues","filing":20,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":787328000},"revenue@2017Q2":{"kind":"filed","concept":"Revenues","filing":20,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":1030763000},"revenue@2017Q3":{"kind":"filed","concept":"Revenues","filing":20,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":1094715000},"revenue@2017Q4":{"kind":"filed","concept":"Revenues","filing":20,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":977490000},"revenue@FY2017":{"kind":"filed","concept":"Revenues","filing":24,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":3890296000},"revenue@2009Q2":{"kind":"filed","concept":"Revenues","filing":59,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":721859000},"revenue@2009Q3":{"kind":"filed","concept":"Revenues","filing":60,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":778192000},"revenue@FY2016":{"kind":"filed","concept":"Revenues","filing":20,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":3592667000},"revenue@2018Q1":{"kind":"filed","concept":"Revenues","filing":24,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":854474000},"revenue@2018Q2":{"kind":"filed","concept":"Revenues","filing":24,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":1200151000},"revenue@2018Q3":{"kind":"filed","concept":"Revenues","filing":24,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":1240197000},"revenue@2018Q4":{"kind":"filed","concept":"Revenues","filing":24,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":1088047000},"revenue@FY2018":{"kind":"filed","concept":"Revenues","filing":28,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":4382869000},"revenue@2019Q1":{"kind":"filed","concept":"Revenues","filing":28,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":996511000},"revenue@2019Q2":{"kind":"filed","concept":"Revenues","filing":28,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":1327682000},"revenue@2019Q3":{"kind":"filed","concept":"Revenues","filing":28,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":1418758000},"revenue@2019Q4":{"kind":"filed","concept":"Revenues","filing":28,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":1186152000},"revenue@FY2019":{"kind":"filed","concept":"Revenues","filing":32,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":4929100000},"revenue@2020Q1":{"kind":"filed","concept":"Revenues","filing":33,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":1049242000},"revenue@2020Q2":{"kind":"filed","concept":"Revenues","filing":34,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":1322575000},"revenue@2020Q3":{"kind":"filed","concept":"Revenues","filing":35,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":1309890000},"revenue@2020Q4":{"kind":"filed","concept":"Revenues","filing":28,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":1175119000},"revenue@FY2020":{"kind":"filed","concept":"Revenues","filing":36,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":4856800000},"revenue@2021Q1":{"kind":"filed","concept":"Revenues","filing":37,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":1068300000},"revenue@2021Q2":{"kind":"filed","concept":"Revenues","filing":38,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":1361000000},"revenue@2021Q3":{"kind":"filed","concept":"Revenues","filing":39,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":1516500000},"#64":{"kind":"filed","concept":"Revenues","filing":40,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":5552200000},"#65":{"kind":"filed","concept":"Revenues","filing":39,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":3945900000},"revenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#64"},{"ref":"#65","weight":-1}],"rule":"quarter-from-ytd","value":1606300000},"revenue@FY2021":{"kind":"filed","concept":"Revenues","filing":40,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":5552200000},"revenue@2022Q1":{"kind":"filed","concept":"Revenues","filing":41,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":1540700000},"revenue@2022Q2":{"kind":"filed","concept":"Revenues","filing":42,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":1954300000},"revenue@2022Q3":{"kind":"filed","concept":"Revenues","filing":43,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":2088300000},"#66":{"kind":"filed","concept":"Revenues","filing":40,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":7315200000},"#67":{"kind":"filed","concept":"Revenues","filing":43,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":5583300000},"revenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#66"},{"ref":"#67","weight":-1}],"rule":"quarter-from-ytd","value":1731900000},"revenue@2009Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":53,"unit":"USD","start":"2009-01-01","end":"2009-03-31","value":600294000},"revenue@2009Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":53,"unit":"USD","start":"2009-10-01","end":"2009-12-31","value":590145000},"revenue@FY2009":{"kind":"filed","concept":"SalesRevenueNet","filing":54,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":2690490000},"revenue@2010Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":54,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":493264000},"revenue@2010Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":54,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":736152000},"revenue@2010Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":54,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":743204000},"revenue@2010Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":54,"unit":"USD","start":"2010-10-01","end":"2010-12-31","value":586242000},"revenue@FY2010":{"kind":"filed","concept":"SalesRevenueNet","filing":55,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":2558862000},"revenue@2011Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":55,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":487200000},"revenue@2011Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":55,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":701971000},"revenue@2011Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":55,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":760752000},"revenue@2011Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":55,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":614627000},"revenue@FY2011":{"kind":"filed","concept":"SalesRevenueNet","filing":0,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":2564550000},"revenue@2012Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":0,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":535882000},"revenue@2012Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":0,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":694136000},"revenue@2012Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":0,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":728861000},"revenue@2012Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":0,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":608431000},"revenue@FY2012":{"kind":"filed","concept":"SalesRevenueNet","filing":4,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":2567310000},"revenue@2013Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":4,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":538162000},"revenue@2013Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":4,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":738733000},"revenue@2013Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":4,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":813568000},"revenue@2013Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":4,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":680246000},"revenue@FY2013":{"kind":"filed","concept":"SalesRevenueNet","filing":8,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":2770709000},"revenue@2014Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":8,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":574420000},"revenue@2014Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":8,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":791143000},"revenue@2014Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":8,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":873579000},"revenue@2014Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":8,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":755027000},"revenue@FY2014":{"kind":"filed","concept":"SalesRevenueNet","filing":12,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":2994169000},"revenue@2015Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":12,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":631293000},"revenue@2015Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":12,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":895143000},"revenue@2015Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":12,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":1038460000},"revenue@2015Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":12,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":857285000},"revenue@FY2015":{"kind":"filed","concept":"SalesRevenueNet","filing":16,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":3422181000},"revenue@2016Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":16,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":754728000},"revenue@2016Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":16,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":956825000},"revenue@2016Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":16,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":1008140000},"revenue@2016Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":16,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":872974000},"costOfRevenue@2009Q2":{"kind":"filed","concept":"CostOfRevenue","filing":59,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":576025000},"costOfRevenue@2009Q3":{"kind":"filed","concept":"CostOfRevenue","filing":60,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":623712000},"costOfRevenue@2009Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":56,"unit":"USD","start":"2009-01-01","end":"2009-03-31","value":522687000},"#68":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":54,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":2244528000},"#69":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":58,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":1722425000},"costOfRevenue@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#68"},{"ref":"#69","weight":-1}],"rule":"quarter-from-ytd","value":522103000},"costOfRevenue@FY2009":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":54,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":2244528000},"costOfRevenue@2010Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":61,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":492370000},"costOfRevenue@2010Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":62,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":613817000},"costOfRevenue@2010Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":63,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":616457000},"#70":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":55,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":2258136000},"#71":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":63,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":1722643000},"costOfRevenue@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#70"},{"ref":"#71","weight":-1}],"rule":"quarter-from-ytd","value":535493000},"costOfRevenue@FY2010":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":55,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":2258136000},"costOfRevenue@2011Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":64,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":494306000},"costOfRevenue@2011Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":65,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":601131000},"costOfRevenue@2011Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":66,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":644972000},"#72":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":0,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":2280681000},"#73":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":66,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":1740409000},"costOfRevenue@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#72"},{"ref":"#73","weight":-1}],"rule":"quarter-from-ytd","value":540272000},"#74":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":54,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":1541000},"#75":{"kind":"filed","concept":"RestructuringCharges","filing":54,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":0},"#76":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":54,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":13957000},"operatingExpenses@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"#41"},{"ref":"#74"},{"ref":"#75"},{"ref":"#76"}],"rule":"component-sum","value":337106000},"#77":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":61,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":86495000},"operatingExpenses@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#77"}],"rule":"component-sum","value":86495000},"#78":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":62,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":83376000},"operatingExpenses@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#78"}],"rule":"component-sum","value":83376000},"#79":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":63,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":77560000},"operatingExpenses@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#79"}],"rule":"component-sum","value":77560000},"#80":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":55,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":327537000},"#81":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":63,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":247431000},"#82":{"kind":"computed","op":"sum","terms":[{"ref":"#80"},{"ref":"#81","weight":-1}],"rule":"quarter-from-ytd","value":80106000},"operatingExpenses@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#82"}],"rule":"component-sum","value":80106000},"#83":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":55,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":1582000},"#84":{"kind":"filed","concept":"RestructuringCharges","filing":54,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":0},"#85":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":55,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":13460000},"operatingExpenses@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#80"},{"ref":"#83"},{"ref":"#84"},{"ref":"#85"}],"rule":"component-sum","value":342579000},"#86":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":64,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":77516000},"operatingExpenses@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#86"}],"rule":"component-sum","value":77516000},"#87":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":65,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":74062000},"operatingExpenses@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#87"}],"rule":"component-sum","value":74062000},"#88":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":66,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":67020000},"operatingExpenses@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#88"}],"rule":"component-sum","value":67020000},"#89":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":0,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":289993000},"#90":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":66,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":218290000},"#91":{"kind":"computed","op":"sum","terms":[{"ref":"#89"},{"ref":"#90","weight":-1}],"rule":"quarter-from-ytd","value":71703000},"operatingExpenses@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#91"}],"rule":"component-sum","value":71703000},"#92":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":0,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":1109000},"#93":{"kind":"filed","concept":"RestructuringCharges","filing":54,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":12971000},"#94":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":0,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":14032000},"operatingExpenses@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#89"},{"ref":"#92"},{"ref":"#93"},{"ref":"#94"}],"rule":"component-sum","value":318105000},"#95":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":1,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":64912000},"operatingExpenses@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#95"}],"rule":"component-sum","value":64912000},"#96":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":2,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":61914000},"operatingExpenses@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#96"}],"rule":"component-sum","value":61914000},"#97":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":3,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":65441000},"operatingExpenses@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#97"}],"rule":"component-sum","value":65441000},"#98":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":4,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":259140000},"#99":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":3,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":192267000},"#100":{"kind":"computed","op":"sum","terms":[{"ref":"#98"},{"ref":"#99","weight":-1}],"rule":"quarter-from-ytd","value":66873000},"operatingExpenses@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#100"}],"rule":"component-sum","value":66873000},"#101":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":0,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":0},"#102":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":4,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":11869000},"operatingExpenses@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#98"},{"ref":"#101"},{"ref":"#102"}],"rule":"component-sum","value":271009000},"#103":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":5,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":64655000},"operatingExpenses@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#103"}],"rule":"component-sum","value":64655000},"#104":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":6,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":64902000},"operatingExpenses@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#104"}],"rule":"component-sum","value":64902000},"#105":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":7,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":65854000},"operatingExpenses@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#105"}],"rule":"component-sum","value":65854000},"#106":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":8,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":259427000},"#107":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":7,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":195411000},"#108":{"kind":"computed","op":"sum","terms":[{"ref":"#106"},{"ref":"#107","weight":-1}],"rule":"quarter-from-ytd","value":64016000},"operatingExpenses@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#108"}],"rule":"component-sum","value":64016000},"#109":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":0,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":0},"#110":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":8,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":11732000},"operatingExpenses@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#106"},{"ref":"#109"},{"ref":"#110"}],"rule":"component-sum","value":271159000},"#111":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":9,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":66119000},"operatingExpenses@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#111"}],"rule":"component-sum","value":66119000},"#112":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":10,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":67615000},"operatingExpenses@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#112"}],"rule":"component-sum","value":67615000},"#113":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":11,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":66074000},"operatingExpenses@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#113"}],"rule":"component-sum","value":66074000},"#114":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":12,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":272288000},"#115":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":11,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":199808000},"#116":{"kind":"computed","op":"sum","terms":[{"ref":"#114"},{"ref":"#115","weight":-1}],"rule":"quarter-from-ytd","value":72480000},"operatingExpenses@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#116"}],"rule":"component-sum","value":72480000},"#117":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":12,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":10966000},"operatingExpenses@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#114"},{"ref":"#117"}],"rule":"component-sum","value":283254000},"#118":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":13,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":66763000},"operatingExpenses@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#118"}],"rule":"component-sum","value":66763000},"#119":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":14,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":69197000},"operatingExpenses@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#119"}],"rule":"component-sum","value":69197000},"#120":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":15,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":71390000},"#121":{"kind":"filed","concept":"RestructuringCharges","filing":15,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":448000},"operatingExpenses@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#120"},{"ref":"#121"}],"rule":"component-sum","value":71838000},"#122":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":16,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":286844000},"#123":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":15,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":207350000},"#124":{"kind":"computed","op":"sum","terms":[{"ref":"#122"},{"ref":"#123","weight":-1}],"rule":"quarter-from-ytd","value":79494000},"operatingExpenses@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#124"}],"rule":"component-sum","value":79494000},"#125":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":16,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":15618000},"operatingExpenses@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#122"},{"ref":"#125"}],"rule":"component-sum","value":302462000},"#126":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":17,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":76468000},"operatingExpenses@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#126"}],"rule":"component-sum","value":76468000},"#127":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":18,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":82681000},"operatingExpenses@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#127"}],"rule":"component-sum","value":82681000},"#128":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":19,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":76311000},"#129":{"kind":"filed","concept":"RestructuringCharges","filing":15,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":0},"operatingExpenses@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#128"},{"ref":"#129"}],"rule":"component-sum","value":76311000},"#130":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":20,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":316769000},"#131":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":19,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":235460000},"#132":{"kind":"computed","op":"sum","terms":[{"ref":"#130"},{"ref":"#131","weight":-1}],"rule":"quarter-from-ytd","value":81309000},"operatingExpenses@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#132"}],"rule":"component-sum","value":81309000},"#133":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":20,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":17565000},"operatingExpenses@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#130"},{"ref":"#133"}],"rule":"component-sum","value":334334000},"#134":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":21,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":82383000},"operatingExpenses@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#134"}],"rule":"component-sum","value":82383000},"#135":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":22,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":83056000},"operatingExpenses@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#135"}],"rule":"component-sum","value":83056000},"#136":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":23,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":73612000},"operatingExpenses@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#136"}],"rule":"component-sum","value":73612000},"#137":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":24,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":324972000},"#138":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":23,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":239051000},"#139":{"kind":"computed","op":"sum","terms":[{"ref":"#137"},{"ref":"#138","weight":-1}],"rule":"quarter-from-ytd","value":85921000},"operatingExpenses@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#139"}],"rule":"component-sum","value":85921000},"#140":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":24,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":23765000},"operatingExpenses@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#137"},{"ref":"#140"}],"rule":"component-sum","value":348737000},"#141":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":25,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":78340000},"operatingExpenses@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#141"}],"rule":"component-sum","value":78340000},"#142":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":26,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":89043000},"operatingExpenses@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#142"}],"rule":"component-sum","value":89043000},"#143":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":27,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":81606000},"operatingExpenses@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#143"}],"rule":"component-sum","value":81606000},"#144":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":28,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":333371000},"#145":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":27,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":248989000},"#146":{"kind":"computed","op":"sum","terms":[{"ref":"#144"},{"ref":"#145","weight":-1}],"rule":"quarter-from-ytd","value":84382000},"operatingExpenses@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#146"}],"rule":"component-sum","value":84382000},"#147":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":28,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":34924000},"operatingExpenses@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#144"},{"ref":"#147"}],"rule":"component-sum","value":368295000},"#148":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":29,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":90268000},"operatingExpenses@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#148"}],"rule":"component-sum","value":90268000},"#149":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":30,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":95689000},"operatingExpenses@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#149"}],"rule":"component-sum","value":95689000},"#150":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":31,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":88789000},"operatingExpenses@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#150"}],"rule":"component-sum","value":88789000},"#151":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":32,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":370500000},"#152":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":31,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":274747000},"#153":{"kind":"computed","op":"sum","terms":[{"ref":"#151"},{"ref":"#152","weight":-1}],"rule":"quarter-from-ytd","value":95753000},"operatingExpenses@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#153"}],"rule":"component-sum","value":95753000},"#154":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":32,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":40500000},"operatingExpenses@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#151"},{"ref":"#154"}],"rule":"component-sum","value":411000000},"#155":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":33,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":86430000},"operatingExpenses@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#155"}],"rule":"component-sum","value":86430000},"#156":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":34,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":91205000},"operatingExpenses@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#156"}],"rule":"component-sum","value":91205000},"#157":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":35,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":83511000},"operatingExpenses@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#157"}],"rule":"component-sum","value":83511000},"#158":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":36,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":359800000},"#159":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":35,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":261146000},"#160":{"kind":"computed","op":"sum","terms":[{"ref":"#158"},{"ref":"#159","weight":-1}],"rule":"quarter-from-ytd","value":98654000},"operatingExpenses@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#160"}],"rule":"component-sum","value":98654000},"#161":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":36,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":46600000},"operatingExpenses@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#158"},{"ref":"#161"}],"rule":"component-sum","value":406400000},"#162":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":37,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":88600000},"operatingExpenses@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#162"}],"rule":"component-sum","value":88600000},"#163":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":38,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":100700000},"operatingExpenses@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#163"}],"rule":"component-sum","value":100700000},"#164":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":39,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":103800000},"operatingExpenses@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#164"}],"rule":"component-sum","value":103800000},"#165":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":40,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":417600000},"#166":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":39,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":293100000},"#167":{"kind":"computed","op":"sum","terms":[{"ref":"#165"},{"ref":"#166","weight":-1}],"rule":"quarter-from-ytd","value":124500000},"operatingExpenses@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#167"}],"rule":"component-sum","value":124500000},"#168":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":40,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":68200000},"operatingExpenses@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#165"},{"ref":"#168"}],"rule":"component-sum","value":485800000},"#169":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":41,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":119000000},"#170":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":41,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":-5300000},"operatingExpenses@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#169"},{"ref":"#170","weight":-1}],"rule":"component-sum","value":124300000},"#171":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":42,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":134400000},"#172":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":42,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":-6200000},"operatingExpenses@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#171"},{"ref":"#172","weight":-1}],"rule":"component-sum","value":140600000},"#173":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":43,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":135300000},"#174":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":43,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":-8200000},"operatingExpenses@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#173"},{"ref":"#174","weight":-1}],"rule":"component-sum","value":143500000},"#175":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":44,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":515100000},"#176":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":43,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":388700000},"#177":{"kind":"computed","op":"sum","terms":[{"ref":"#175"},{"ref":"#176","weight":-1}],"rule":"quarter-from-ytd","value":126400000},"#178":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":44,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-34000000},"#179":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":43,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":-19800000},"#180":{"kind":"computed","op":"sum","terms":[{"ref":"#178"},{"ref":"#179","weight":-1}],"rule":"quarter-from-ytd","value":-14200000},"operatingExpenses@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#177"},{"ref":"#180","weight":-1}],"rule":"component-sum","value":140600000},"#181":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":44,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":97600000},"operatingExpenses@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#175"},{"ref":"#181"},{"ref":"#178","weight":-1}],"rule":"component-sum","value":646700000},"#182":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":45,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":117300000},"#183":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":45,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":800000},"operatingExpenses@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#182"},{"ref":"#183","weight":-1}],"rule":"component-sum","value":116500000},"#184":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":46,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":139100000},"#185":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":46,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":-9800000},"operatingExpenses@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#184"},{"ref":"#185","weight":-1}],"rule":"component-sum","value":148900000},"#186":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":47,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":143900000},"#187":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":47,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":-4200000},"operatingExpenses@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#186"},{"ref":"#187","weight":-1}],"rule":"component-sum","value":148100000},"#188":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":48,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":542800000},"#189":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":47,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":400400000},"#190":{"kind":"computed","op":"sum","terms":[{"ref":"#188"},{"ref":"#189","weight":-1}],"rule":"quarter-from-ytd","value":142400000},"#191":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":48,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":-26400000},"#192":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":47,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":-13100000},"#193":{"kind":"computed","op":"sum","terms":[{"ref":"#191"},{"ref":"#192","weight":-1}],"rule":"quarter-from-ytd","value":-13300000},"operatingExpenses@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#190"},{"ref":"#193","weight":-1}],"rule":"component-sum","value":155700000},"#194":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":48,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":88100000},"operatingExpenses@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#188"},{"ref":"#194"},{"ref":"#191","weight":-1}],"rule":"component-sum","value":657300000},"#195":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":49,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":129700000},"#196":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":49,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":-2900000},"operatingExpenses@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#195"},{"ref":"#196","weight":-1}],"rule":"component-sum","value":132600000},"#197":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":50,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":134100000},"#198":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":50,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":-8300000},"operatingExpenses@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#197"},{"ref":"#198","weight":-1}],"rule":"component-sum","value":142400000},"#199":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":51,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":129100000},"#200":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":51,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":-12600000},"operatingExpenses@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#199"},{"ref":"#200","weight":-1}],"rule":"component-sum","value":141700000},"#201":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":48,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":531100000},"#202":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":51,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":393000000},"#203":{"kind":"computed","op":"sum","terms":[{"ref":"#201"},{"ref":"#202","weight":-1}],"rule":"quarter-from-ytd","value":138100000},"#204":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":48,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":-69700000},"#205":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":51,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":-23900000},"#206":{"kind":"computed","op":"sum","terms":[{"ref":"#204"},{"ref":"#205","weight":-1}],"rule":"quarter-from-ytd","value":-45800000},"operatingExpenses@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#203"},{"ref":"#206","weight":-1}],"rule":"component-sum","value":183900000},"#207":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":48,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":83900000},"operatingExpenses@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#201"},{"ref":"#207"},{"ref":"#204","weight":-1}],"rule":"component-sum","value":684700000},"#208":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":52,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":138300000},"#209":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":52,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":-8000000},"operatingExpenses@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#208"},{"ref":"#209","weight":-1}],"rule":"component-sum","value":146300000},"#210":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":50,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":144500000},"#211":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":50,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":-10900000},"operatingExpenses@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#210"},{"ref":"#211","weight":-1}],"rule":"component-sum","value":155400000},"#212":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":51,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":145300000},"#213":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":51,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":-9300000},"operatingExpenses@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#212"},{"ref":"#213","weight":-1}],"rule":"component-sum","value":154600000},"#214":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":48,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":564100000},"#215":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":51,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":428000000},"#216":{"kind":"computed","op":"sum","terms":[{"ref":"#214"},{"ref":"#215","weight":-1}],"rule":"quarter-from-ytd","value":136100000},"#217":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":48,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":-43300000},"#218":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":51,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":-28200000},"#219":{"kind":"computed","op":"sum","terms":[{"ref":"#217"},{"ref":"#218","weight":-1}],"rule":"quarter-from-ytd","value":-15100000},"operatingExpenses@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#216"},{"ref":"#219","weight":-1}],"rule":"component-sum","value":151200000},"#220":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":48,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":89000000},"operatingExpenses@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#214"},{"ref":"#220"},{"ref":"#217","weight":-1}],"rule":"component-sum","value":696400000},"#221":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":52,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":135700000},"#222":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":52,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":-21300000},"operatingExpenses@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#221"},{"ref":"#222","weight":-1}],"rule":"component-sum","value":157000000},"operatingIncome@2009Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":53,"unit":"USD","start":"2009-01-01","end":"2009-03-31","value":-1326000},"operatingIncome@2009Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":53,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":65684000},"operatingIncome@2009Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":53,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":82704000},"operatingIncome@2009Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":53,"unit":"USD","start":"2009-10-01","end":"2009-12-31","value":1390000},"operatingIncome@FY2009":{"kind":"filed","concept":"OperatingIncomeLoss","filing":54,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":148452000},"operatingIncome@2010Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":54,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":-36770000},"operatingIncome@2010Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":54,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":1210000},"operatingIncome@2010Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":54,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":50432000},"operatingIncome@2010Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":54,"unit":"USD","start":"2010-10-01","end":"2010-12-31","value":-29412000},"operatingIncome@FY2010":{"kind":"filed","concept":"OperatingIncomeLoss","filing":55,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":-14540000},"operatingIncome@2011Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":55,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":-61184000},"operatingIncome@2011Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":55,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":23488000},"operatingIncome@2011Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":55,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":106668000},"operatingIncome@2011Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":55,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":-5528000},"operatingIncome@FY2011":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":63444000},"operatingIncome@2012Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":-46279000},"operatingIncome@2012Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":19662000},"operatingIncome@2012Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":55866000},"operatingIncome@2012Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":55532000},"operatingIncome@FY2012":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":84781000},"operatingIncome@2013Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":-50058000},"operatingIncome@2013Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":86866000},"operatingIncome@2013Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":99767000},"operatingIncome@2013Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":53829000},"operatingIncome@FY2013":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":190404000},"operatingIncome@2014Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":194669000},"operatingIncome@2014Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":103246000},"operatingIncome@2014Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":140331000},"operatingIncome@2014Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":99892000},"operatingIncome@FY2014":{"kind":"filed","concept":"OperatingIncomeLoss","filing":12,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":538138000},"operatingIncome@2015Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":12,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":10759000},"operatingIncome@2015Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":12,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":153776000},"operatingIncome@2015Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":12,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":212206000},"operatingIncome@2015Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":12,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":173037000},"operatingIncome@FY2015":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":549778000},"operatingIncome@2016Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":64921000},"operatingIncome@2016Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":213786000},"operatingIncome@2016Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":227076000},"operatingIncome@2016Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":173799000},"operatingIncome@FY2016":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":665902000},"operatingIncome@2017Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":70388000},"operatingIncome@2017Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":191976000},"operatingIncome@2017Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":227478000},"operatingIncome@2017Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":149202000},"operatingIncome@FY2017":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":639044000},"operatingIncome@2018Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":81195000},"operatingIncome@2018Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":230843000},"operatingIncome@2018Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":249184000},"operatingIncome@2018Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":186491000},"operatingIncome@FY2018":{"kind":"filed","concept":"OperatingIncomeLoss","filing":28,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":747713000},"operatingIncome@2019Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":28,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":104433000},"operatingIncome@2019Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":28,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":276074000},"operatingIncome@2019Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":28,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":303376000},"operatingIncome@2019Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":28,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":193575000},"operatingIncome@FY2019":{"kind":"filed","concept":"OperatingIncomeLoss","filing":32,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":877500000},"operatingIncome@2020Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":33,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":112301000},"operatingIncome@2020Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":34,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":298896000},"operatingIncome@2020Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":35,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":288104000},"operatingIncome@2020Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":28,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":196430000},"operatingIncome@FY2020":{"kind":"filed","concept":"OperatingIncomeLoss","filing":36,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":895700000},"operatingIncome@2021Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":37,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":249500000},"operatingIncome@2021Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":38,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":287500000},"operatingIncome@2021Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":39,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":262400000},"#223":{"kind":"filed","concept":"OperatingIncomeLoss","filing":40,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1010800000},"#224":{"kind":"filed","concept":"OperatingIncomeLoss","filing":39,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":799400000},"operatingIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#223"},{"ref":"#224","weight":-1}],"rule":"quarter-from-ytd","value":211400000},"operatingIncome@FY2021":{"kind":"filed","concept":"OperatingIncomeLoss","filing":40,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1010800000},"operatingIncome@2022Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":41,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":147000000},"operatingIncome@2022Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":42,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":307600000},"operatingIncome@2022Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":43,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":305400000},"#225":{"kind":"filed","concept":"OperatingIncomeLoss","filing":44,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":951400000},"#226":{"kind":"filed","concept":"OperatingIncomeLoss","filing":43,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":759900000},"operatingIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#225"},{"ref":"#226","weight":-1}],"rule":"quarter-from-ytd","value":191500000},"operatingIncome@FY2022":{"kind":"filed","concept":"OperatingIncomeLoss","filing":44,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":951400000},"operatingIncome@2023Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":45,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":187200000},"operatingIncome@2023Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":46,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":451100000},"operatingIncome@2023Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":47,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":418900000},"#227":{"kind":"filed","concept":"OperatingIncomeLoss","filing":48,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1427400000},"#228":{"kind":"filed","concept":"OperatingIncomeLoss","filing":47,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":1057300000},"operatingIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#227"},{"ref":"#228","weight":-1}],"rule":"quarter-from-ytd","value":370100000},"operatingIncome@FY2023":{"kind":"filed","concept":"OperatingIncomeLoss","filing":48,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1427400000},"operatingIncome@2024Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":49,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":172900000},"operatingIncome@2024Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":50,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":453600000},"operatingIncome@2024Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":51,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":337100000},"#229":{"kind":"filed","concept":"OperatingIncomeLoss","filing":48,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1364500000},"#230":{"kind":"filed","concept":"OperatingIncomeLoss","filing":51,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":963500000},"operatingIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#229"},{"ref":"#230","weight":-1}],"rule":"quarter-from-ytd","value":401000000},"operatingIncome@FY2024":{"kind":"filed","concept":"OperatingIncomeLoss","filing":48,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1364500000},"operatingIncome@2025Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":52,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":226400000},"operatingIncome@2025Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":50,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":471000000},"operatingIncome@2025Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":51,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":543200000},"#231":{"kind":"filed","concept":"OperatingIncomeLoss","filing":48,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1619600000},"#232":{"kind":"filed","concept":"OperatingIncomeLoss","filing":51,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":1240700000},"operatingIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#231"},{"ref":"#232","weight":-1}],"rule":"quarter-from-ytd","value":378900000},"operatingIncome@FY2025":{"kind":"filed","concept":"OperatingIncomeLoss","filing":48,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1619600000},"operatingIncome@2026Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":52,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":265400000},"pretaxIncome@FY2019":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":32,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":757700000},"pretaxIncome@2020Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":35,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":258109000},"#233":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":36,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":743800000},"#234":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":35,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":602610000},"pretaxIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#233"},{"ref":"#234","weight":-1}],"rule":"quarter-from-ytd","value":141190000},"pretaxIncome@FY2020":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":36,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":743800000},"pretaxIncome@2021Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":37,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":222300000},"pretaxIncome@2021Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":38,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":254100000},"pretaxIncome@2021Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":39,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":228700000},"#235":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":40,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":873800000},"#236":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":39,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":705100000},"pretaxIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#235"},{"ref":"#236","weight":-1}],"rule":"quarter-from-ytd","value":168700000},"pretaxIncome@FY2021":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":40,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":873800000},"pretaxIncome@2022Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":41,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":112600000},"pretaxIncome@2022Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":42,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":264200000},"pretaxIncome@2022Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":43,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":260600000},"#237":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":44,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":788100000},"#238":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":43,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":637400000},"pretaxIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#237"},{"ref":"#238","weight":-1}],"rule":"quarter-from-ytd","value":150700000},"pretaxIncome@FY2022":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":44,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":788100000},"pretaxIncome@2023Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":45,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":139600000},"pretaxIncome@2023Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":46,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":404300000},"pretaxIncome@2023Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":47,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":365900000},"#239":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":48,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1245100000},"#240":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":47,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":909800000},"pretaxIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#239"},{"ref":"#240","weight":-1}],"rule":"quarter-from-ytd","value":335300000},"pretaxIncome@FY2023":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":48,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1245100000},"pretaxIncome@2024Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":49,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":133500000},"pretaxIncome@2024Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":50,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":404700000},"pretaxIncome@2024Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":51,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":294900000},"#241":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":48,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1172100000},"#242":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":51,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":833100000},"pretaxIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#241"},{"ref":"#242","weight":-1}],"rule":"quarter-from-ytd","value":339000000},"pretaxIncome@FY2024":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":48,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1172100000},"pretaxIncome@2025Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":52,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":164100000},"pretaxIncome@2025Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":50,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":414200000},"pretaxIncome@2025Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":51,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":488600000},"#243":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":48,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1390100000},"#244":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":51,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":1066900000},"pretaxIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#243"},{"ref":"#244","weight":-1}],"rule":"quarter-from-ytd","value":323200000},"pretaxIncome@FY2025":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":48,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1390100000},"pretaxIncome@2026Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":52,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":212900000},"pretaxIncome@2009Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":56,"unit":"USD","start":"2009-01-01","end":"2009-03-31","value":-45525000},"pretaxIncome@2009Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":57,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":25193000},"pretaxIncome@2009Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":58,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":41941000},"#245":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":54,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":-19221000},"#246":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":58,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":21609000},"pretaxIncome@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#245"},{"ref":"#246","weight":-1}],"rule":"quarter-from-ytd","value":-40830000},"pretaxIncome@FY2009":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":54,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":-19221000},"pretaxIncome@2010Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":61,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":-78686000},"pretaxIncome@2010Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":62,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":-43746000},"pretaxIncome@2010Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":63,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":4543000},"#247":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":55,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":-192206000},"#248":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":63,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":-117889000},"pretaxIncome@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#247"},{"ref":"#248","weight":-1}],"rule":"quarter-from-ytd","value":-74317000},"pretaxIncome@FY2010":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":55,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":-192206000},"pretaxIncome@2011Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":64,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":-102052000},"pretaxIncome@2011Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":65,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":-47443000},"pretaxIncome@2011Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":66,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":52245000},"#249":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":0,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":-153738000},"#250":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":66,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":-97250000},"pretaxIncome@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#249"},{"ref":"#250","weight":-1}],"rule":"quarter-from-ytd","value":-56488000},"pretaxIncome@FY2011":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":0,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":-153738000},"pretaxIncome@2012Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":1,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":-95447000},"pretaxIncome@2012Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":2,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":-34734000},"pretaxIncome@2012Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":3,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":4629000},"#251":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":4,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":-120418000},"#252":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":3,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":-125552000},"pretaxIncome@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#251"},{"ref":"#252","weight":-1}],"rule":"quarter-from-ytd","value":5134000},"pretaxIncome@FY2012":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":4,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":-120418000},"pretaxIncome@2013Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":5,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":-100437000},"pretaxIncome@2013Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":6,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":36279000},"pretaxIncome@2013Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":7,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":52943000},"#253":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":8,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":-3703000},"#254":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":7,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":-11214000},"pretaxIncome@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#253"},{"ref":"#254","weight":-1}],"rule":"quarter-from-ytd","value":7511000},"pretaxIncome@FY2013":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":8,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":-3703000},"pretaxIncome@2014Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":9,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":77405000},"pretaxIncome@2014Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":10,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":64493000},"pretaxIncome@2014Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":11,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":98847000},"#255":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":12,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":298838000},"#256":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":11,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":240745000},"pretaxIncome@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#255"},{"ref":"#256","weight":-1}],"rule":"quarter-from-ytd","value":58093000},"pretaxIncome@FY2014":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":12,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":298838000},"pretaxIncome@2015Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":13,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":-50742000},"pretaxIncome@2015Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":14,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":69686000},"pretaxIncome@2015Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":15,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":171588000},"#257":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":16,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":327857000},"#258":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":15,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":190532000},"pretaxIncome@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#257"},{"ref":"#258","weight":-1}],"rule":"quarter-from-ytd","value":137325000},"pretaxIncome@FY2015":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":16,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":327857000},"pretaxIncome@2016Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":17,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":30495000},"pretaxIncome@2016Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":18,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":180482000},"pretaxIncome@2016Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":19,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":194940000},"#259":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":20,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":547257000},"#260":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":19,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":405916000},"pretaxIncome@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#259"},{"ref":"#260","weight":-1}],"rule":"quarter-from-ytd","value":141341000},"pretaxIncome@FY2016":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":20,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":547257000},"pretaxIncome@2017Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":21,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":40348000},"pretaxIncome@2017Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":22,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":157401000},"pretaxIncome@2017Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":23,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":149230000},"#261":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":24,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":361316000},"#262":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":23,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":346979000},"pretaxIncome@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#261"},{"ref":"#262","weight":-1}],"rule":"quarter-from-ytd","value":14337000},"pretaxIncome@FY2017":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":24,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":361316000},"pretaxIncome@2018Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":25,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":48492000},"pretaxIncome@2018Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":26,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":200348000},"pretaxIncome@2018Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":27,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":220527000},"#263":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":28,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":623290000},"#264":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":27,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":469366000},"pretaxIncome@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#263"},{"ref":"#264","weight":-1}],"rule":"quarter-from-ytd","value":153924000},"pretaxIncome@FY2018":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":28,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":623290000},"pretaxIncome@2019Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":29,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":74628000},"pretaxIncome@2019Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":30,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":245505000},"pretaxIncome@2019Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":31,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":271538000},"#265":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":28,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":757701000},"#266":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":31,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":591671000},"pretaxIncome@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#265"},{"ref":"#266","weight":-1}],"rule":"quarter-from-ytd","value":166030000},"pretaxIncome@2020Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":33,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":72192000},"pretaxIncome@2020Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":34,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":272309000},"interestExpense@FY2022":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":44,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":169200000},"interestExpense@2023Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":46,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":46700000},"interestExpense@2023Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":47,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":46600000},"#267":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":48,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":196100000},"#268":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":47,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":142200000},"interestExpense@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#267"},{"ref":"#268","weight":-1}],"rule":"quarter-from-ytd","value":53900000},"interestExpense@FY2023":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":48,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":196100000},"interestExpense@2024Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":49,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":39100000},"interestExpense@2024Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":50,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":40200000},"interestExpense@2024Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":51,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":38400000},"#269":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":48,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":191200000},"#270":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":51,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":117700000},"interestExpense@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#269"},{"ref":"#270","weight":-1}],"rule":"quarter-from-ytd","value":73500000},"interestExpense@FY2024":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":48,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":191200000},"interestExpense@2025Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":52,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":59700000},"interestExpense@2025Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":50,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":59200000},"interestExpense@2025Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":51,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":55300000},"#271":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":48,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":239700000},"#272":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":51,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":174200000},"interestExpense@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#271"},{"ref":"#272","weight":-1}],"rule":"quarter-from-ytd","value":65500000},"interestExpense@FY2025":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":48,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":239700000},"interestExpense@2026Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":52,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":53900000},"interestExpense@2009Q1":{"kind":"filed","concept":"InterestExpense","filing":56,"unit":"USD","start":"2009-01-01","end":"2009-03-31","value":43919000},"interestExpense@2009Q2":{"kind":"filed","concept":"InterestExpense","filing":57,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":44073000},"interestExpense@2009Q3":{"kind":"filed","concept":"InterestExpense","filing":58,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":43519000},"#273":{"kind":"filed","concept":"InterestExpense","filing":54,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":175262000},"#274":{"kind":"filed","concept":"InterestExpense","filing":58,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":130029000},"interestExpense@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#273"},{"ref":"#274","weight":-1}],"rule":"quarter-from-ytd","value":45233000},"interestExpense@FY2009":{"kind":"filed","concept":"InterestExpense","filing":54,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":175262000},"interestExpense@2010Q1":{"kind":"filed","concept":"InterestExpense","filing":61,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":43294000},"interestExpense@2010Q2":{"kind":"filed","concept":"InterestExpense","filing":62,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":43723000},"interestExpense@2010Q3":{"kind":"filed","concept":"InterestExpense","filing":63,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":47526000},"#275":{"kind":"filed","concept":"InterestExpense","filing":55,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":181603000},"#276":{"kind":"filed","concept":"InterestExpense","filing":63,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":134541000},"interestExpense@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#275"},{"ref":"#276","weight":-1}],"rule":"quarter-from-ytd","value":47062000},"interestExpense@FY2010":{"kind":"filed","concept":"InterestExpense","filing":55,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":181603000},"interestExpense@2011Q1":{"kind":"filed","concept":"InterestExpense","filing":64,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":42250000},"interestExpense@2011Q2":{"kind":"filed","concept":"InterestExpense","filing":65,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":70911000},"interestExpense@2011Q3":{"kind":"filed","concept":"InterestExpense","filing":66,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":50678000},"#277":{"kind":"filed","concept":"InterestExpense","filing":0,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":220628000},"#278":{"kind":"filed","concept":"InterestExpense","filing":66,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":163839000},"interestExpense@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#277"},{"ref":"#278","weight":-1}],"rule":"quarter-from-ytd","value":56789000},"interestExpense@FY2011":{"kind":"filed","concept":"InterestExpense","filing":0,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":220628000},"interestExpense@2012Q1":{"kind":"filed","concept":"InterestExpense","filing":64,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":52266000},"interestExpense@2012Q2":{"kind":"filed","concept":"InterestExpense","filing":65,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":53687000},"interestExpense@2012Q3":{"kind":"filed","concept":"InterestExpense","filing":66,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":53043000},"#279":{"kind":"filed","concept":"InterestExpense","filing":4,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":213067000},"#280":{"kind":"filed","concept":"InterestExpense","filing":66,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":158997000},"interestExpense@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#279"},{"ref":"#280","weight":-1}],"rule":"quarter-from-ytd","value":54070000},"interestExpense@FY2012":{"kind":"filed","concept":"InterestExpense","filing":4,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":213067000},"interestExpense@FY2013":{"kind":"filed","concept":"InterestExpense","filing":8,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":202588000},"interestExpense@FY2014":{"kind":"filed","concept":"InterestExpense","filing":12,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":243367000},"interestExpense@FY2015":{"kind":"filed","concept":"InterestExpense","filing":16,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":220588000},"interestExpense@FY2016":{"kind":"filed","concept":"InterestExpense","filing":20,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":134076000},"interestExpense@FY2017":{"kind":"filed","concept":"InterestExpense","filing":24,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":295522000},"interestExpense@FY2018":{"kind":"filed","concept":"InterestExpense","filing":28,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":137977000},"interestExpense@FY2019":{"kind":"filed","concept":"InterestExpense","filing":32,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":130200000},"interestExpense@FY2020":{"kind":"filed","concept":"InterestExpense","filing":36,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":136000000},"interestExpense@FY2021":{"kind":"filed","concept":"InterestExpense","filing":40,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":149300000},"netIncome@2011Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":55,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":-54733000},"netIncome@2011Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":55,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":-8139000},"netIncome@2011Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":55,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":19959000},"netIncome@2011Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":55,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":-27865000},"netIncome@FY2011":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":-70778000},"netIncome@2009Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":53,"unit":"USD","start":"2009-01-01","end":"2009-03-31","value":-32780000},"netIncome@2009Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":53,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":22212000},"netIncome@2009Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":53,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":54232000},"netIncome@2009Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":53,"unit":"USD","start":"2009-10-01","end":"2009-12-31","value":-13350000},"netIncome@FY2009":{"kind":"filed","concept":"NetIncomeLoss","filing":54,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":30314000},"netIncome@2010Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":54,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":-38747000},"netIncome@2010Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":54,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":-23992000},"netIncome@2010Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":54,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":13246000},"netIncome@2010Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":54,"unit":"USD","start":"2010-10-01","end":"2010-12-31","value":-46997000},"netIncome@FY2010":{"kind":"filed","concept":"NetIncomeLoss","filing":55,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":-96490000},"netIncome@2012Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":-52053000},"netIncome@2012Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":-18283000},"netIncome@2012Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":14260000},"netIncome@2012Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":3483000},"netIncome@FY2012":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":-52593000},"netIncome@2013Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":-54836000},"netIncome@2013Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":28772000},"netIncome@2013Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":41363000},"netIncome@2013Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":9083000},"netIncome@FY2013":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":24382000},"netIncome@2014Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":53995000},"netIncome@2014Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":45967000},"netIncome@2014Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":66939000},"netIncome@2014Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":38022000},"netIncome@FY2014":{"kind":"filed","concept":"NetIncomeLoss","filing":12,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":204923000},"netIncome@2015Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":12,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":-39678000},"netIncome@2015Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":12,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":48162000},"netIncome@2015Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":12,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":123805000},"netIncome@2015Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":12,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":88888000},"netIncome@FY2015":{"kind":"filed","concept":"NetIncomeLoss","filing":16,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":221177000},"netIncome@2016Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":16,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":40158000},"netIncome@2016Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":16,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":124709000},"netIncome@2016Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":16,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":142024000},"netIncome@2016Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":16,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":112600000},"netIncome@FY2016":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":419491000},"netIncome@2017Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":44921000},"netIncome@2017Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":120139000},"netIncome@2017Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":108579000},"netIncome@2017Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":327546000},"netIncome@FY2017":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":601185000},"netIncome@2018Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":52979000},"netIncome@2018Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":159652000},"netIncome@2018Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":179151000},"netIncome@2018Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":124023000},"netIncome@FY2018":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":515805000},"netIncome@2019Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":63299000},"netIncome@2019Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":197558000},"netIncome@2019Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":215713000},"netIncome@2019Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":141092000},"netIncome@FY2019":{"kind":"filed","concept":"NetIncomeLoss","filing":32,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":617700000},"netIncome@2020Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":33,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":60258000},"netIncome@2020Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":34,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":209916000},"netIncome@2020Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":35,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":199788000},"netIncome@2020Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":114518000},"netIncome@FY2020":{"kind":"filed","concept":"NetIncomeLoss","filing":36,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":584500000},"netIncome@2021Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":37,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":160600000},"netIncome@2021Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":38,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":195300000},"netIncome@2021Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":39,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":176900000},"#281":{"kind":"filed","concept":"NetIncomeLoss","filing":40,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":670800000},"#282":{"kind":"filed","concept":"NetIncomeLoss","filing":39,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":532900000},"netIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#281"},{"ref":"#282","weight":-1}],"rule":"quarter-from-ytd","value":137900000},"netIncome@FY2021":{"kind":"filed","concept":"NetIncomeLoss","filing":40,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":670800000},"netIncome@2022Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":41,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":91800000},"netIncome@2022Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":42,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":187300000},"netIncome@2022Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":43,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":177100000},"#283":{"kind":"filed","concept":"NetIncomeLoss","filing":44,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":575600000},"#284":{"kind":"filed","concept":"NetIncomeLoss","filing":43,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":456200000},"netIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#283"},{"ref":"#284","weight":-1}],"rule":"quarter-from-ytd","value":119400000},"netIncome@FY2022":{"kind":"filed","concept":"NetIncomeLoss","filing":44,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":575600000},"netIncome@2023Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":45,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":120700000},"netIncome@2023Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":46,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":308600000},"netIncome@2023Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":47,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":276500000},"#285":{"kind":"filed","concept":"NetIncomeLoss","filing":48,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":933200000},"#286":{"kind":"filed","concept":"NetIncomeLoss","filing":47,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":705800000},"netIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#285"},{"ref":"#286","weight":-1}],"rule":"quarter-from-ytd","value":227400000},"netIncome@FY2023":{"kind":"filed","concept":"NetIncomeLoss","filing":48,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":933200000},"netIncome@2024Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":49,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":102700000},"netIncome@2024Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":50,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":308000000},"netIncome@2024Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":51,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":207600000},"#287":{"kind":"filed","concept":"NetIncomeLoss","filing":48,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":911900000},"#288":{"kind":"filed","concept":"NetIncomeLoss","filing":51,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":618200000},"netIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#287"},{"ref":"#288","weight":-1}],"rule":"quarter-from-ytd","value":293700000},"netIncome@FY2024":{"kind":"filed","concept":"NetIncomeLoss","filing":48,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":911900000},"netIncome@2025Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":52,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":128900000},"netIncome@2025Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":50,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":320900000},"netIncome@2025Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":51,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":374900000},"#289":{"kind":"filed","concept":"NetIncomeLoss","filing":48,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1076700000},"#290":{"kind":"filed","concept":"NetIncomeLoss","filing":51,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":824700000},"netIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#289"},{"ref":"#290","weight":-1}],"rule":"quarter-from-ytd","value":252000000},"netIncome@FY2025":{"kind":"filed","concept":"NetIncomeLoss","filing":48,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1076700000},"netIncome@2026Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":52,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":165500000},"dilutedEps@2009Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":53,"unit":"USD/shares","start":"2009-01-01","end":"2009-03-31","value":-0.3},"dilutedEps@2009Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":53,"unit":"USD/shares","start":"2009-04-01","end":"2009-06-30","value":0.2},"dilutedEps@2009Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":53,"unit":"USD/shares","start":"2009-07-01","end":"2009-09-30","value":0.43},"dilutedEps@2009Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":53,"unit":"USD/shares","start":"2009-10-01","end":"2009-12-31","value":-0.11},"dilutedEps@FY2009":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":54,"unit":"USD/shares","start":"2009-01-01","end":"2009-12-31","value":0.25},"dilutedEps@2010Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":54,"unit":"USD/shares","start":"2010-01-01","end":"2010-03-31","value":-0.31},"dilutedEps@2010Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":54,"unit":"USD/shares","start":"2010-04-01","end":"2010-06-30","value":-0.19},"dilutedEps@2010Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":54,"unit":"USD/shares","start":"2010-07-01","end":"2010-09-30","value":0.1},"dilutedEps@2010Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":54,"unit":"USD/shares","start":"2010-10-01","end":"2010-12-31","value":-0.37},"dilutedEps@FY2010":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":55,"unit":"USD/shares","start":"2010-01-01","end":"2010-12-31","value":-0.75},"dilutedEps@2011Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":55,"unit":"USD/shares","start":"2011-01-01","end":"2011-03-31","value":-0.42},"dilutedEps@2011Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":55,"unit":"USD/shares","start":"2011-04-01","end":"2011-06-30","value":-0.06},"dilutedEps@2011Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":55,"unit":"USD/shares","start":"2011-07-01","end":"2011-09-30","value":0.15},"dilutedEps@2011Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":55,"unit":"USD/shares","start":"2011-10-01","end":"2011-12-31","value":-0.22},"dilutedEps@FY2011":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2011-01-01","end":"2011-12-31","value":-0.55},"dilutedEps@2012Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2012-01-01","end":"2012-03-31","value":-0.4},"dilutedEps@2012Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2012-04-01","end":"2012-06-30","value":-0.14},"dilutedEps@2012Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2012-07-01","end":"2012-09-30","value":0.11},"dilutedEps@2012Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2012-10-01","end":"2012-12-31","value":0.03},"dilutedEps@FY2012":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2012-01-01","end":"2012-12-31","value":-0.41},"dilutedEps@2013Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2013-01-01","end":"2013-03-31","value":-0.42},"dilutedEps@2013Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2013-04-01","end":"2013-06-30","value":0.22},"dilutedEps@2013Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2013-07-01","end":"2013-09-30","value":0.31},"dilutedEps@2013Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2013-10-01","end":"2013-12-31","value":0.07},"dilutedEps@FY2013":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2013-01-01","end":"2013-12-31","value":0.19},"dilutedEps@2014Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2014-01-01","end":"2014-03-31","value":0.41},"dilutedEps@2014Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2014-04-01","end":"2014-06-30","value":0.35},"dilutedEps@2014Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2014-07-01","end":"2014-09-30","value":0.5},"dilutedEps@2014Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2014-10-01","end":"2014-12-31","value":0.28},"dilutedEps@FY2014":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":12,"unit":"USD/shares","start":"2014-01-01","end":"2014-12-31","value":1.54},"dilutedEps@2015Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":12,"unit":"USD/shares","start":"2015-01-01","end":"2015-03-31","value":-0.3},"dilutedEps@2015Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":12,"unit":"USD/shares","start":"2015-04-01","end":"2015-06-30","value":0.36},"dilutedEps@2015Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":12,"unit":"USD/shares","start":"2015-07-01","end":"2015-09-30","value":0.91},"dilutedEps@2015Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":12,"unit":"USD/shares","start":"2015-10-01","end":"2015-12-31","value":0.65},"dilutedEps@FY2015":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2015-01-01","end":"2015-12-31","value":1.64},"dilutedEps@2016Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2016-01-01","end":"2016-03-31","value":0.3},"dilutedEps@2016Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2016-04-01","end":"2016-06-30","value":0.92},"dilutedEps@2016Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2016-07-01","end":"2016-09-30","value":1.05},"dilutedEps@2016Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2016-10-01","end":"2016-12-31","value":0.83},"dilutedEps@FY2016":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2016-01-01","end":"2016-12-31","value":3.09},"dilutedEps@2017Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2017-01-01","end":"2017-03-31","value":0.33},"dilutedEps@2017Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2017-04-01","end":"2017-06-30","value":0.89},"dilutedEps@2017Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2017-07-01","end":"2017-09-30","value":0.81},"dilutedEps@2017Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2017-10-01","end":"2017-12-31","value":2.43},"dilutedEps@FY2017":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2017-01-01","end":"2017-12-31","value":4.46},"dilutedEps@2018Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2018-01-01","end":"2018-03-31","value":0.39},"dilutedEps@2018Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2018-04-01","end":"2018-06-30","value":1.19},"dilutedEps@2018Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2018-07-01","end":"2018-09-30","value":1.34},"dilutedEps@2018Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2018-10-01","end":"2018-12-31","value":0.93},"dilutedEps@FY2018":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":28,"unit":"USD/shares","start":"2018-01-01","end":"2018-12-31","value":3.85},"dilutedEps@2019Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":28,"unit":"USD/shares","start":"2019-01-01","end":"2019-03-31","value":0.48},"dilutedEps@2019Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":28,"unit":"USD/shares","start":"2019-04-01","end":"2019-06-30","value":1.48},"dilutedEps@2019Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":28,"unit":"USD/shares","start":"2019-07-01","end":"2019-09-30","value":1.62},"dilutedEps@2019Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":28,"unit":"USD/shares","start":"2019-10-01","end":"2019-12-31","value":1.06},"dilutedEps@FY2019":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":32,"unit":"USD/shares","start":"2019-01-01","end":"2019-12-31","value":4.63},"dilutedEps@2020Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":33,"unit":"USD/shares","start":"2020-01-01","end":"2020-03-31","value":0.45},"dilutedEps@2020Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":34,"unit":"USD/shares","start":"2020-04-01","end":"2020-06-30","value":1.58},"dilutedEps@2020Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":35,"unit":"USD/shares","start":"2020-07-01","end":"2020-09-30","value":1.5},"dilutedEps@2020Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":28,"unit":"USD/shares","start":"2020-10-01","end":"2020-12-31","value":0.86},"dilutedEps@FY2020":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":36,"unit":"USD/shares","start":"2020-01-01","end":"2020-12-31","value":4.39},"dilutedEps@2021Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":37,"unit":"USD/shares","start":"2021-01-01","end":"2021-03-31","value":1.2},"dilutedEps@2021Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":38,"unit":"USD/shares","start":"2021-04-01","end":"2021-06-30","value":1.46},"dilutedEps@2021Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":39,"unit":"USD/shares","start":"2021-07-01","end":"2021-09-30","value":1.32},"#291":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":40,"unit":"USD/shares","start":"2021-01-01","end":"2021-12-31","value":5.02},"#292":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":40,"unit":"shares","start":"2021-01-01","end":"2021-12-31","value":133500000},"#293":{"kind":"computed","op":"product","terms":[{"ref":"#291"},{"ref":"#292"}],"value":670170000},"#294":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":39,"unit":"USD/shares","start":"2021-01-01","end":"2021-09-30","value":3.99},"#295":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":39,"unit":"shares","start":"2021-01-01","end":"2021-09-30","value":133500000},"#296":{"kind":"computed","op":"product","terms":[{"ref":"#294"},{"ref":"#295"}],"value":532665000},"#297":{"kind":"computed","op":"sum","terms":[{"ref":"#293"},{"ref":"#296","weight":-1}],"value":137505000},"#298":{"kind":"computed","op":"sum","terms":[{"ref":"#292","weight":4},{"ref":"#295","weight":-3}],"rule":"unaverage-quarter","value":133500000},"dilutedEps@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#297"},{"ref":"#298"}],"rule":"per-share-quarter","value":1.03},"dilutedEps@FY2021":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":40,"unit":"USD/shares","start":"2021-01-01","end":"2021-12-31","value":5.02},"dilutedEps@2022Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":41,"unit":"USD/shares","start":"2022-01-01","end":"2022-03-31","value":0.69},"dilutedEps@2022Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":42,"unit":"USD/shares","start":"2022-04-01","end":"2022-06-30","value":1.4},"dilutedEps@2022Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":43,"unit":"USD/shares","start":"2022-07-01","end":"2022-09-30","value":1.33},"#299":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":44,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":4.31},"#300":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":44,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":133600000},"#301":{"kind":"computed","op":"product","terms":[{"ref":"#299"},{"ref":"#300"}],"value":575816000},"#302":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":43,"unit":"USD/shares","start":"2022-01-01","end":"2022-09-30","value":3.42},"#303":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":43,"unit":"shares","start":"2022-01-01","end":"2022-09-30","value":133600000},"#304":{"kind":"computed","op":"product","terms":[{"ref":"#302"},{"ref":"#303"}],"value":456912000},"#305":{"kind":"computed","op":"sum","terms":[{"ref":"#301"},{"ref":"#304","weight":-1}],"value":118904000},"#306":{"kind":"computed","op":"sum","terms":[{"ref":"#300","weight":4},{"ref":"#303","weight":-3}],"rule":"unaverage-quarter","value":133600000},"dilutedEps@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#305"},{"ref":"#306"}],"rule":"per-share-quarter","value":0.89},"dilutedEps@FY2022":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":44,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":4.31},"dilutedEps@2023Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":45,"unit":"USD/shares","start":"2023-01-01","end":"2023-03-31","value":0.9},"dilutedEps@2023Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":46,"unit":"USD/shares","start":"2023-04-01","end":"2023-06-30","value":2.31},"dilutedEps@2023Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":47,"unit":"USD/shares","start":"2023-07-01","end":"2023-09-30","value":2.07},"#307":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":48,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":6.98},"#308":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":48,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":133700000},"#309":{"kind":"computed","op":"product","terms":[{"ref":"#307"},{"ref":"#308"}],"value":933226000},"#310":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":47,"unit":"USD/shares","start":"2023-01-01","end":"2023-09-30","value":5.28},"#311":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":47,"unit":"shares","start":"2023-01-01","end":"2023-09-30","value":133700000},"#312":{"kind":"computed","op":"product","terms":[{"ref":"#310"},{"ref":"#311"}],"value":705936000},"#313":{"kind":"computed","op":"sum","terms":[{"ref":"#309"},{"ref":"#312","weight":-1}],"value":227290000},"#314":{"kind":"computed","op":"sum","terms":[{"ref":"#308","weight":4},{"ref":"#311","weight":-3}],"rule":"unaverage-quarter","value":133700000},"dilutedEps@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#313"},{"ref":"#314"}],"rule":"per-share-quarter","value":1.7},"dilutedEps@FY2023":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":48,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":6.98},"dilutedEps@2024Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":49,"unit":"USD/shares","start":"2024-01-01","end":"2024-03-31","value":0.77},"dilutedEps@2024Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":50,"unit":"USD/shares","start":"2024-04-01","end":"2024-06-30","value":2.31},"dilutedEps@2024Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":51,"unit":"USD/shares","start":"2024-07-01","end":"2024-09-30","value":1.56},"#315":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":48,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":6.85},"#316":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":48,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":133100000},"#317":{"kind":"computed","op":"product","terms":[{"ref":"#315"},{"ref":"#316"}],"value":911735000},"#318":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":51,"unit":"USD/shares","start":"2024-01-01","end":"2024-09-30","value":4.65},"#319":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":51,"unit":"shares","start":"2024-01-01","end":"2024-09-30","value":133100000},"#320":{"kind":"computed","op":"product","terms":[{"ref":"#318"},{"ref":"#319"}],"value":618915000},"#321":{"kind":"computed","op":"sum","terms":[{"ref":"#317"},{"ref":"#320","weight":-1}],"value":292820000},"#322":{"kind":"computed","op":"sum","terms":[{"ref":"#316","weight":4},{"ref":"#319","weight":-3}],"rule":"unaverage-quarter","value":133100000},"dilutedEps@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#321"},{"ref":"#322"}],"rule":"per-share-quarter","value":2.2},"dilutedEps@FY2024":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":48,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":6.85},"dilutedEps@2025Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":52,"unit":"USD/shares","start":"2025-01-01","end":"2025-03-31","value":0.97},"dilutedEps@2025Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":50,"unit":"USD/shares","start":"2025-04-01","end":"2025-06-30","value":2.42},"dilutedEps@2025Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":51,"unit":"USD/shares","start":"2025-07-01","end":"2025-09-30","value":2.82},"#323":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":48,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":8.11},"#324":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":48,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":132700000},"#325":{"kind":"computed","op":"product","terms":[{"ref":"#323"},{"ref":"#324"}],"value":1076197000},"#326":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":51,"unit":"USD/shares","start":"2025-01-01","end":"2025-09-30","value":6.21},"#327":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":51,"unit":"shares","start":"2025-01-01","end":"2025-09-30","value":132900000},"#328":{"kind":"computed","op":"product","terms":[{"ref":"#326"},{"ref":"#327"}],"value":825309000},"#329":{"kind":"computed","op":"sum","terms":[{"ref":"#325"},{"ref":"#328","weight":-1}],"value":250888000},"#330":{"kind":"computed","op":"sum","terms":[{"ref":"#324","weight":4},{"ref":"#327","weight":-3}],"rule":"unaverage-quarter","value":132100000},"dilutedEps@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#329"},{"ref":"#330"}],"rule":"per-share-quarter","value":1.899227857683573},"dilutedEps@FY2025":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":48,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":8.11},"dilutedEps@2026Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":52,"unit":"USD/shares","start":"2026-01-01","end":"2026-03-31","value":1.26},"cash@2009Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":56,"unit":"USD","end":"2009-03-31","value":47446000},"cash@2009Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":57,"unit":"USD","end":"2009-06-30","value":43711000},"cash@2009Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":58,"unit":"USD","end":"2009-09-30","value":46547000},"cash@2009Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":55,"unit":"USD","end":"2009-12-31","value":22265000},"cash@FY2009":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":55,"unit":"USD","end":"2009-12-31","value":22265000},"cash@2010Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":61,"unit":"USD","end":"2010-03-31","value":35940000},"cash@2010Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":62,"unit":"USD","end":"2010-06-30","value":42173000},"cash@2010Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":63,"unit":"USD","end":"2010-09-30","value":82496000},"cash@2010Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2010-12-31","value":47541000},"cash@FY2010":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2010-12-31","value":47541000},"cash@2011Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":64,"unit":"USD","end":"2011-03-31","value":63164000},"cash@2011Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":65,"unit":"USD","end":"2011-06-30","value":106744000},"cash@2011Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":66,"unit":"USD","end":"2011-09-30","value":152379000},"cash@2011Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2011-12-31","value":155839000},"cash@FY2011":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2011-12-31","value":155839000},"cash@2012Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2012-03-31","value":191172000},"cash@2012Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2012-06-30","value":158301000},"cash@2012Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2012-09-30","value":243126000},"cash@2012Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":8,"unit":"USD","end":"2012-12-31","value":275478000},"cash@FY2012":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":8,"unit":"USD","end":"2012-12-31","value":275478000},"cash@2013Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":5,"unit":"USD","end":"2013-03-31","value":188081000},"cash@2013Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":6,"unit":"USD","end":"2013-06-30","value":86979000},"cash@2013Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":7,"unit":"USD","end":"2013-09-30","value":245813000},"cash@2013Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":12,"unit":"USD","end":"2013-12-31","value":193738000},"cash@FY2013":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":12,"unit":"USD","end":"2013-12-31","value":193738000},"cash@2014Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":9,"unit":"USD","end":"2014-03-31","value":268773000},"cash@2014Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":10,"unit":"USD","end":"2014-06-30","value":227684000},"cash@2014Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":11,"unit":"USD","end":"2014-09-30","value":91868000},"cash@2014Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":12,"unit":"USD","end":"2014-12-31","value":141273000},"cash@FY2014":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":12,"unit":"USD","end":"2014-12-31","value":141273000},"cash@2015Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":13,"unit":"USD","end":"2015-03-31","value":392657000},"cash@2015Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":14,"unit":"USD","end":"2015-06-30","value":74736000},"cash@2015Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":15,"unit":"USD","end":"2015-09-30","value":168681000},"cash@2015Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":19,"unit":"USD","end":"2015-12-31","value":284060000},"cash@FY2015":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":19,"unit":"USD","end":"2015-12-31","value":284060000},"cash@2016Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":17,"unit":"USD","end":"2016-03-31","value":191886000},"cash@2016Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":18,"unit":"USD","end":"2016-06-30","value":91902000},"cash@2016Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":19,"unit":"USD","end":"2016-09-30","value":135365000},"cash@2016Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":16,"unit":"USD","end":"2016-12-31","value":258986000},"cash@FY2016":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":16,"unit":"USD","end":"2016-12-31","value":258986000},"cash@2017Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":21,"unit":"USD","end":"2017-03-31","value":286957000},"cash@2017Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":22,"unit":"USD","end":"2017-06-30","value":1129799000},"cash@2017Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":23,"unit":"USD","end":"2017-09-30","value":701163000},"cash@2017Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":20,"unit":"USD","end":"2017-12-31","value":141646000},"cash@FY2017":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":20,"unit":"USD","end":"2017-12-31","value":141646000},"cash@2018Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":25,"unit":"USD","end":"2018-03-31","value":38141000},"cash@2018Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":26,"unit":"USD","end":"2018-06-30","value":55059000},"cash@2018Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":27,"unit":"USD","end":"2018-09-30","value":38026000},"cash@2018Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":24,"unit":"USD","end":"2018-12-31","value":40037000},"cash@FY2018":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":24,"unit":"USD","end":"2018-12-31","value":40037000},"cash@2019Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":29,"unit":"USD","end":"2019-03-31","value":30838000},"cash@2019Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":30,"unit":"USD","end":"2019-06-30","value":26031000},"cash@2019Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":31,"unit":"USD","end":"2019-09-30","value":90411000},"cash@2019Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":28,"unit":"USD","end":"2019-12-31","value":271589000},"cash@FY2019":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":28,"unit":"USD","end":"2019-12-31","value":271589000},"cash@2020Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":33,"unit":"USD","end":"2020-03-31","value":120041000},"cash@2020Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":34,"unit":"USD","end":"2020-06-30","value":816765000},"cash@2020Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":35,"unit":"USD","end":"2020-09-30","value":1084100000},"cash@2020Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":32,"unit":"USD","end":"2020-12-31","value":1197100000},"cash@FY2020":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":32,"unit":"USD","end":"2020-12-31","value":1197100000},"cash@2021Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":37,"unit":"USD","end":"2021-03-31","value":722300000},"cash@2021Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":38,"unit":"USD","end":"2021-06-30","value":857600000},"cash@2021Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":39,"unit":"USD","end":"2021-09-30","value":135700000},"cash@2021Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":36,"unit":"USD","end":"2021-12-31","value":235000000},"cash@FY2021":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":36,"unit":"USD","end":"2021-12-31","value":235000000},"cash@2022Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":41,"unit":"USD","end":"2022-03-31","value":123100000},"cash@2022Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":42,"unit":"USD","end":"2022-06-30","value":120700000},"cash@2022Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":43,"unit":"USD","end":"2022-09-30","value":122400000},"cash@2022Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":40,"unit":"USD","end":"2022-12-31","value":161400000},"cash@FY2022":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":40,"unit":"USD","end":"2022-12-31","value":161400000},"cash@2023Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":45,"unit":"USD","end":"2023-03-31","value":139600000},"cash@2023Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":46,"unit":"USD","end":"2023-06-30","value":166000000},"cash@2023Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":47,"unit":"USD","end":"2023-09-30","value":340000000},"cash@2023Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":44,"unit":"USD","end":"2023-12-31","value":931100000},"cash@FY2023":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":44,"unit":"USD","end":"2023-12-31","value":931100000},"cash@2024Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":49,"unit":"USD","end":"2024-03-31","value":292400000},"cash@2024Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":50,"unit":"USD","end":"2024-06-30","value":111000000},"cash@2024Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":51,"unit":"USD","end":"2024-09-30","value":433200000},"cash@2024Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":48,"unit":"USD","end":"2024-12-31","value":559700000},"cash@FY2024":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":48,"unit":"USD","end":"2024-12-31","value":559700000},"cash@2025Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":52,"unit":"USD","end":"2025-03-31","value":181300000},"cash@2025Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":50,"unit":"USD","end":"2025-06-30","value":347400000},"cash@2025Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":51,"unit":"USD","end":"2025-09-30","value":191300000},"cash@2025Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":52,"unit":"USD","end":"2025-12-31","value":183300000},"cash@FY2025":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":52,"unit":"USD","end":"2025-12-31","value":183300000},"cash@2026Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":52,"unit":"USD","end":"2026-03-31","value":140200000},"currentAssets@2009Q1":{"kind":"filed","concept":"AssetsCurrent","filing":56,"unit":"USD","end":"2009-03-31","value":882141000},"currentAssets@2009Q2":{"kind":"filed","concept":"AssetsCurrent","filing":57,"unit":"USD","end":"2009-06-30","value":927055000},"currentAssets@2009Q3":{"kind":"filed","concept":"AssetsCurrent","filing":58,"unit":"USD","end":"2009-09-30","value":885491000},"currentAssets@2009Q4":{"kind":"filed","concept":"AssetsCurrent","filing":53,"unit":"USD","end":"2009-12-31","value":732889000},"currentAssets@FY2009":{"kind":"filed","concept":"AssetsCurrent","filing":53,"unit":"USD","end":"2009-12-31","value":732889000},"currentAssets@2010Q1":{"kind":"filed","concept":"AssetsCurrent","filing":61,"unit":"USD","end":"2010-03-31","value":755672000},"currentAssets@2010Q2":{"kind":"filed","concept":"AssetsCurrent","filing":62,"unit":"USD","end":"2010-06-30","value":856903000},"currentAssets@2010Q3":{"kind":"filed","concept":"AssetsCurrent","filing":63,"unit":"USD","end":"2010-09-30","value":921744000},"currentAssets@2010Q4":{"kind":"filed","concept":"AssetsCurrent","filing":54,"unit":"USD","end":"2010-12-31","value":773751000},"currentAssets@FY2010":{"kind":"filed","concept":"AssetsCurrent","filing":54,"unit":"USD","end":"2010-12-31","value":773751000},"currentAssets@2011Q1":{"kind":"filed","concept":"AssetsCurrent","filing":64,"unit":"USD","end":"2011-03-31","value":766895000},"currentAssets@2011Q2":{"kind":"filed","concept":"AssetsCurrent","filing":65,"unit":"USD","end":"2011-06-30","value":893998000},"currentAssets@2011Q3":{"kind":"filed","concept":"AssetsCurrent","filing":66,"unit":"USD","end":"2011-09-30","value":1003711000},"currentAssets@2011Q4":{"kind":"filed","concept":"AssetsCurrent","filing":55,"unit":"USD","end":"2011-12-31","value":863100000},"currentAssets@FY2011":{"kind":"filed","concept":"AssetsCurrent","filing":55,"unit":"USD","end":"2011-12-31","value":863100000},"currentAssets@2012Q1":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2012-03-31","value":918649000},"currentAssets@2012Q2":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2012-06-30","value":951235000},"currentAssets@2012Q3":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2012-09-30","value":1049255000},"currentAssets@2012Q4":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2012-12-31","value":984972000},"currentAssets@FY2012":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2012-12-31","value":984972000},"currentAssets@2013Q1":{"kind":"filed","concept":"AssetsCurrent","filing":5,"unit":"USD","end":"2013-03-31","value":927362000},"currentAssets@2013Q2":{"kind":"filed","concept":"AssetsCurrent","filing":6,"unit":"USD","end":"2013-06-30","value":911649000},"currentAssets@2013Q3":{"kind":"filed","concept":"AssetsCurrent","filing":7,"unit":"USD","end":"2013-09-30","value":1100961000},"currentAssets@2013Q4":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2013-12-31","value":951496000},"currentAssets@FY2013":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2013-12-31","value":951496000},"currentAssets@2014Q1":{"kind":"filed","concept":"AssetsCurrent","filing":9,"unit":"USD","end":"2014-03-31","value":1053742000},"currentAssets@2014Q2":{"kind":"filed","concept":"AssetsCurrent","filing":10,"unit":"USD","end":"2014-06-30","value":1101984000},"currentAssets@2014Q3":{"kind":"filed","concept":"AssetsCurrent","filing":11,"unit":"USD","end":"2014-09-30","value":954618000},"currentAssets@2014Q4":{"kind":"filed","concept":"AssetsCurrent","filing":8,"unit":"USD","end":"2014-12-31","value":920469000},"currentAssets@FY2014":{"kind":"filed","concept":"AssetsCurrent","filing":8,"unit":"USD","end":"2014-12-31","value":920469000},"currentAssets@2015Q1":{"kind":"filed","concept":"AssetsCurrent","filing":13,"unit":"USD","end":"2015-03-31","value":1194665000},"currentAssets@2015Q2":{"kind":"filed","concept":"AssetsCurrent","filing":14,"unit":"USD","end":"2015-06-30","value":1022200000},"currentAssets@2015Q3":{"kind":"filed","concept":"AssetsCurrent","filing":15,"unit":"USD","end":"2015-09-30","value":1143690000},"currentAssets@2015Q4":{"kind":"filed","concept":"AssetsCurrent","filing":12,"unit":"USD","end":"2015-12-31","value":1084591000},"currentAssets@FY2015":{"kind":"filed","concept":"AssetsCurrent","filing":12,"unit":"USD","end":"2015-12-31","value":1084591000},"currentAssets@2016Q1":{"kind":"filed","concept":"AssetsCurrent","filing":17,"unit":"USD","end":"2016-03-31","value":1007503000},"currentAssets@2016Q2":{"kind":"filed","concept":"AssetsCurrent","filing":18,"unit":"USD","end":"2016-06-30","value":1023407000},"currentAssets@2016Q3":{"kind":"filed","concept":"AssetsCurrent","filing":19,"unit":"USD","end":"2016-09-30","value":1076759000},"currentAssets@2016Q4":{"kind":"filed","concept":"AssetsCurrent","filing":16,"unit":"USD","end":"2016-12-31","value":1137182000},"currentAssets@FY2016":{"kind":"filed","concept":"AssetsCurrent","filing":16,"unit":"USD","end":"2016-12-31","value":1137182000},"currentAssets@2017Q1":{"kind":"filed","concept":"AssetsCurrent","filing":21,"unit":"USD","end":"2017-03-31","value":1157762000},"currentAssets@2017Q2":{"kind":"filed","concept":"AssetsCurrent","filing":22,"unit":"USD","end":"2017-06-30","value":2184812000},"currentAssets@2017Q3":{"kind":"filed","concept":"AssetsCurrent","filing":23,"unit":"USD","end":"2017-09-30","value":1746972000},"currentAssets@2017Q4":{"kind":"filed","concept":"AssetsCurrent","filing":20,"unit":"USD","end":"2017-12-31","value":1180101000},"currentAssets@FY2017":{"kind":"filed","concept":"AssetsCurrent","filing":20,"unit":"USD","end":"2017-12-31","value":1180101000},"currentAssets@2018Q1":{"kind":"filed","concept":"AssetsCurrent","filing":25,"unit":"USD","end":"2018-03-31","value":1011199000},"currentAssets@2018Q2":{"kind":"filed","concept":"AssetsCurrent","filing":26,"unit":"USD","end":"2018-06-30","value":1183202000},"currentAssets@2018Q3":{"kind":"filed","concept":"AssetsCurrent","filing":27,"unit":"USD","end":"2018-09-30","value":1175912000},"currentAssets@2018Q4":{"kind":"filed","concept":"AssetsCurrent","filing":24,"unit":"USD","end":"2018-12-31","value":1079145000},"currentAssets@FY2018":{"kind":"filed","concept":"AssetsCurrent","filing":24,"unit":"USD","end":"2018-12-31","value":1079145000},"currentAssets@2019Q1":{"kind":"filed","concept":"AssetsCurrent","filing":29,"unit":"USD","end":"2019-03-31","value":1083851000},"currentAssets@2019Q2":{"kind":"filed","concept":"AssetsCurrent","filing":30,"unit":"USD","end":"2019-06-30","value":1255015000},"currentAssets@2019Q3":{"kind":"filed","concept":"AssetsCurrent","filing":31,"unit":"USD","end":"2019-09-30","value":1324242000},"currentAssets@2019Q4":{"kind":"filed","concept":"AssetsCurrent","filing":28,"unit":"USD","end":"2019-12-31","value":1379326000},"currentAssets@FY2019":{"kind":"filed","concept":"AssetsCurrent","filing":28,"unit":"USD","end":"2019-12-31","value":1379326000},"currentAssets@2020Q1":{"kind":"filed","concept":"AssetsCurrent","filing":33,"unit":"USD","end":"2020-03-31","value":1276780000},"currentAssets@2020Q2":{"kind":"filed","concept":"AssetsCurrent","filing":34,"unit":"USD","end":"2020-06-30","value":2030110000},"currentAssets@2020Q3":{"kind":"filed","concept":"AssetsCurrent","filing":35,"unit":"USD","end":"2020-09-30","value":2265333000},"currentAssets@2020Q4":{"kind":"filed","concept":"AssetsCurrent","filing":32,"unit":"USD","end":"2020-12-31","value":2277200000},"currentAssets@FY2020":{"kind":"filed","concept":"AssetsCurrent","filing":32,"unit":"USD","end":"2020-12-31","value":2277200000},"currentAssets@2021Q1":{"kind":"filed","concept":"AssetsCurrent","filing":37,"unit":"USD","end":"2021-03-31","value":1993000000},"currentAssets@2021Q2":{"kind":"filed","concept":"AssetsCurrent","filing":38,"unit":"USD","end":"2021-06-30","value":2200400000},"currentAssets@2021Q3":{"kind":"filed","concept":"AssetsCurrent","filing":39,"unit":"USD","end":"2021-09-30","value":1718400000},"currentAssets@2021Q4":{"kind":"filed","concept":"AssetsCurrent","filing":36,"unit":"USD","end":"2021-12-31","value":1696600000},"currentAssets@FY2021":{"kind":"filed","concept":"AssetsCurrent","filing":36,"unit":"USD","end":"2021-12-31","value":1696600000},"currentAssets@2022Q1":{"kind":"filed","concept":"AssetsCurrent","filing":41,"unit":"USD","end":"2022-03-31","value":1662600000},"currentAssets@2022Q2":{"kind":"filed","concept":"AssetsCurrent","filing":42,"unit":"USD","end":"2022-06-30","value":1899500000},"currentAssets@2022Q3":{"kind":"filed","concept":"AssetsCurrent","filing":43,"unit":"USD","end":"2022-09-30","value":2333400000},"currentAssets@2022Q4":{"kind":"filed","concept":"AssetsCurrent","filing":40,"unit":"USD","end":"2022-12-31","value":1902000000},"currentAssets@FY2022":{"kind":"filed","concept":"AssetsCurrent","filing":40,"unit":"USD","end":"2022-12-31","value":1902000000},"currentAssets@2023Q1":{"kind":"filed","concept":"AssetsCurrent","filing":45,"unit":"USD","end":"2023-03-31","value":1792500000},"currentAssets@2023Q2":{"kind":"filed","concept":"AssetsCurrent","filing":46,"unit":"USD","end":"2023-06-30","value":2043700000},"currentAssets@2023Q3":{"kind":"filed","concept":"AssetsCurrent","filing":47,"unit":"USD","end":"2023-09-30","value":2701200000},"currentAssets@2023Q4":{"kind":"filed","concept":"AssetsCurrent","filing":44,"unit":"USD","end":"2023-12-31","value":2524900000},"currentAssets@FY2023":{"kind":"filed","concept":"AssetsCurrent","filing":44,"unit":"USD","end":"2023-12-31","value":2524900000},"currentAssets@2024Q1":{"kind":"filed","concept":"AssetsCurrent","filing":49,"unit":"USD","end":"2024-03-31","value":1907600000},"currentAssets@2024Q2":{"kind":"filed","concept":"AssetsCurrent","filing":50,"unit":"USD","end":"2024-06-30","value":1976500000},"currentAssets@2024Q3":{"kind":"filed","concept":"AssetsCurrent","filing":51,"unit":"USD","end":"2024-09-30","value":2212900000},"currentAssets@2024Q4":{"kind":"filed","concept":"AssetsCurrent","filing":48,"unit":"USD","end":"2024-12-31","value":2265700000},"currentAssets@FY2024":{"kind":"filed","concept":"AssetsCurrent","filing":48,"unit":"USD","end":"2024-12-31","value":2265700000},"currentAssets@2025Q1":{"kind":"filed","concept":"AssetsCurrent","filing":52,"unit":"USD","end":"2025-03-31","value":1925900000},"currentAssets@2025Q2":{"kind":"filed","concept":"AssetsCurrent","filing":50,"unit":"USD","end":"2025-06-30","value":2243500000},"currentAssets@2025Q3":{"kind":"filed","concept":"AssetsCurrent","filing":51,"unit":"USD","end":"2025-09-30","value":2268400000},"currentAssets@2025Q4":{"kind":"filed","concept":"AssetsCurrent","filing":52,"unit":"USD","end":"2025-12-31","value":2567900000},"currentAssets@FY2025":{"kind":"filed","concept":"AssetsCurrent","filing":52,"unit":"USD","end":"2025-12-31","value":2567900000},"currentAssets@2026Q1":{"kind":"filed","concept":"AssetsCurrent","filing":52,"unit":"USD","end":"2026-03-31","value":2582400000},"totalAssets@2009Q1":{"kind":"filed","concept":"Assets","filing":56,"unit":"USD","end":"2009-03-31","value":8838019000},"totalAssets@2009Q2":{"kind":"filed","concept":"Assets","filing":57,"unit":"USD","end":"2009-06-30","value":8850327000},"totalAssets@2009Q3":{"kind":"filed","concept":"Assets","filing":58,"unit":"USD","end":"2009-09-30","value":8763168000},"totalAssets@2009Q4":{"kind":"filed","concept":"Assets","filing":54,"unit":"USD","end":"2009-12-31","value":8526500000},"totalAssets@FY2009":{"kind":"filed","concept":"Assets","filing":54,"unit":"USD","end":"2009-12-31","value":8526500000},"totalAssets@2010Q1":{"kind":"filed","concept":"Assets","filing":61,"unit":"USD","end":"2010-03-31","value":8466803000},"totalAssets@2010Q2":{"kind":"filed","concept":"Assets","filing":62,"unit":"USD","end":"2010-06-30","value":8486965000},"totalAssets@2010Q3":{"kind":"filed","concept":"Assets","filing":63,"unit":"USD","end":"2010-09-30","value":8521518000},"totalAssets@2010Q4":{"kind":"filed","concept":"Assets","filing":55,"unit":"USD","end":"2010-12-31","value":8339500000},"totalAssets@FY2010":{"kind":"filed","concept":"Assets","filing":55,"unit":"USD","end":"2010-12-31","value":8339500000},"totalAssets@2011Q1":{"kind":"filed","concept":"Assets","filing":64,"unit":"USD","end":"2011-03-31","value":8300436000},"totalAssets@2011Q2":{"kind":"filed","concept":"Assets","filing":65,"unit":"USD","end":"2011-06-30","value":8387255000},"totalAssets@2011Q3":{"kind":"filed","concept":"Assets","filing":66,"unit":"USD","end":"2011-09-30","value":8383526000},"totalAssets@2011Q4":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2011-12-31","value":8229300000},"totalAssets@FY2011":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2011-12-31","value":8229300000},"totalAssets@2012Q1":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2012-03-31","value":8216039000},"totalAssets@2012Q2":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2012-06-30","value":8180075000},"totalAssets@2012Q3":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2012-09-30","value":8225916000},"totalAssets@2012Q4":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2012-12-31","value":8126600000},"totalAssets@FY2012":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2012-12-31","value":8126600000},"totalAssets@2013Q1":{"kind":"filed","concept":"Assets","filing":5,"unit":"USD","end":"2013-03-31","value":8078475000},"totalAssets@2013Q2":{"kind":"filed","concept":"Assets","filing":6,"unit":"USD","end":"2013-06-30","value":8120224000},"totalAssets@2013Q3":{"kind":"filed","concept":"Assets","filing":7,"unit":"USD","end":"2013-09-30","value":8310056000},"totalAssets@2013Q4":{"kind":"filed","concept":"Assets","filing":8,"unit":"USD","end":"2013-12-31","value":8233114000},"totalAssets@FY2013":{"kind":"filed","concept":"Assets","filing":8,"unit":"USD","end":"2013-12-31","value":8233114000},"totalAssets@2014Q1":{"kind":"filed","concept":"Assets","filing":9,"unit":"USD","end":"2014-03-31","value":7872235000},"totalAssets@2014Q2":{"kind":"filed","concept":"Assets","filing":10,"unit":"USD","end":"2014-06-30","value":7910838000},"totalAssets@2014Q3":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2014-09-30","value":8069645000},"totalAssets@2014Q4":{"kind":"filed","concept":"Assets","filing":12,"unit":"USD","end":"2014-12-31","value":8041097000},"totalAssets@FY2014":{"kind":"filed","concept":"Assets","filing":12,"unit":"USD","end":"2014-12-31","value":8041097000},"totalAssets@2015Q1":{"kind":"filed","concept":"Assets","filing":13,"unit":"USD","end":"2015-03-31","value":8326525000},"totalAssets@2015Q2":{"kind":"filed","concept":"Assets","filing":14,"unit":"USD","end":"2015-06-30","value":8195883000},"totalAssets@2015Q3":{"kind":"filed","concept":"Assets","filing":15,"unit":"USD","end":"2015-09-30","value":8316866000},"totalAssets@2015Q4":{"kind":"filed","concept":"Assets","filing":16,"unit":"USD","end":"2015-12-31","value":8301632000},"totalAssets@FY2015":{"kind":"filed","concept":"Assets","filing":16,"unit":"USD","end":"2015-12-31","value":8301632000},"totalAssets@2016Q1":{"kind":"filed","concept":"Assets","filing":17,"unit":"USD","end":"2016-03-31","value":8247025000},"totalAssets@2016Q2":{"kind":"filed","concept":"Assets","filing":18,"unit":"USD","end":"2016-06-30","value":8290113000},"totalAssets@2016Q3":{"kind":"filed","concept":"Assets","filing":19,"unit":"USD","end":"2016-09-30","value":8358085000},"totalAssets@2016Q4":{"kind":"filed","concept":"Assets","filing":20,"unit":"USD","end":"2016-12-31","value":8471475000},"totalAssets@FY2016":{"kind":"filed","concept":"Assets","filing":20,"unit":"USD","end":"2016-12-31","value":8471475000},"totalAssets@2017Q1":{"kind":"filed","concept":"Assets","filing":21,"unit":"USD","end":"2017-03-31","value":8744324000},"totalAssets@2017Q2":{"kind":"filed","concept":"Assets","filing":22,"unit":"USD","end":"2017-06-30","value":9869943000},"totalAssets@2017Q3":{"kind":"filed","concept":"Assets","filing":23,"unit":"USD","end":"2017-09-30","value":9439334000},"totalAssets@2017Q4":{"kind":"filed","concept":"Assets","filing":24,"unit":"USD","end":"2017-12-31","value":9504891000},"totalAssets@FY2017":{"kind":"filed","concept":"Assets","filing":24,"unit":"USD","end":"2017-12-31","value":9504891000},"totalAssets@2018Q1":{"kind":"filed","concept":"Assets","filing":25,"unit":"USD","end":"2018-03-31","value":9453211000},"totalAssets@2018Q2":{"kind":"filed","concept":"Assets","filing":26,"unit":"USD","end":"2018-06-30","value":9844784000},"totalAssets@2018Q3":{"kind":"filed","concept":"Assets","filing":27,"unit":"USD","end":"2018-09-30","value":9875635000},"totalAssets@2018Q4":{"kind":"filed","concept":"Assets","filing":28,"unit":"USD","end":"2018-12-31","value":9832130000},"totalAssets@FY2018":{"kind":"filed","concept":"Assets","filing":28,"unit":"USD","end":"2018-12-31","value":9832130000},"totalAssets@2019Q1":{"kind":"filed","concept":"Assets","filing":29,"unit":"USD","end":"2019-03-31","value":10296852000},"totalAssets@2019Q2":{"kind":"filed","concept":"Assets","filing":30,"unit":"USD","end":"2019-06-30","value":10480764000},"totalAssets@2019Q3":{"kind":"filed","concept":"Assets","filing":31,"unit":"USD","end":"2019-09-30","value":10539673000},"totalAssets@2019Q4":{"kind":"filed","concept":"Assets","filing":32,"unit":"USD","end":"2019-12-31","value":10648800000},"totalAssets@FY2019":{"kind":"filed","concept":"Assets","filing":32,"unit":"USD","end":"2019-12-31","value":10648800000},"totalAssets@2020Q1":{"kind":"filed","concept":"Assets","filing":33,"unit":"USD","end":"2020-03-31","value":10629382000},"totalAssets@2020Q2":{"kind":"filed","concept":"Assets","filing":34,"unit":"USD","end":"2020-06-30","value":11398724000},"totalAssets@2020Q3":{"kind":"filed","concept":"Assets","filing":35,"unit":"USD","end":"2020-09-30","value":11590533000},"totalAssets@2020Q4":{"kind":"filed","concept":"Assets","filing":36,"unit":"USD","end":"2020-12-31","value":11686900000},"totalAssets@FY2020":{"kind":"filed","concept":"Assets","filing":36,"unit":"USD","end":"2020-12-31","value":11686900000},"totalAssets@2021Q1":{"kind":"filed","concept":"Assets","filing":37,"unit":"USD","end":"2021-03-31","value":11332800000},"totalAssets@2021Q2":{"kind":"filed","concept":"Assets","filing":38,"unit":"USD","end":"2021-06-30","value":11571000000},"totalAssets@2021Q3":{"kind":"filed","concept":"Assets","filing":39,"unit":"USD","end":"2021-09-30","value":13688000000},"totalAssets@2021Q4":{"kind":"filed","concept":"Assets","filing":40,"unit":"USD","end":"2021-12-31","value":13682600000},"totalAssets@FY2021":{"kind":"filed","concept":"Assets","filing":40,"unit":"USD","end":"2021-12-31","value":13682600000},"totalAssets@2022Q1":{"kind":"filed","concept":"Assets","filing":41,"unit":"USD","end":"2022-03-31","value":13860800000},"totalAssets@2022Q2":{"kind":"filed","concept":"Assets","filing":42,"unit":"USD","end":"2022-06-30","value":14181500000},"totalAssets@2022Q3":{"kind":"filed","concept":"Assets","filing":43,"unit":"USD","end":"2022-09-30","value":14615800000},"totalAssets@2022Q4":{"kind":"filed","concept":"Assets","filing":44,"unit":"USD","end":"2022-12-31","value":14234600000},"totalAssets@FY2022":{"kind":"filed","concept":"Assets","filing":44,"unit":"USD","end":"2022-12-31","value":14234600000},"totalAssets@2023Q1":{"kind":"filed","concept":"Assets","filing":45,"unit":"USD","end":"2023-03-31","value":14076900000},"totalAssets@2023Q2":{"kind":"filed","concept":"Assets","filing":46,"unit":"USD","end":"2023-06-30","value":14333600000},"totalAssets@2023Q3":{"kind":"filed","concept":"Assets","filing":47,"unit":"USD","end":"2023-09-30","value":14620500000},"totalAssets@2023Q4":{"kind":"filed","concept":"Assets","filing":48,"unit":"USD","end":"2023-12-31","value":14545700000},"totalAssets@FY2023":{"kind":"filed","concept":"Assets","filing":48,"unit":"USD","end":"2023-12-31","value":14545700000},"totalAssets@2024Q1":{"kind":"filed","concept":"Assets","filing":49,"unit":"USD","end":"2024-03-31","value":13910900000},"totalAssets@2024Q2":{"kind":"filed","concept":"Assets","filing":50,"unit":"USD","end":"2024-06-30","value":14216400000},"totalAssets@2024Q3":{"kind":"filed","concept":"Assets","filing":51,"unit":"USD","end":"2024-09-30","value":14351900000},"totalAssets@2024Q4":{"kind":"filed","concept":"Assets","filing":48,"unit":"USD","end":"2024-12-31","value":17104800000},"totalAssets@FY2024":{"kind":"filed","concept":"Assets","filing":48,"unit":"USD","end":"2024-12-31","value":17104800000},"totalAssets@2025Q1":{"kind":"filed","concept":"Assets","filing":52,"unit":"USD","end":"2025-03-31","value":16712100000},"totalAssets@2025Q2":{"kind":"filed","concept":"Assets","filing":50,"unit":"USD","end":"2025-06-30","value":16974700000},"totalAssets@2025Q3":{"kind":"filed","concept":"Assets","filing":51,"unit":"USD","end":"2025-09-30","value":16978500000},"totalAssets@2025Q4":{"kind":"filed","concept":"Assets","filing":52,"unit":"USD","end":"2025-12-31","value":16700400000},"totalAssets@FY2025":{"kind":"filed","concept":"Assets","filing":52,"unit":"USD","end":"2025-12-31","value":16700400000},"totalAssets@2026Q1":{"kind":"filed","concept":"Assets","filing":52,"unit":"USD","end":"2026-03-31","value":16672900000},"currentLiabilities@2009Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":56,"unit":"USD","end":"2009-03-31","value":1272060000},"currentLiabilities@2009Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":57,"unit":"USD","end":"2009-06-30","value":748564000},"currentLiabilities@2009Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":58,"unit":"USD","end":"2009-09-30","value":675833000},"currentLiabilities@2009Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":53,"unit":"USD","end":"2009-12-31","value":856695000},"currentLiabilities@FY2009":{"kind":"filed","concept":"LiabilitiesCurrent","filing":53,"unit":"USD","end":"2009-12-31","value":856695000},"currentLiabilities@2010Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":61,"unit":"USD","end":"2010-03-31","value":909222000},"currentLiabilities@2010Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":62,"unit":"USD","end":"2010-06-30","value":1074129000},"currentLiabilities@2010Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":63,"unit":"USD","end":"2010-09-30","value":671256000},"currentLiabilities@2010Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":54,"unit":"USD","end":"2010-12-31","value":582348000},"currentLiabilities@FY2010":{"kind":"filed","concept":"LiabilitiesCurrent","filing":54,"unit":"USD","end":"2010-12-31","value":582348000},"currentLiabilities@2011Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":64,"unit":"USD","end":"2011-03-31","value":634958000},"currentLiabilities@2011Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":65,"unit":"USD","end":"2011-06-30","value":437636000},"currentLiabilities@2011Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":66,"unit":"USD","end":"2011-09-30","value":380980000},"currentLiabilities@2011Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":55,"unit":"USD","end":"2011-12-31","value":406253000},"currentLiabilities@FY2011":{"kind":"filed","concept":"LiabilitiesCurrent","filing":55,"unit":"USD","end":"2011-12-31","value":406253000},"currentLiabilities@2012Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2012-03-31","value":481093000},"currentLiabilities@2012Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2012-06-30","value":616467000},"currentLiabilities@2012Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2012-09-30","value":632097000},"currentLiabilities@2012Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2012-12-31","value":436411000},"currentLiabilities@FY2012":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2012-12-31","value":436411000},"currentLiabilities@2013Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":5,"unit":"USD","end":"2013-03-31","value":469853000},"currentLiabilities@2013Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":6,"unit":"USD","end":"2013-06-30","value":391769000},"currentLiabilities@2013Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":7,"unit":"USD","end":"2013-09-30","value":358643000},"currentLiabilities@2013Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2013-12-31","value":299135000},"currentLiabilities@FY2013":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2013-12-31","value":299135000},"currentLiabilities@2014Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":9,"unit":"USD","end":"2014-03-31","value":340868000},"currentLiabilities@2014Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":10,"unit":"USD","end":"2014-06-30","value":349405000},"currentLiabilities@2014Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":11,"unit":"USD","end":"2014-09-30","value":364812000},"currentLiabilities@2014Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":8,"unit":"USD","end":"2014-12-31","value":451878000},"currentLiabilities@FY2014":{"kind":"filed","concept":"LiabilitiesCurrent","filing":8,"unit":"USD","end":"2014-12-31","value":451878000},"currentLiabilities@2015Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":13,"unit":"USD","end":"2015-03-31","value":703336000},"currentLiabilities@2015Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":14,"unit":"USD","end":"2015-06-30","value":506640000},"currentLiabilities@2015Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":15,"unit":"USD","end":"2015-09-30","value":412077000},"currentLiabilities@2015Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":12,"unit":"USD","end":"2015-12-31","value":353479000},"currentLiabilities@FY2015":{"kind":"filed","concept":"LiabilitiesCurrent","filing":12,"unit":"USD","end":"2015-12-31","value":353479000},"currentLiabilities@2016Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":17,"unit":"USD","end":"2016-03-31","value":356485000},"currentLiabilities@2016Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":18,"unit":"USD","end":"2016-06-30","value":332678000},"currentLiabilities@2016Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":19,"unit":"USD","end":"2016-09-30","value":360912000},"currentLiabilities@2016Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":16,"unit":"USD","end":"2016-12-31","value":372244000},"currentLiabilities@FY2016":{"kind":"filed","concept":"LiabilitiesCurrent","filing":16,"unit":"USD","end":"2016-12-31","value":372244000},"currentLiabilities@2017Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":21,"unit":"USD","end":"2017-03-31","value":360898000},"currentLiabilities@2017Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":22,"unit":"USD","end":"2017-06-30","value":925793000},"currentLiabilities@2017Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":23,"unit":"USD","end":"2017-09-30","value":413699000},"currentLiabilities@2017Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":20,"unit":"USD","end":"2017-12-31","value":442872000},"currentLiabilities@FY2017":{"kind":"filed","concept":"LiabilitiesCurrent","filing":20,"unit":"USD","end":"2017-12-31","value":442872000},"currentLiabilities@2018Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":25,"unit":"USD","end":"2018-03-31","value":583307000},"currentLiabilities@2018Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":26,"unit":"USD","end":"2018-06-30","value":811796000},"currentLiabilities@2018Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":27,"unit":"USD","end":"2018-09-30","value":690415000},"currentLiabilities@2018Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":24,"unit":"USD","end":"2018-12-31","value":602550000},"currentLiabilities@FY2018":{"kind":"filed","concept":"LiabilitiesCurrent","filing":24,"unit":"USD","end":"2018-12-31","value":602550000},"currentLiabilities@2019Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":29,"unit":"USD","end":"2019-03-31","value":659607000},"currentLiabilities@2019Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":30,"unit":"USD","end":"2019-06-30","value":663588000},"currentLiabilities@2019Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":31,"unit":"USD","end":"2019-09-30","value":535284000},"currentLiabilities@2019Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":28,"unit":"USD","end":"2019-12-31","value":535563000},"currentLiabilities@FY2019":{"kind":"filed","concept":"LiabilitiesCurrent","filing":28,"unit":"USD","end":"2019-12-31","value":535563000},"currentLiabilities@2020Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":33,"unit":"USD","end":"2020-03-31","value":475676000},"currentLiabilities@2020Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":34,"unit":"USD","end":"2020-06-30","value":1038749000},"currentLiabilities@2020Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":35,"unit":"USD","end":"2020-09-30","value":1069893000},"currentLiabilities@2020Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":32,"unit":"USD","end":"2020-12-31","value":1047900000},"currentLiabilities@FY2020":{"kind":"filed","concept":"LiabilitiesCurrent","filing":32,"unit":"USD","end":"2020-12-31","value":1047900000},"currentLiabilities@2021Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":37,"unit":"USD","end":"2021-03-31","value":565900000},"currentLiabilities@2021Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":38,"unit":"USD","end":"2021-06-30","value":599200000},"currentLiabilities@2021Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":39,"unit":"USD","end":"2021-09-30","value":876700000},"currentLiabilities@2021Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":36,"unit":"USD","end":"2021-12-31","value":769300000},"currentLiabilities@FY2021":{"kind":"filed","concept":"LiabilitiesCurrent","filing":36,"unit":"USD","end":"2021-12-31","value":769300000},"currentLiabilities@2022Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":41,"unit":"USD","end":"2022-03-31","value":892700000},"currentLiabilities@2022Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":42,"unit":"USD","end":"2022-06-30","value":1029300000},"currentLiabilities@2022Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":43,"unit":"USD","end":"2022-09-30","value":1362500000},"currentLiabilities@2022Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":40,"unit":"USD","end":"2022-12-31","value":956600000},"currentLiabilities@FY2022":{"kind":"filed","concept":"LiabilitiesCurrent","filing":40,"unit":"USD","end":"2022-12-31","value":956600000},"currentLiabilities@2023Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":45,"unit":"USD","end":"2023-03-31","value":756900000},"currentLiabilities@2023Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":46,"unit":"USD","end":"2023-06-30","value":793300000},"currentLiabilities@2023Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":47,"unit":"USD","end":"2023-09-30","value":864200000},"currentLiabilities@2023Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":44,"unit":"USD","end":"2023-12-31","value":797600000},"currentLiabilities@FY2023":{"kind":"filed","concept":"LiabilitiesCurrent","filing":44,"unit":"USD","end":"2023-12-31","value":797600000},"currentLiabilities@2024Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":49,"unit":"USD","end":"2024-03-31","value":696200000},"currentLiabilities@2024Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":50,"unit":"USD","end":"2024-06-30","value":796800000},"currentLiabilities@2024Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":51,"unit":"USD","end":"2024-09-30","value":774100000},"currentLiabilities@2024Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":48,"unit":"USD","end":"2024-12-31","value":1239100000},"currentLiabilities@FY2024":{"kind":"filed","concept":"LiabilitiesCurrent","filing":48,"unit":"USD","end":"2024-12-31","value":1239100000},"currentLiabilities@2025Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":52,"unit":"USD","end":"2025-03-31","value":796900000},"currentLiabilities@2025Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":50,"unit":"USD","end":"2025-06-30","value":1341900000},"currentLiabilities@2025Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":51,"unit":"USD","end":"2025-09-30","value":1016800000},"currentLiabilities@2025Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":52,"unit":"USD","end":"2025-12-31","value":956100000},"currentLiabilities@FY2025":{"kind":"filed","concept":"LiabilitiesCurrent","filing":52,"unit":"USD","end":"2025-12-31","value":956100000},"currentLiabilities@2026Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":52,"unit":"USD","end":"2026-03-31","value":997300000},"totalLiabilities@2009Q1":{"kind":"filed","concept":"Liabilities","filing":56,"unit":"USD","end":"2009-03-31","value":5353673000},"totalLiabilities@2009Q2":{"kind":"filed","concept":"Liabilities","filing":57,"unit":"USD","end":"2009-06-30","value":4816092000},"totalLiabilities@2009Q3":{"kind":"filed","concept":"Liabilities","filing":58,"unit":"USD","end":"2009-09-30","value":4677640000},"totalLiabilities@2009Q4":{"kind":"filed","concept":"Liabilities","filing":53,"unit":"USD","end":"2009-12-31","value":4487634000},"totalLiabilities@FY2009":{"kind":"filed","concept":"Liabilities","filing":53,"unit":"USD","end":"2009-12-31","value":4487634000},"totalLiabilities@2010Q1":{"kind":"filed","concept":"Liabilities","filing":61,"unit":"USD","end":"2010-03-31","value":4418588000},"totalLiabilities@2010Q2":{"kind":"filed","concept":"Liabilities","filing":62,"unit":"USD","end":"2010-06-30","value":4457646000},"totalLiabilities@2010Q3":{"kind":"filed","concept":"Liabilities","filing":63,"unit":"USD","end":"2010-09-30","value":4497449000},"totalLiabilities@2010Q4":{"kind":"filed","concept":"Liabilities","filing":54,"unit":"USD","end":"2010-12-31","value":4383738000},"totalLiabilities@FY2010":{"kind":"filed","concept":"Liabilities","filing":54,"unit":"USD","end":"2010-12-31","value":4383738000},"totalLiabilities@2011Q1":{"kind":"filed","concept":"Liabilities","filing":64,"unit":"USD","end":"2011-03-31","value":4404001000},"totalLiabilities@2011Q2":{"kind":"filed","concept":"Liabilities","filing":65,"unit":"USD","end":"2011-06-30","value":4515172000},"totalLiabilities@2011Q3":{"kind":"filed","concept":"Liabilities","filing":66,"unit":"USD","end":"2011-09-30","value":4516609000},"totalLiabilities@2011Q4":{"kind":"filed","concept":"Liabilities","filing":55,"unit":"USD","end":"2011-12-31","value":4437697000},"totalLiabilities@FY2011":{"kind":"filed","concept":"Liabilities","filing":55,"unit":"USD","end":"2011-12-31","value":4437697000},"totalLiabilities@2012Q1":{"kind":"filed","concept":"Liabilities","filing":1,"unit":"USD","end":"2012-03-31","value":4470432000},"totalLiabilities@2012Q2":{"kind":"filed","concept":"Liabilities","filing":2,"unit":"USD","end":"2012-06-30","value":4437139000},"totalLiabilities@2012Q3":{"kind":"filed","concept":"Liabilities","filing":3,"unit":"USD","end":"2012-09-30","value":4458719000},"totalLiabilities@2012Q4":{"kind":"filed","concept":"Liabilities","filing":0,"unit":"USD","end":"2012-12-31","value":4365537000},"totalLiabilities@FY2012":{"kind":"filed","concept":"Liabilities","filing":0,"unit":"USD","end":"2012-12-31","value":4365537000},"totalLiabilities@2013Q1":{"kind":"filed","concept":"Liabilities","filing":5,"unit":"USD","end":"2013-03-31","value":4363546000},"totalLiabilities@2013Q2":{"kind":"filed","concept":"Liabilities","filing":6,"unit":"USD","end":"2013-06-30","value":4306704000},"totalLiabilities@2013Q3":{"kind":"filed","concept":"Liabilities","filing":7,"unit":"USD","end":"2013-09-30","value":4447145000},"totalLiabilities@2013Q4":{"kind":"filed","concept":"Liabilities","filing":4,"unit":"USD","end":"2013-12-31","value":4321037000},"totalLiabilities@FY2013":{"kind":"filed","concept":"Liabilities","filing":4,"unit":"USD","end":"2013-12-31","value":4321037000},"totalLiabilities@2014Q1":{"kind":"filed","concept":"Liabilities","filing":9,"unit":"USD","end":"2014-03-31","value":3841116000},"totalLiabilities@2014Q2":{"kind":"filed","concept":"Liabilities","filing":10,"unit":"USD","end":"2014-06-30","value":3824651000},"totalLiabilities@2014Q3":{"kind":"filed","concept":"Liabilities","filing":11,"unit":"USD","end":"2014-09-30","value":3868546000},"totalLiabilities@2014Q4":{"kind":"filed","concept":"Liabilities","filing":8,"unit":"USD","end":"2014-12-31","value":3864398000},"totalLiabilities@FY2014":{"kind":"filed","concept":"Liabilities","filing":8,"unit":"USD","end":"2014-12-31","value":3864398000},"totalLiabilities@2015Q1":{"kind":"filed","concept":"Liabilities","filing":13,"unit":"USD","end":"2015-03-31","value":4166358000},"totalLiabilities@2015Q2":{"kind":"filed","concept":"Liabilities","filing":14,"unit":"USD","end":"2015-06-30","value":3968926000},"totalLiabilities@2015Q3":{"kind":"filed","concept":"Liabilities","filing":15,"unit":"USD","end":"2015-09-30","value":3953589000},"totalLiabilities@2015Q4":{"kind":"filed","concept":"Liabilities","filing":12,"unit":"USD","end":"2015-12-31","value":3847444000},"totalLiabilities@FY2015":{"kind":"filed","concept":"Liabilities","filing":12,"unit":"USD","end":"2015-12-31","value":3847444000},"totalLiabilities@2016Q1":{"kind":"filed","concept":"Liabilities","filing":17,"unit":"USD","end":"2016-03-31","value":3825972000},"totalLiabilities@2016Q2":{"kind":"filed","concept":"Liabilities","filing":18,"unit":"USD","end":"2016-06-30","value":3810782000},"totalLiabilities@2016Q3":{"kind":"filed","concept":"Liabilities","filing":19,"unit":"USD","end":"2016-09-30","value":3854115000},"totalLiabilities@2016Q4":{"kind":"filed","concept":"Liabilities","filing":16,"unit":"USD","end":"2016-12-31","value":3898999000},"totalLiabilities@FY2016":{"kind":"filed","concept":"Liabilities","filing":16,"unit":"USD","end":"2016-12-31","value":3898999000},"totalLiabilities@2017Q1":{"kind":"filed","concept":"Liabilities","filing":21,"unit":"USD","end":"2017-03-31","value":4223563000},"totalLiabilities@2017Q2":{"kind":"filed","concept":"Liabilities","filing":22,"unit":"USD","end":"2017-06-30","value":5267839000},"totalLiabilities@2017Q3":{"kind":"filed","concept":"Liabilities","filing":23,"unit":"USD","end":"2017-09-30","value":4754200000},"totalLiabilities@2017Q4":{"kind":"filed","concept":"Liabilities","filing":20,"unit":"USD","end":"2017-12-31","value":4535998000},"totalLiabilities@FY2017":{"kind":"filed","concept":"Liabilities","filing":20,"unit":"USD","end":"2017-12-31","value":4535998000},"totalLiabilities@2018Q1":{"kind":"filed","concept":"Liabilities","filing":25,"unit":"USD","end":"2018-03-31","value":4540001000},"totalLiabilities@2018Q2":{"kind":"filed","concept":"Liabilities","filing":26,"unit":"USD","end":"2018-06-30","value":4824154000},"totalLiabilities@2018Q3":{"kind":"filed","concept":"Liabilities","filing":27,"unit":"USD","end":"2018-09-30","value":4729846000},"totalLiabilities@2018Q4":{"kind":"filed","concept":"Liabilities","filing":24,"unit":"USD","end":"2018-12-31","value":4629227000},"totalLiabilities@FY2018":{"kind":"filed","concept":"Liabilities","filing":24,"unit":"USD","end":"2018-12-31","value":4629227000},"totalLiabilities@2019Q1":{"kind":"filed","concept":"Liabilities","filing":29,"unit":"USD","end":"2019-03-31","value":5079643000},"totalLiabilities@2019Q2":{"kind":"filed","concept":"Liabilities","filing":30,"unit":"USD","end":"2019-06-30","value":5109317000},"totalLiabilities@2019Q3":{"kind":"filed","concept":"Liabilities","filing":31,"unit":"USD","end":"2019-09-30","value":4997434000},"totalLiabilities@2019Q4":{"kind":"filed","concept":"Liabilities","filing":28,"unit":"USD","end":"2019-12-31","value":5026936000},"totalLiabilities@FY2019":{"kind":"filed","concept":"Liabilities","filing":28,"unit":"USD","end":"2019-12-31","value":5026936000},"totalLiabilities@2020Q1":{"kind":"filed","concept":"Liabilities","filing":33,"unit":"USD","end":"2020-03-31","value":5039056000},"totalLiabilities@2020Q2":{"kind":"filed","concept":"Liabilities","filing":34,"unit":"USD","end":"2020-06-30","value":5634573000},"totalLiabilities@2020Q3":{"kind":"filed","concept":"Liabilities","filing":35,"unit":"USD","end":"2020-09-30","value":5662181000},"totalLiabilities@2020Q4":{"kind":"filed","concept":"Liabilities","filing":32,"unit":"USD","end":"2020-12-31","value":5659600000},"totalLiabilities@FY2020":{"kind":"filed","concept":"Liabilities","filing":32,"unit":"USD","end":"2020-12-31","value":5659600000},"totalLiabilities@2021Q1":{"kind":"filed","concept":"Liabilities","filing":37,"unit":"USD","end":"2021-03-31","value":5196500000},"totalLiabilities@2021Q2":{"kind":"filed","concept":"Liabilities","filing":38,"unit":"USD","end":"2021-06-30","value":5277900000},"totalLiabilities@2021Q3":{"kind":"filed","concept":"Liabilities","filing":39,"unit":"USD","end":"2021-09-30","value":7238900000},"totalLiabilities@2021Q4":{"kind":"filed","concept":"Liabilities","filing":36,"unit":"USD","end":"2021-12-31","value":7114900000},"totalLiabilities@FY2021":{"kind":"filed","concept":"Liabilities","filing":36,"unit":"USD","end":"2021-12-31","value":7114900000},"totalLiabilities@2022Q1":{"kind":"filed","concept":"Liabilities","filing":41,"unit":"USD","end":"2022-03-31","value":7262500000},"totalLiabilities@2022Q2":{"kind":"filed","concept":"Liabilities","filing":42,"unit":"USD","end":"2022-06-30","value":7437300000},"totalLiabilities@2022Q3":{"kind":"filed","concept":"Liabilities","filing":43,"unit":"USD","end":"2022-09-30","value":7736900000},"totalLiabilities@2022Q4":{"kind":"filed","concept":"Liabilities","filing":40,"unit":"USD","end":"2022-12-31","value":7282400000},"totalLiabilities@FY2022":{"kind":"filed","concept":"Liabilities","filing":40,"unit":"USD","end":"2022-12-31","value":7282400000},"totalLiabilities@2023Q1":{"kind":"filed","concept":"Liabilities","filing":45,"unit":"USD","end":"2023-03-31","value":7066200000},"totalLiabilities@2023Q2":{"kind":"filed","concept":"Liabilities","filing":46,"unit":"USD","end":"2023-06-30","value":7107200000},"totalLiabilities@2023Q3":{"kind":"filed","concept":"Liabilities","filing":47,"unit":"USD","end":"2023-09-30","value":7155300000},"totalLiabilities@2023Q4":{"kind":"filed","concept":"Liabilities","filing":44,"unit":"USD","end":"2023-12-31","value":7037800000},"totalLiabilities@FY2023":{"kind":"filed","concept":"Liabilities","filing":44,"unit":"USD","end":"2023-12-31","value":7037800000},"totalLiabilities@2024Q1":{"kind":"filed","concept":"Liabilities","filing":49,"unit":"USD","end":"2024-03-31","value":6394300000},"totalLiabilities@2024Q2":{"kind":"filed","concept":"Liabilities","filing":50,"unit":"USD","end":"2024-06-30","value":6486000000},"totalLiabilities@2024Q3":{"kind":"filed","concept":"Liabilities","filing":51,"unit":"USD","end":"2024-09-30","value":6458800000},"totalLiabilities@2024Q4":{"kind":"filed","concept":"Liabilities","filing":48,"unit":"USD","end":"2024-12-31","value":8962300000},"totalLiabilities@FY2024":{"kind":"filed","concept":"Liabilities","filing":48,"unit":"USD","end":"2024-12-31","value":8962300000},"totalLiabilities@2025Q1":{"kind":"filed","concept":"Liabilities","filing":52,"unit":"USD","end":"2025-03-31","value":8553600000},"totalLiabilities@2025Q2":{"kind":"filed","concept":"Liabilities","filing":50,"unit":"USD","end":"2025-06-30","value":8545000000},"totalLiabilities@2025Q3":{"kind":"filed","concept":"Liabilities","filing":51,"unit":"USD","end":"2025-09-30","value":8221400000},"totalLiabilities@2025Q4":{"kind":"filed","concept":"Liabilities","filing":52,"unit":"USD","end":"2025-12-31","value":8151500000},"totalLiabilities@FY2025":{"kind":"filed","concept":"Liabilities","filing":52,"unit":"USD","end":"2025-12-31","value":8151500000},"totalLiabilities@2026Q1":{"kind":"filed","concept":"Liabilities","filing":52,"unit":"USD","end":"2026-03-31","value":8197200000},"#331":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":56,"unit":"USD","end":"2009-03-31","value":2536211000},"#332":{"kind":"filed","concept":"LongTermDebtCurrent","filing":56,"unit":"USD","end":"2009-03-31","value":311689000},"#333":{"kind":"filed","concept":"ShortTermBorrowings","filing":56,"unit":"USD","end":"2009-03-31","value":667000000},"totalDebt@2009Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#331"},{"ref":"#332"},{"ref":"#333"}],"rule":"component-sum","value":3514900000},"#334":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":57,"unit":"USD","end":"2009-06-30","value":2521190000},"#335":{"kind":"filed","concept":"LongTermDebtCurrent","filing":57,"unit":"USD","end":"2009-06-30","value":60417000},"#336":{"kind":"filed","concept":"CommercialPaper","filing":57,"unit":"USD","end":"2009-06-30","value":366300000},"totalDebt@2009Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#334"},{"ref":"#335"},{"ref":"#336"}],"rule":"component-sum","value":2947907000},"#337":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":58,"unit":"USD","end":"2009-09-30","value":2506170000},"#338":{"kind":"filed","concept":"LongTermDebtCurrent","filing":58,"unit":"USD","end":"2009-09-30","value":60421000},"#339":{"kind":"filed","concept":"CommercialPaper","filing":58,"unit":"USD","end":"2009-09-30","value":286357000},"totalDebt@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#337"},{"ref":"#338"},{"ref":"#339"}],"rule":"component-sum","value":2852948000},"#340":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":53,"unit":"USD","end":"2009-12-31","value":2116120000},"#341":{"kind":"filed","concept":"LongTermDebtCurrent","filing":53,"unit":"USD","end":"2009-12-31","value":385381000},"#342":{"kind":"filed","concept":"CommercialPaper","filing":53,"unit":"USD","end":"2009-12-31","value":236512000},"totalDebt@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#340"},{"ref":"#341"},{"ref":"#342"}],"rule":"component-sum","value":2738013000},"totalDebt@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"#340"},{"ref":"#341"},{"ref":"#342"}],"rule":"component-sum","value":2738013000},"#343":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":61,"unit":"USD","end":"2010-03-31","value":2101147000},"#344":{"kind":"filed","concept":"LongTermDebtCurrent","filing":61,"unit":"USD","end":"2010-03-31","value":325344000},"#345":{"kind":"filed","concept":"CommercialPaper","filing":61,"unit":"USD","end":"2010-03-31","value":300000000},"totalDebt@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#343"},{"ref":"#344"},{"ref":"#345"}],"rule":"component-sum","value":2726491000},"#346":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":62,"unit":"USD","end":"2010-06-30","value":2001180000},"#347":{"kind":"filed","concept":"LongTermDebtCurrent","filing":62,"unit":"USD","end":"2010-06-30","value":425300000},"#348":{"kind":"filed","concept":"CommercialPaper","filing":62,"unit":"USD","end":"2010-06-30","value":320000000},"totalDebt@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#346"},{"ref":"#347"},{"ref":"#348"}],"rule":"component-sum","value":2746480000},"#349":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":63,"unit":"USD","end":"2010-09-30","value":2432521000},"#350":{"kind":"filed","concept":"LongTermDebtCurrent","filing":63,"unit":"USD","end":"2010-09-30","value":325249000},"#351":{"kind":"filed","concept":"CommercialPaper","filing":58,"unit":"USD","end":"2010-09-30","value":0},"totalDebt@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#349"},{"ref":"#350"},{"ref":"#351"}],"rule":"component-sum","value":2757770000},"#352":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":54,"unit":"USD","end":"2010-12-31","value":2427516000},"#353":{"kind":"filed","concept":"LongTermDebtCurrent","filing":54,"unit":"USD","end":"2010-12-31","value":5246000},"#354":{"kind":"filed","concept":"CommercialPaper","filing":62,"unit":"USD","end":"2010-12-31","value":0},"totalDebt@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#352"},{"ref":"#353"},{"ref":"#354"}],"rule":"component-sum","value":2432762000},"totalDebt@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#352"},{"ref":"#353"},{"ref":"#354"}],"rule":"component-sum","value":2432762000},"#355":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":64,"unit":"USD","end":"2011-03-31","value":2427596000},"#356":{"kind":"filed","concept":"LongTermDebtCurrent","filing":64,"unit":"USD","end":"2011-03-31","value":5238000},"#357":{"kind":"filed","concept":"CommercialPaper","filing":61,"unit":"USD","end":"2011-03-31","value":0},"totalDebt@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#355"},{"ref":"#356"},{"ref":"#357"}],"rule":"component-sum","value":2432834000},"#358":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":65,"unit":"USD","end":"2011-06-30","value":2785843000},"#359":{"kind":"filed","concept":"LongTermDebtCurrent","filing":65,"unit":"USD","end":"2011-06-30","value":5230000},"#360":{"kind":"filed","concept":"CommercialPaper","filing":62,"unit":"USD","end":"2011-06-30","value":0},"totalDebt@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#358"},{"ref":"#359"},{"ref":"#360"}],"rule":"component-sum","value":2791073000},"#361":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":66,"unit":"USD","end":"2011-09-30","value":2816223000},"#362":{"kind":"filed","concept":"LongTermDebtCurrent","filing":66,"unit":"USD","end":"2011-09-30","value":5215000},"#363":{"kind":"filed","concept":"ShortTermBorrowings","filing":66,"unit":"USD","end":"2011-09-30","value":0},"totalDebt@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#361"},{"ref":"#362"},{"ref":"#363"}],"rule":"component-sum","value":2821438000},"#364":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":55,"unit":"USD","end":"2011-12-31","value":2680677000},"#365":{"kind":"filed","concept":"LongTermDebtCurrent","filing":55,"unit":"USD","end":"2011-12-31","value":134762000},"#366":{"kind":"filed","concept":"ShortTermBorrowings","filing":65,"unit":"USD","end":"2011-12-31","value":0},"totalDebt@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#364"},{"ref":"#365"},{"ref":"#366"}],"rule":"component-sum","value":2815439000},"totalDebt@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#364"},{"ref":"#365"},{"ref":"#366"}],"rule":"component-sum","value":2815439000},"#367":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":1,"unit":"USD","end":"2012-03-31","value":2669752000},"#368":{"kind":"filed","concept":"LongTermDebtCurrent","filing":1,"unit":"USD","end":"2012-03-31","value":144706000},"#369":{"kind":"filed","concept":"ShortTermBorrowings","filing":64,"unit":"USD","end":"2012-03-31","value":0},"totalDebt@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#367"},{"ref":"#368"},{"ref":"#369"}],"rule":"component-sum","value":2814458000},"#370":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":2,"unit":"USD","end":"2012-06-30","value":2528387000},"#371":{"kind":"filed","concept":"LongTermDebtCurrent","filing":2,"unit":"USD","end":"2012-06-30","value":285152000},"#372":{"kind":"filed","concept":"ShortTermBorrowings","filing":2,"unit":"USD","end":"2012-06-30","value":0},"totalDebt@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#370"},{"ref":"#371"},{"ref":"#372"}],"rule":"component-sum","value":2813539000},"#373":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":3,"unit":"USD","end":"2012-09-30","value":2527450000},"#374":{"kind":"filed","concept":"LongTermDebtCurrent","filing":3,"unit":"USD","end":"2012-09-30","value":285153000},"totalDebt@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#373"},{"ref":"#374"}],"rule":"component-sum","value":2812603000},"#375":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":0,"unit":"USD","end":"2012-12-31","value":2526401000},"#376":{"kind":"filed","concept":"LongTermDebtCurrent","filing":0,"unit":"USD","end":"2012-12-31","value":150602000},"#377":{"kind":"filed","concept":"ShortTermBorrowings","filing":2,"unit":"USD","end":"2012-12-31","value":0},"totalDebt@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#375"},{"ref":"#376"},{"ref":"#377"}],"rule":"component-sum","value":2677003000},"totalDebt@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#375"},{"ref":"#376"},{"ref":"#377"}],"rule":"component-sum","value":2677003000},"#378":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":5,"unit":"USD","end":"2013-03-31","value":2525420000},"#379":{"kind":"filed","concept":"LongTermDebtCurrent","filing":5,"unit":"USD","end":"2013-03-31","value":140604000},"totalDebt@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#378"},{"ref":"#379"}],"rule":"component-sum","value":2666024000},"#380":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":6,"unit":"USD","end":"2013-06-30","value":2524420000},"#381":{"kind":"filed","concept":"LongTermDebtCurrent","filing":6,"unit":"USD","end":"2013-06-30","value":161000},"#382":{"kind":"filed","concept":"ShortTermBorrowings","filing":6,"unit":"USD","end":"2013-06-30","value":100000000},"totalDebt@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#380"},{"ref":"#381"},{"ref":"#382"}],"rule":"component-sum","value":2624581000},"#383":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":7,"unit":"USD","end":"2013-09-30","value":2523389000},"#384":{"kind":"filed","concept":"LongTermDebtCurrent","filing":7,"unit":"USD","end":"2013-09-30","value":163000},"totalDebt@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#383"},{"ref":"#384"}],"rule":"component-sum","value":2523552000},"#385":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":4,"unit":"USD","end":"2013-12-31","value":2522243000},"#386":{"kind":"filed","concept":"LongTermDebtCurrent","filing":4,"unit":"USD","end":"2013-12-31","value":170000},"#387":{"kind":"filed","concept":"ShortTermBorrowings","filing":4,"unit":"USD","end":"2013-12-31","value":0},"totalDebt@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#385"},{"ref":"#386"},{"ref":"#387"}],"rule":"component-sum","value":2522413000},"totalDebt@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#385"},{"ref":"#386"},{"ref":"#387"}],"rule":"component-sum","value":2522413000},"#388":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":9,"unit":"USD","end":"2014-03-31","value":2006782000},"#389":{"kind":"filed","concept":"LongTermDebtCurrent","filing":9,"unit":"USD","end":"2014-03-31","value":171000},"totalDebt@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#388"},{"ref":"#389"}],"rule":"component-sum","value":2006953000},"#390":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":10,"unit":"USD","end":"2014-06-30","value":1983319000},"#391":{"kind":"filed","concept":"LongTermDebtCurrent","filing":10,"unit":"USD","end":"2014-06-30","value":158000},"#392":{"kind":"filed","concept":"ShortTermBorrowings","filing":10,"unit":"USD","end":"2014-06-30","value":0},"totalDebt@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#390"},{"ref":"#391"},{"ref":"#392"}],"rule":"component-sum","value":1983477000},"#393":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":11,"unit":"USD","end":"2014-09-30","value":1984075000},"#394":{"kind":"filed","concept":"LongTermDebtCurrent","filing":11,"unit":"USD","end":"2014-09-30","value":145000},"#395":{"kind":"filed","concept":"ShortTermBorrowings","filing":11,"unit":"USD","end":"2014-09-30","value":0},"totalDebt@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#393"},{"ref":"#394"},{"ref":"#395"}],"rule":"component-sum","value":1984220000},"#396":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":8,"unit":"USD","end":"2014-12-31","value":1834642000},"#397":{"kind":"filed","concept":"LongTermDebtCurrent","filing":8,"unit":"USD","end":"2014-12-31","value":150137000},"#398":{"kind":"filed","concept":"ShortTermBorrowings","filing":8,"unit":"USD","end":"2014-12-31","value":0},"totalDebt@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#396"},{"ref":"#397"},{"ref":"#398"}],"rule":"component-sum","value":1984779000},"totalDebt@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#396"},{"ref":"#397"},{"ref":"#398"}],"rule":"component-sum","value":1984779000},"#399":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":13,"unit":"USD","end":"2015-03-31","value":1888365000},"#400":{"kind":"filed","concept":"LongTermDebtCurrent","filing":13,"unit":"USD","end":"2015-03-31","value":365441000},"#401":{"kind":"filed","concept":"ShortTermBorrowings","filing":13,"unit":"USD","end":"2015-03-31","value":0},"totalDebt@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#399"},{"ref":"#400"},{"ref":"#401"}],"rule":"component-sum","value":2253806000},"#402":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":14,"unit":"USD","end":"2015-06-30","value":1893737000},"#403":{"kind":"filed","concept":"LongTermDebtCurrent","filing":14,"unit":"USD","end":"2015-06-30","value":14124000},"#404":{"kind":"filed","concept":"ShortTermBorrowings","filing":14,"unit":"USD","end":"2015-06-30","value":138500000},"totalDebt@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#402"},{"ref":"#403"},{"ref":"#404"}],"rule":"component-sum","value":2046361000},"#405":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":15,"unit":"USD","end":"2015-09-30","value":1979493000},"#406":{"kind":"filed","concept":"LongTermDebtCurrent","filing":15,"unit":"USD","end":"2015-09-30","value":130000},"#407":{"kind":"filed","concept":"ShortTermBorrowings","filing":15,"unit":"USD","end":"2015-09-30","value":0},"totalDebt@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#405"},{"ref":"#406"},{"ref":"#407"}],"rule":"component-sum","value":1979623000},"#408":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":12,"unit":"USD","end":"2015-12-31","value":1980334000},"#409":{"kind":"filed","concept":"LongTermDebtCurrent","filing":12,"unit":"USD","end":"2015-12-31","value":130000},"#410":{"kind":"filed","concept":"ShortTermBorrowings","filing":12,"unit":"USD","end":"2015-12-31","value":0},"totalDebt@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#408"},{"ref":"#409"},{"ref":"#410"}],"rule":"component-sum","value":1980464000},"totalDebt@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#408"},{"ref":"#409"},{"ref":"#410"}],"rule":"component-sum","value":1980464000},"#411":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":17,"unit":"USD","end":"2016-03-31","value":1981425000},"#412":{"kind":"filed","concept":"LongTermDebtCurrent","filing":17,"unit":"USD","end":"2016-03-31","value":131000},"#413":{"kind":"filed","concept":"ShortTermBorrowings","filing":17,"unit":"USD","end":"2016-03-31","value":0},"totalDebt@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#411"},{"ref":"#412"},{"ref":"#413"}],"rule":"component-sum","value":1981556000},"#414":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":18,"unit":"USD","end":"2016-06-30","value":1982527000},"#415":{"kind":"filed","concept":"LongTermDebtCurrent","filing":18,"unit":"USD","end":"2016-06-30","value":131000},"#416":{"kind":"filed","concept":"ShortTermBorrowings","filing":18,"unit":"USD","end":"2016-06-30","value":0},"totalDebt@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#414"},{"ref":"#415"},{"ref":"#416"}],"rule":"component-sum","value":1982658000},"#417":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":19,"unit":"USD","end":"2016-09-30","value":1983639000},"#418":{"kind":"filed","concept":"LongTermDebtCurrent","filing":19,"unit":"USD","end":"2016-09-30","value":131000},"#419":{"kind":"filed","concept":"ShortTermBorrowings","filing":19,"unit":"USD","end":"2016-09-30","value":0},"totalDebt@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#417"},{"ref":"#418"},{"ref":"#419"}],"rule":"component-sum","value":1983770000},"#420":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":16,"unit":"USD","end":"2016-12-31","value":1982751000},"#421":{"kind":"filed","concept":"LongTermDebtCurrent","filing":16,"unit":"USD","end":"2016-12-31","value":138000},"#422":{"kind":"filed","concept":"ShortTermBorrowings","filing":16,"unit":"USD","end":"2016-12-31","value":0},"totalDebt@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#420"},{"ref":"#421"},{"ref":"#422"}],"rule":"component-sum","value":1982889000},"totalDebt@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#420"},{"ref":"#421"},{"ref":"#422"}],"rule":"component-sum","value":1982889000},"#423":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":21,"unit":"USD","end":"2017-03-31","value":2329248000},"#424":{"kind":"filed","concept":"LongTermDebtCurrent","filing":21,"unit":"USD","end":"2017-03-31","value":139000},"#425":{"kind":"filed","concept":"ShortTermBorrowings","filing":21,"unit":"USD","end":"2017-03-31","value":0},"totalDebt@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#423"},{"ref":"#424"},{"ref":"#425"}],"rule":"component-sum","value":2329387000},"#426":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":22,"unit":"USD","end":"2017-06-30","value":2809293000},"#427":{"kind":"filed","concept":"LongTermDebtCurrent","filing":22,"unit":"USD","end":"2017-06-30","value":525776000},"#428":{"kind":"filed","concept":"ShortTermBorrowings","filing":22,"unit":"USD","end":"2017-06-30","value":0},"totalDebt@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#426"},{"ref":"#427"},{"ref":"#428"}],"rule":"component-sum","value":3335069000},"#429":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":23,"unit":"USD","end":"2017-09-30","value":2809966000},"#430":{"kind":"filed","concept":"LongTermDebtCurrent","filing":23,"unit":"USD","end":"2017-09-30","value":4827000},"#431":{"kind":"filed","concept":"ShortTermBorrowings","filing":23,"unit":"USD","end":"2017-09-30","value":0},"totalDebt@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#429"},{"ref":"#430"},{"ref":"#431"}],"rule":"component-sum","value":2814793000},"#432":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":20,"unit":"USD","end":"2017-12-31","value":2813482000},"#433":{"kind":"filed","concept":"LongTermDebtCurrent","filing":20,"unit":"USD","end":"2017-12-31","value":41383000},"#434":{"kind":"filed","concept":"ShortTermBorrowings","filing":20,"unit":"USD","end":"2017-12-31","value":0},"totalDebt@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#432"},{"ref":"#433"},{"ref":"#434"}],"rule":"component-sum","value":2854865000},"totalDebt@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#432"},{"ref":"#433"},{"ref":"#434"}],"rule":"component-sum","value":2854865000},"#435":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":25,"unit":"USD","end":"2018-03-31","value":2775687000},"#436":{"kind":"filed","concept":"LongTermDebtCurrent","filing":25,"unit":"USD","end":"2018-03-31","value":22000},"#437":{"kind":"filed","concept":"ShortTermBorrowings","filing":25,"unit":"USD","end":"2018-03-31","value":200000000},"totalDebt@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#435"},{"ref":"#436"},{"ref":"#437"}],"rule":"component-sum","value":2975709000},"#438":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":26,"unit":"USD","end":"2018-06-30","value":2776906000},"#439":{"kind":"filed","concept":"LongTermDebtCurrent","filing":26,"unit":"USD","end":"2018-06-30","value":23000},"#440":{"kind":"filed","concept":"ShortTermBorrowings","filing":26,"unit":"USD","end":"2018-06-30","value":360000000},"totalDebt@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#438"},{"ref":"#439"},{"ref":"#440"}],"rule":"component-sum","value":3136929000},"#441":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":27,"unit":"USD","end":"2018-09-30","value":2778129000},"#442":{"kind":"filed","concept":"LongTermDebtCurrent","filing":27,"unit":"USD","end":"2018-09-30","value":23000},"#443":{"kind":"filed","concept":"ShortTermBorrowings","filing":27,"unit":"USD","end":"2018-09-30","value":200000000},"totalDebt@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#441"},{"ref":"#442"},{"ref":"#443"}],"rule":"component-sum","value":2978152000},"#444":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":24,"unit":"USD","end":"2018-12-31","value":2779357000},"#445":{"kind":"filed","concept":"LongTermDebtCurrent","filing":24,"unit":"USD","end":"2018-12-31","value":23000},"#446":{"kind":"filed","concept":"ShortTermBorrowings","filing":24,"unit":"USD","end":"2018-12-31","value":133000000},"totalDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#444"},{"ref":"#445"},{"ref":"#446"}],"rule":"component-sum","value":2912380000},"totalDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#444"},{"ref":"#445"},{"ref":"#446"}],"rule":"component-sum","value":2912380000},"#447":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":29,"unit":"USD","end":"2019-03-31","value":2780589000},"#448":{"kind":"filed","concept":"LongTermDebtCurrent","filing":29,"unit":"USD","end":"2019-03-31","value":24000},"#449":{"kind":"filed","concept":"ShortTermBorrowings","filing":29,"unit":"USD","end":"2019-03-31","value":178500000},"totalDebt@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#447"},{"ref":"#448"},{"ref":"#449"}],"rule":"component-sum","value":2959113000},"#450":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":30,"unit":"USD","end":"2019-06-30","value":2781826000},"#451":{"kind":"filed","concept":"LongTermDebtCurrent","filing":30,"unit":"USD","end":"2019-06-30","value":24000},"#452":{"kind":"filed","concept":"ShortTermBorrowings","filing":30,"unit":"USD","end":"2019-06-30","value":137000000},"totalDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#450"},{"ref":"#451"},{"ref":"#452"}],"rule":"component-sum","value":2918850000},"#453":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":31,"unit":"USD","end":"2019-09-30","value":2783068000},"#454":{"kind":"filed","concept":"LongTermDebtCurrent","filing":31,"unit":"USD","end":"2019-09-30","value":24000},"#455":{"kind":"filed","concept":"ShortTermBorrowings","filing":31,"unit":"USD","end":"2019-09-30","value":0},"totalDebt@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#453"},{"ref":"#454"},{"ref":"#455"}],"rule":"component-sum","value":2783092000},"#456":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":28,"unit":"USD","end":"2019-12-31","value":2784315000},"#457":{"kind":"filed","concept":"LongTermDebtCurrent","filing":28,"unit":"USD","end":"2019-12-31","value":25000},"#458":{"kind":"filed","concept":"ShortTermBorrowings","filing":28,"unit":"USD","end":"2019-12-31","value":0},"totalDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#456"},{"ref":"#457"},{"ref":"#458"}],"rule":"component-sum","value":2784340000},"totalDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#456"},{"ref":"#457"},{"ref":"#458"}],"rule":"component-sum","value":2784340000},"#459":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":33,"unit":"USD","end":"2020-03-31","value":2785566000},"#460":{"kind":"filed","concept":"LongTermDebtCurrent","filing":33,"unit":"USD","end":"2020-03-31","value":25000},"#461":{"kind":"filed","concept":"ShortTermBorrowings","filing":33,"unit":"USD","end":"2020-03-31","value":0},"totalDebt@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#459"},{"ref":"#460"},{"ref":"#461"}],"rule":"component-sum","value":2785591000},"#462":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":34,"unit":"USD","end":"2020-06-30","value":2785646000},"#463":{"kind":"filed","concept":"LongTermDebtCurrent","filing":34,"unit":"USD","end":"2020-06-30","value":500026000},"#464":{"kind":"filed","concept":"ShortTermBorrowings","filing":34,"unit":"USD","end":"2020-06-30","value":0},"totalDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#462"},{"ref":"#463"},{"ref":"#464"}],"rule":"component-sum","value":3285672000},"#465":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":35,"unit":"USD","end":"2020-09-30","value":2777072000},"#466":{"kind":"filed","concept":"LongTermDebtCurrent","filing":35,"unit":"USD","end":"2020-09-30","value":509435000},"#467":{"kind":"filed","concept":"ShortTermBorrowings","filing":35,"unit":"USD","end":"2020-09-30","value":0},"totalDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#465"},{"ref":"#466"},{"ref":"#467"}],"rule":"component-sum","value":3286507000},"#468":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":32,"unit":"USD","end":"2020-12-31","value":2772200000},"#469":{"kind":"filed","concept":"LongTermDebtCurrent","filing":32,"unit":"USD","end":"2020-12-31","value":515400000},"#470":{"kind":"filed","concept":"ShortTermBorrowings","filing":32,"unit":"USD","end":"2020-12-31","value":0},"totalDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#468"},{"ref":"#469"},{"ref":"#470"}],"rule":"component-sum","value":3287600000},"totalDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#468"},{"ref":"#469"},{"ref":"#470"}],"rule":"component-sum","value":3287600000},"#471":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":37,"unit":"USD","end":"2021-03-31","value":2772900000},"#472":{"kind":"filed","concept":"LongTermDebtCurrent","filing":37,"unit":"USD","end":"2021-03-31","value":15400000},"#473":{"kind":"filed","concept":"ShortTermBorrowings","filing":37,"unit":"USD","end":"2021-03-31","value":0},"totalDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#471"},{"ref":"#472"},{"ref":"#473"}],"rule":"component-sum","value":2788300000},"#474":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":38,"unit":"USD","end":"2021-06-30","value":2769900000},"#475":{"kind":"filed","concept":"LongTermDebtCurrent","filing":38,"unit":"USD","end":"2021-06-30","value":15400000},"#476":{"kind":"filed","concept":"ShortTermBorrowings","filing":38,"unit":"USD","end":"2021-06-30","value":0},"totalDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#474"},{"ref":"#475"},{"ref":"#476"}],"rule":"component-sum","value":2785300000},"#477":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":39,"unit":"USD","end":"2021-09-30","value":3874100000},"#478":{"kind":"filed","concept":"LongTermDebtCurrent","filing":39,"unit":"USD","end":"2021-09-30","value":12200000},"#479":{"kind":"filed","concept":"ShortTermBorrowings","filing":39,"unit":"USD","end":"2021-09-30","value":0},"totalDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#477"},{"ref":"#478"},{"ref":"#479"}],"rule":"component-sum","value":3886300000},"#480":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":36,"unit":"USD","end":"2021-12-31","value":3874800000},"#481":{"kind":"filed","concept":"LongTermDebtCurrent","filing":36,"unit":"USD","end":"2021-12-31","value":5200000},"#482":{"kind":"filed","concept":"ShortTermBorrowings","filing":36,"unit":"USD","end":"2021-12-31","value":0},"totalDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#480"},{"ref":"#481"},{"ref":"#482"}],"rule":"component-sum","value":3880000000},"totalDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#480"},{"ref":"#481"},{"ref":"#482"}],"rule":"component-sum","value":3880000000},"#483":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":41,"unit":"USD","end":"2022-03-31","value":3874500000},"#484":{"kind":"filed","concept":"LongTermDebtCurrent","filing":41,"unit":"USD","end":"2022-03-31","value":3900000},"#485":{"kind":"filed","concept":"ShortTermBorrowings","filing":41,"unit":"USD","end":"2022-03-31","value":100000000},"totalDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#483"},{"ref":"#484"},{"ref":"#485"}],"rule":"component-sum","value":3978400000},"#486":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":42,"unit":"USD","end":"2022-06-30","value":3873700000},"#487":{"kind":"filed","concept":"LongTermDebtCurrent","filing":42,"unit":"USD","end":"2022-06-30","value":500000},"#488":{"kind":"filed","concept":"CommercialPaper","filing":45,"unit":"USD","end":"2022-06-30","value":1600000000},"totalDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#486"},{"ref":"#487"},{"ref":"#488"}],"rule":"component-sum","value":5474200000},"#489":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":43,"unit":"USD","end":"2022-09-30","value":3874200000},"#490":{"kind":"filed","concept":"LongTermDebtCurrent","filing":43,"unit":"USD","end":"2022-09-30","value":500000},"#491":{"kind":"filed","concept":"CommercialPaper","filing":52,"unit":"USD","end":"2022-08-31","value":1600000000},"totalDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#489"},{"ref":"#490"},{"ref":"#491"}],"rule":"component-sum","value":5474700000},"#492":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":40,"unit":"USD","end":"2022-12-31","value":3875200000},"#493":{"kind":"filed","concept":"LongTermDebtCurrent","filing":40,"unit":"USD","end":"2022-12-31","value":500000},"#494":{"kind":"filed","concept":"CommercialPaper","filing":47,"unit":"USD","end":"2022-12-31","value":1600000000},"totalDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#492"},{"ref":"#493"},{"ref":"#494"}],"rule":"component-sum","value":5475700000},"totalDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#492"},{"ref":"#493"},{"ref":"#494"}],"rule":"component-sum","value":5475700000},"#495":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":45,"unit":"USD","end":"2023-03-31","value":3876900000},"#496":{"kind":"filed","concept":"LongTermDebtCurrent","filing":45,"unit":"USD","end":"2023-03-31","value":500000},"#497":{"kind":"filed","concept":"ShortTermBorrowings","filing":45,"unit":"USD","end":"2023-03-31","value":0},"totalDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#495"},{"ref":"#496"},{"ref":"#497"}],"rule":"component-sum","value":3877400000},"#498":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":46,"unit":"USD","end":"2023-06-30","value":3873200000},"#499":{"kind":"filed","concept":"LongTermDebtCurrent","filing":46,"unit":"USD","end":"2023-06-30","value":500000},"#500":{"kind":"filed","concept":"ShortTermBorrowings","filing":46,"unit":"USD","end":"2023-06-30","value":0},"totalDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#498"},{"ref":"#499"},{"ref":"#500"}],"rule":"component-sum","value":3873700000},"#501":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":47,"unit":"USD","end":"2023-09-30","value":3874300000},"#502":{"kind":"filed","concept":"LongTermDebtCurrent","filing":47,"unit":"USD","end":"2023-09-30","value":500000},"#503":{"kind":"filed","concept":"ShortTermBorrowings","filing":47,"unit":"USD","end":"2023-09-30","value":0},"totalDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#501"},{"ref":"#502"},{"ref":"#503"}],"rule":"component-sum","value":3874800000},"#504":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":44,"unit":"USD","end":"2023-12-31","value":3877300000},"#505":{"kind":"filed","concept":"LongTermDebtCurrent","filing":44,"unit":"USD","end":"2023-12-31","value":500000},"#506":{"kind":"filed","concept":"ShortTermBorrowings","filing":44,"unit":"USD","end":"2023-12-31","value":0},"totalDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#504"},{"ref":"#505"},{"ref":"#506"}],"rule":"component-sum","value":3877800000},"totalDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#504"},{"ref":"#505"},{"ref":"#506"}],"rule":"component-sum","value":3877800000},"#507":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":49,"unit":"USD","end":"2024-03-31","value":3330700000},"#508":{"kind":"filed","concept":"LongTermDebtCurrent","filing":49,"unit":"USD","end":"2024-03-31","value":500000},"#509":{"kind":"filed","concept":"ShortTermBorrowings","filing":49,"unit":"USD","end":"2024-03-31","value":0},"totalDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#507"},{"ref":"#508"},{"ref":"#509"}],"rule":"component-sum","value":3331200000},"#510":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":50,"unit":"USD","end":"2024-06-30","value":3331700000},"#511":{"kind":"filed","concept":"LongTermDebtCurrent","filing":50,"unit":"USD","end":"2024-06-30","value":500000},"#512":{"kind":"filed","concept":"ShortTermBorrowings","filing":50,"unit":"USD","end":"2024-06-30","value":95000000},"totalDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#510"},{"ref":"#511"},{"ref":"#512"}],"rule":"component-sum","value":3427200000},"#513":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":51,"unit":"USD","end":"2024-09-30","value":3329200000},"#514":{"kind":"filed","concept":"LongTermDebtCurrent","filing":51,"unit":"USD","end":"2024-09-30","value":500000},"#515":{"kind":"filed","concept":"ShortTermBorrowings","filing":51,"unit":"USD","end":"2024-09-30","value":0},"totalDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#513"},{"ref":"#514"},{"ref":"#515"}],"rule":"component-sum","value":3329700000},"#516":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":48,"unit":"USD","end":"2024-12-31","value":4906900000},"#517":{"kind":"filed","concept":"LongTermDebtCurrent","filing":48,"unit":"USD","end":"2024-12-31","value":400500000},"#518":{"kind":"filed","concept":"ShortTermBorrowings","filing":48,"unit":"USD","end":"2024-12-31","value":0},"totalDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#516"},{"ref":"#517"},{"ref":"#518"}],"rule":"component-sum","value":5307400000},"totalDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#516"},{"ref":"#517"},{"ref":"#518"}],"rule":"component-sum","value":5307400000},"#519":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":52,"unit":"USD","end":"2025-03-31","value":4907900000},"#520":{"kind":"filed","concept":"LongTermDebtCurrent","filing":52,"unit":"USD","end":"2025-03-31","value":500000},"#521":{"kind":"filed","concept":"CommercialPaper","filing":49,"unit":"USD","end":"2025-03-31","value":1600000000},"totalDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#519"},{"ref":"#520"},{"ref":"#521"}],"rule":"component-sum","value":6508400000},"#522":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":50,"unit":"USD","end":"2025-06-30","value":4359200000},"#523":{"kind":"filed","concept":"LongTermDebtCurrent","filing":50,"unit":"USD","end":"2025-06-30","value":500000},"#524":{"kind":"filed","concept":"ShortTermBorrowings","filing":50,"unit":"USD","end":"2025-06-30","value":550000000},"totalDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#522"},{"ref":"#523"},{"ref":"#524"}],"rule":"component-sum","value":4909700000},"#525":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":51,"unit":"USD","end":"2025-09-30","value":4360400000},"#526":{"kind":"filed","concept":"LongTermDebtCurrent","filing":51,"unit":"USD","end":"2025-09-30","value":400000},"#527":{"kind":"filed","concept":"ShortTermBorrowings","filing":51,"unit":"USD","end":"2025-09-30","value":0},"totalDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#525"},{"ref":"#526"},{"ref":"#527"}],"rule":"component-sum","value":4360800000},"#528":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":52,"unit":"USD","end":"2025-12-31","value":4361700000},"#529":{"kind":"filed","concept":"LongTermDebtCurrent","filing":52,"unit":"USD","end":"2025-12-31","value":400000},"#530":{"kind":"filed","concept":"ShortTermBorrowings","filing":52,"unit":"USD","end":"2025-12-31","value":0},"totalDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#528"},{"ref":"#529"},{"ref":"#530"}],"rule":"component-sum","value":4362100000},"totalDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#528"},{"ref":"#529"},{"ref":"#530"}],"rule":"component-sum","value":4362100000},"#531":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":52,"unit":"USD","end":"2026-03-31","value":4363000000},"#532":{"kind":"filed","concept":"LongTermDebtCurrent","filing":52,"unit":"USD","end":"2026-03-31","value":0},"#533":{"kind":"filed","concept":"ShortTermBorrowings","filing":52,"unit":"USD","end":"2026-03-31","value":197000000},"totalDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#531"},{"ref":"#532"},{"ref":"#533"}],"rule":"component-sum","value":4560000000},"equity@2010Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":62,"unit":"USD","end":"2010-06-30","value":4029319000},"equity@2010Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":63,"unit":"USD","end":"2010-09-30","value":4024069000},"equity@2010Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":54,"unit":"USD","end":"2010-12-31","value":3955798000},"equity@FY2010":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":54,"unit":"USD","end":"2010-12-31","value":3955798000},"equity@2011Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":64,"unit":"USD","end":"2011-03-31","value":3896435000},"equity@2011Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":65,"unit":"USD","end":"2011-06-30","value":3872083000},"equity@2011Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":66,"unit":"USD","end":"2011-09-30","value":3866917000},"equity@2011Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":55,"unit":"USD","end":"2011-12-31","value":3791617000},"equity@FY2011":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":55,"unit":"USD","end":"2011-12-31","value":3791617000},"equity@2012Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":1,"unit":"USD","end":"2012-03-31","value":3745607000},"equity@2012Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":2,"unit":"USD","end":"2012-06-30","value":3742936000},"equity@2012Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":3,"unit":"USD","end":"2012-09-30","value":3767197000},"equity@2012Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":0,"unit":"USD","end":"2012-12-31","value":3761062000},"equity@FY2012":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":0,"unit":"USD","end":"2012-12-31","value":3761062000},"equity@2013Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":5,"unit":"USD","end":"2013-03-31","value":3714929000},"equity@2013Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":6,"unit":"USD","end":"2013-06-30","value":3813520000},"equity@2013Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":7,"unit":"USD","end":"2013-09-30","value":3862911000},"equity@2013Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":4,"unit":"USD","end":"2013-12-31","value":3938106000},"equity@FY2013":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":4,"unit":"USD","end":"2013-12-31","value":3938106000},"equity@2014Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":9,"unit":"USD","end":"2014-03-31","value":4031119000},"equity@2014Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":10,"unit":"USD","end":"2014-06-30","value":4086187000},"equity@2014Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":11,"unit":"USD","end":"2014-09-30","value":4201099000},"equity@2014Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":14,"unit":"USD","end":"2014-12-31","value":4176699000},"equity@FY2014":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":14,"unit":"USD","end":"2014-12-31","value":4176699000},"equity@2015Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":13,"unit":"USD","end":"2015-03-31","value":4160167000},"equity@2015Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":14,"unit":"USD","end":"2015-06-30","value":4226957000},"equity@2015Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":11,"unit":"USD","end":"2015-09-30","value":4363277000},"equity@2015Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":14,"unit":"USD","end":"2015-12-31","value":4454188000},"equity@FY2015":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":14,"unit":"USD","end":"2015-12-31","value":4454188000},"equity@2016Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":13,"unit":"USD","end":"2016-03-31","value":4421053000},"equity@2016Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":14,"unit":"USD","end":"2016-06-30","value":4479331000},"equity@2018Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":32,"unit":"USD","end":"2018-12-31","value":5202900000},"equity@FY2018":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":32,"unit":"USD","end":"2018-12-31","value":5202900000},"equity@2019Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":36,"unit":"USD","end":"2019-12-31","value":5621900000},"equity@FY2019":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":36,"unit":"USD","end":"2019-12-31","value":5621900000},"equity@2020Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":35,"unit":"USD","end":"2020-09-30","value":5928352000},"equity@2020Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":40,"unit":"USD","end":"2020-12-31","value":6027300000},"equity@FY2020":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":40,"unit":"USD","end":"2020-12-31","value":6027300000},"equity@2021Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":37,"unit":"USD","end":"2021-03-31","value":6136300000},"equity@2021Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":38,"unit":"USD","end":"2021-06-30","value":6293100000},"equity@2021Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":39,"unit":"USD","end":"2021-09-30","value":6449100000},"equity@2021Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":44,"unit":"USD","end":"2021-12-31","value":6567700000},"equity@FY2021":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":44,"unit":"USD","end":"2021-12-31","value":6567700000},"equity@2022Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":41,"unit":"USD","end":"2022-03-31","value":6598300000},"equity@2022Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":42,"unit":"USD","end":"2022-06-30","value":6744200000},"equity@2022Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":43,"unit":"USD","end":"2022-09-30","value":6878900000},"equity@2022Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":48,"unit":"USD","end":"2022-12-31","value":6952200000},"equity@FY2022":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":48,"unit":"USD","end":"2022-12-31","value":6952200000},"equity@2023Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":45,"unit":"USD","end":"2023-03-31","value":7010700000},"equity@2023Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":46,"unit":"USD","end":"2023-06-30","value":7226400000},"equity@2023Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":47,"unit":"USD","end":"2023-09-30","value":7465200000},"equity@2023Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":48,"unit":"USD","end":"2023-12-31","value":7507900000},"equity@FY2023":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":48,"unit":"USD","end":"2023-12-31","value":7507900000},"equity@2024Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":49,"unit":"USD","end":"2024-03-31","value":7516600000},"equity@2024Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":50,"unit":"USD","end":"2024-06-30","value":7730400000},"equity@2024Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":51,"unit":"USD","end":"2024-09-30","value":7893100000},"equity@2024Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":48,"unit":"USD","end":"2024-12-31","value":8142500000},"equity@FY2024":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":48,"unit":"USD","end":"2024-12-31","value":8142500000},"equity@2025Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":52,"unit":"USD","end":"2025-03-31","value":8158500000},"equity@2025Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":50,"unit":"USD","end":"2025-06-30","value":8429700000},"equity@2025Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":51,"unit":"USD","end":"2025-09-30","value":8757100000},"equity@2025Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":52,"unit":"USD","end":"2025-12-31","value":8548900000},"equity@FY2025":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":52,"unit":"USD","end":"2025-12-31","value":8548900000},"equity@2026Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":52,"unit":"USD","end":"2026-03-31","value":8475700000},"equity@2009Q1":{"kind":"filed","concept":"StockholdersEquity","filing":56,"unit":"USD","end":"2009-03-31","value":3484346000},"equity@2009Q2":{"kind":"filed","concept":"StockholdersEquity","filing":57,"unit":"USD","end":"2009-06-30","value":4034235000},"equity@2009Q3":{"kind":"filed","concept":"StockholdersEquity","filing":58,"unit":"USD","end":"2009-09-30","value":4085528000},"equity@2009Q4":{"kind":"filed","concept":"StockholdersEquity","filing":55,"unit":"USD","end":"2009-12-31","value":4028055000},"equity@FY2009":{"kind":"filed","concept":"StockholdersEquity","filing":55,"unit":"USD","end":"2009-12-31","value":4028055000},"equity@2010Q1":{"kind":"filed","concept":"StockholdersEquity","filing":61,"unit":"USD","end":"2010-03-31","value":4048215000},"equity@2016Q3":{"kind":"filed","concept":"StockholdersEquity","filing":19,"unit":"USD","end":"2016-09-30","value":4503970000},"equity@2016Q4":{"kind":"filed","concept":"StockholdersEquity","filing":24,"unit":"USD","end":"2016-12-31","value":4572476000},"equity@FY2016":{"kind":"filed","concept":"StockholdersEquity","filing":24,"unit":"USD","end":"2016-12-31","value":4572476000},"equity@2017Q1":{"kind":"filed","concept":"StockholdersEquity","filing":21,"unit":"USD","end":"2017-03-31","value":4520761000},"equity@2017Q2":{"kind":"filed","concept":"StockholdersEquity","filing":23,"unit":"USD","end":"2017-06-30","value":4602104000},"equity@2017Q3":{"kind":"filed","concept":"StockholdersEquity","filing":23,"unit":"USD","end":"2017-09-30","value":4685134000},"equity@2017Q4":{"kind":"filed","concept":"StockholdersEquity","filing":28,"unit":"USD","end":"2017-12-31","value":4968893000},"equity@FY2017":{"kind":"filed","concept":"StockholdersEquity","filing":28,"unit":"USD","end":"2017-12-31","value":4968893000},"equity@2018Q1":{"kind":"filed","concept":"StockholdersEquity","filing":26,"unit":"USD","end":"2018-03-31","value":4913210000},"equity@2018Q2":{"kind":"filed","concept":"StockholdersEquity","filing":27,"unit":"USD","end":"2018-06-30","value":5020630000},"equity@2018Q3":{"kind":"filed","concept":"StockholdersEquity","filing":27,"unit":"USD","end":"2018-09-30","value":5145789000},"equity@2019Q1":{"kind":"filed","concept":"StockholdersEquity","filing":30,"unit":"USD","end":"2019-03-31","value":5217209000},"equity@2019Q2":{"kind":"filed","concept":"StockholdersEquity","filing":31,"unit":"USD","end":"2019-06-30","value":5371447000},"equity@2019Q3":{"kind":"filed","concept":"StockholdersEquity","filing":31,"unit":"USD","end":"2019-09-30","value":5542239000},"equity@2020Q1":{"kind":"filed","concept":"StockholdersEquity","filing":34,"unit":"USD","end":"2020-03-31","value":5590326000},"equity@2020Q2":{"kind":"filed","concept":"StockholdersEquity","filing":35,"unit":"USD","end":"2020-06-30","value":5764151000},"operatingCashFlow@2009Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":56,"unit":"USD","start":"2009-01-01","end":"2009-03-31","value":105098000},"#534":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":57,"unit":"USD","start":"2009-01-01","end":"2009-06-30","value":169402000},"#535":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":56,"unit":"USD","start":"2009-01-01","end":"2009-03-31","value":105098000},"operatingCashFlow@2009Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#534"},{"ref":"#535","weight":-1}],"rule":"quarter-from-ytd","value":64304000},"#536":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":58,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":354822000},"operatingCashFlow@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#536"},{"ref":"#534","weight":-1}],"rule":"quarter-from-ytd","value":185420000},"#537":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":54,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":453035000},"operatingCashFlow@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#537"},{"ref":"#536","weight":-1}],"rule":"quarter-from-ytd","value":98213000},"operatingCashFlow@FY2009":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":54,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":453035000},"operatingCashFlow@2010Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":61,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":6439000},"#538":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":62,"unit":"USD","start":"2010-01-01","end":"2010-06-30","value":18656000},"#539":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":61,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":6439000},"operatingCashFlow@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#538"},{"ref":"#539","weight":-1}],"rule":"quarter-from-ytd","value":12217000},"#540":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":63,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":127827000},"operatingCashFlow@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#540"},{"ref":"#538","weight":-1}],"rule":"quarter-from-ytd","value":109171000},"#541":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":55,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":202706000},"operatingCashFlow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#541"},{"ref":"#540","weight":-1}],"rule":"quarter-from-ytd","value":74879000},"operatingCashFlow@FY2010":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":55,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":202706000},"operatingCashFlow@2011Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":64,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":44050000},"#542":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":65,"unit":"USD","start":"2011-01-01","end":"2011-06-30","value":7016000},"#543":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":64,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":44050000},"operatingCashFlow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#542"},{"ref":"#543","weight":-1}],"rule":"quarter-from-ytd","value":-37034000},"#544":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":66,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":121726000},"operatingCashFlow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#544"},{"ref":"#542","weight":-1}],"rule":"quarter-from-ytd","value":114710000},"#545":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":169043000},"operatingCashFlow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#545"},{"ref":"#544","weight":-1}],"rule":"quarter-from-ytd","value":47317000},"operatingCashFlow@FY2011":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":169043000},"operatingCashFlow@2012Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":29144000},"#546":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2012-01-01","end":"2012-06-30","value":-3061000},"#547":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":29144000},"operatingCashFlow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#546"},{"ref":"#547","weight":-1}],"rule":"quarter-from-ytd","value":-32205000},"#548":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":93759000},"operatingCashFlow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#548"},{"ref":"#546","weight":-1}],"rule":"quarter-from-ytd","value":96820000},"#549":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":238475000},"operatingCashFlow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#549"},{"ref":"#548","weight":-1}],"rule":"quarter-from-ytd","value":144716000},"operatingCashFlow@FY2012":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":238475000},"operatingCashFlow@2013Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":-12867000},"#550":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2013-01-01","end":"2013-06-30","value":-45345000},"#551":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":-12867000},"operatingCashFlow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#550"},{"ref":"#551","weight":-1}],"rule":"quarter-from-ytd","value":-32478000},"#552":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":260012000},"operatingCashFlow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#552"},{"ref":"#550","weight":-1}],"rule":"quarter-from-ytd","value":305357000},"#553":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":8,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":356499000},"operatingCashFlow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#553"},{"ref":"#552","weight":-1}],"rule":"quarter-from-ytd","value":96487000},"operatingCashFlow@FY2013":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":8,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":356499000},"operatingCashFlow@2014Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":-4972000},"#554":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":10,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":22900000},"#555":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":-4972000},"operatingCashFlow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#554"},{"ref":"#555","weight":-1}],"rule":"quarter-from-ytd","value":27872000},"#556":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":11,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":149726000},"operatingCashFlow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#556"},{"ref":"#554","weight":-1}],"rule":"quarter-from-ytd","value":126826000},"#557":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":12,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":261007000},"operatingCashFlow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#557"},{"ref":"#556","weight":-1}],"rule":"quarter-from-ytd","value":111281000},"operatingCashFlow@FY2014":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":12,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":261007000},"operatingCashFlow@2015Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":13,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":19154000},"#558":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":14,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":64637000},"#559":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":13,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":19154000},"operatingCashFlow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#558"},{"ref":"#559","weight":-1}],"rule":"quarter-from-ytd","value":45483000},"#560":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":15,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":281337000},"operatingCashFlow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#560"},{"ref":"#558","weight":-1}],"rule":"quarter-from-ytd","value":216700000},"#561":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":519538000},"operatingCashFlow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#561"},{"ref":"#560","weight":-1}],"rule":"quarter-from-ytd","value":238201000},"operatingCashFlow@FY2015":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":519538000},"operatingCashFlow@2016Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":88728000},"#562":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":155002000},"#563":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":88728000},"operatingCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#562"},{"ref":"#563","weight":-1}],"rule":"quarter-from-ytd","value":66274000},"#564":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":404609000},"operatingCashFlow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#564"},{"ref":"#562","weight":-1}],"rule":"quarter-from-ytd","value":249607000},"#565":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":644588000},"operatingCashFlow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#565"},{"ref":"#564","weight":-1}],"rule":"quarter-from-ytd","value":239979000},"operatingCashFlow@FY2016":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":644588000},"operatingCashFlow@2017Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":21,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":94152000},"#566":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":155222000},"#567":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":21,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":94152000},"operatingCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#566"},{"ref":"#567","weight":-1}],"rule":"quarter-from-ytd","value":61070000},"#568":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":399535000},"operatingCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#568"},{"ref":"#566","weight":-1}],"rule":"quarter-from-ytd","value":244313000},"#569":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":644678000},"operatingCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#569"},{"ref":"#568","weight":-1}],"rule":"quarter-from-ytd","value":245143000},"operatingCashFlow@FY2017":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":644678000},"operatingCashFlow@2018Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":92968000},"#570":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":26,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":275760000},"#571":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":92968000},"operatingCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#570"},{"ref":"#571","weight":-1}],"rule":"quarter-from-ytd","value":182792000},"#572":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":572631000},"operatingCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#572"},{"ref":"#570","weight":-1}],"rule":"quarter-from-ytd","value":296871000},"#573":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":28,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":832777000},"operatingCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#573"},{"ref":"#572","weight":-1}],"rule":"quarter-from-ytd","value":260146000},"operatingCashFlow@FY2018":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":28,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":832777000},"operatingCashFlow@2019Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":29,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":116164000},"#574":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":30,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":301916000},"#575":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":29,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":116164000},"operatingCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#574"},{"ref":"#575","weight":-1}],"rule":"quarter-from-ytd","value":185752000},"#576":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":31,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":646129000},"operatingCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#576"},{"ref":"#574","weight":-1}],"rule":"quarter-from-ytd","value":344213000},"#577":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":32,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":984100000},"operatingCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#577"},{"ref":"#576","weight":-1}],"rule":"quarter-from-ytd","value":337971000},"operatingCashFlow@FY2019":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":32,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":984100000},"operatingCashFlow@2020Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":33,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":82475000},"#578":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":34,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":425591000},"#579":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":33,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":82475000},"operatingCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#578"},{"ref":"#579","weight":-1}],"rule":"quarter-from-ytd","value":343116000},"#580":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":35,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":777926000},"operatingCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#580"},{"ref":"#578","weight":-1}],"rule":"quarter-from-ytd","value":352335000},"#581":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":36,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":1070400000},"operatingCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#581"},{"ref":"#580","weight":-1}],"rule":"quarter-from-ytd","value":292474000},"operatingCashFlow@FY2020":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":36,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":1070400000},"operatingCashFlow@2021Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":37,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":169300000},"#582":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":38,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":397900000},"#583":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":37,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":169300000},"operatingCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#582"},{"ref":"#583","weight":-1}],"rule":"quarter-from-ytd","value":228600000},"#584":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":39,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":724800000},"operatingCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#584"},{"ref":"#582","weight":-1}],"rule":"quarter-from-ytd","value":326900000},"#585":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":40,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1011900000},"operatingCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#585"},{"ref":"#584","weight":-1}],"rule":"quarter-from-ytd","value":287100000},"operatingCashFlow@FY2021":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":40,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1011900000},"operatingCashFlow@2022Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":41,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":175600000},"#586":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":42,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":325500000},"#587":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":41,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":175600000},"operatingCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#586"},{"ref":"#587","weight":-1}],"rule":"quarter-from-ytd","value":149900000},"#588":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":43,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":748300000},"operatingCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#588"},{"ref":"#586","weight":-1}],"rule":"quarter-from-ytd","value":422800000},"#589":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":44,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1148200000},"operatingCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#589"},{"ref":"#588","weight":-1}],"rule":"quarter-from-ytd","value":399900000},"operatingCashFlow@FY2022":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":44,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1148200000},"operatingCashFlow@2023Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":45,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":221300000},"#590":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":46,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":507500000},"#591":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":45,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":221300000},"operatingCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#590"},{"ref":"#591","weight":-1}],"rule":"quarter-from-ytd","value":286200000},"#592":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":47,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":1055200000},"operatingCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#592"},{"ref":"#590","weight":-1}],"rule":"quarter-from-ytd","value":547700000},"#593":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":48,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1536800000},"operatingCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#593"},{"ref":"#592","weight":-1}],"rule":"quarter-from-ytd","value":481600000},"operatingCashFlow@FY2023":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":48,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1536800000},"operatingCashFlow@2024Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":49,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":173400000},"#594":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":50,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":374500000},"#595":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":49,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":173400000},"operatingCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#594"},{"ref":"#595","weight":-1}],"rule":"quarter-from-ytd","value":201100000},"#596":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":51,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":969500000},"operatingCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#596"},{"ref":"#594","weight":-1}],"rule":"quarter-from-ytd","value":595000000},"#597":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":48,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1409600000},"operatingCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#597"},{"ref":"#596","weight":-1}],"rule":"quarter-from-ytd","value":440100000},"operatingCashFlow@FY2024":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":48,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1409600000},"operatingCashFlow@2025Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":52,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":251500000},"#598":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":50,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":593200000},"#599":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":52,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":251500000},"operatingCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#598"},{"ref":"#599","weight":-1}],"rule":"quarter-from-ytd","value":341700000},"#600":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":51,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":1270000000},"operatingCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#600"},{"ref":"#598","weight":-1}],"rule":"quarter-from-ytd","value":676800000},"#601":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":48,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1813000000},"operatingCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#601"},{"ref":"#600","weight":-1}],"rule":"quarter-from-ytd","value":543000000},"operatingCashFlow@FY2025":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":48,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1813000000},"operatingCashFlow@2026Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":52,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":241100000},"#602":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":56,"unit":"USD","start":"2009-01-01","end":"2009-03-31","value":25638000},"capex@2009Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#602"}],"rule":"component-sum","value":25638000},"#603":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":57,"unit":"USD","start":"2009-01-01","end":"2009-06-30","value":60101000},"#604":{"kind":"computed","op":"sum","terms":[{"ref":"#603"},{"ref":"#602","weight":-1}],"rule":"quarter-from-ytd","value":34463000},"capex@2009Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#604"}],"rule":"component-sum","value":34463000},"#605":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":58,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":94165000},"#606":{"kind":"computed","op":"sum","terms":[{"ref":"#605"},{"ref":"#603","weight":-1}],"rule":"quarter-from-ytd","value":34064000},"capex@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#606"}],"rule":"component-sum","value":34064000},"#607":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":54,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":109729000},"#608":{"kind":"computed","op":"sum","terms":[{"ref":"#607"},{"ref":"#605","weight":-1}],"rule":"quarter-from-ytd","value":15564000},"capex@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#608"}],"rule":"component-sum","value":15564000},"capex@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"#607"}],"rule":"component-sum","value":109729000},"#609":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":61,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":19759000},"capex@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#609"}],"rule":"component-sum","value":19759000},"#610":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":62,"unit":"USD","start":"2010-01-01","end":"2010-06-30","value":42158000},"#611":{"kind":"computed","op":"sum","terms":[{"ref":"#610"},{"ref":"#609","weight":-1}],"rule":"quarter-from-ytd","value":22399000},"capex@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#611"}],"rule":"component-sum","value":22399000},"#612":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":63,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":62104000},"#613":{"kind":"computed","op":"sum","terms":[{"ref":"#612"},{"ref":"#610","weight":-1}],"rule":"quarter-from-ytd","value":19946000},"capex@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#613"}],"rule":"component-sum","value":19946000},"#614":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":55,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":86324000},"#615":{"kind":"computed","op":"sum","terms":[{"ref":"#614"},{"ref":"#612","weight":-1}],"rule":"quarter-from-ytd","value":24220000},"capex@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#615"}],"rule":"component-sum","value":24220000},"capex@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#614"}],"rule":"component-sum","value":86324000},"#616":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":64,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":24207000},"capex@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#616"}],"rule":"component-sum","value":24207000},"#617":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":65,"unit":"USD","start":"2011-01-01","end":"2011-06-30","value":51512000},"#618":{"kind":"computed","op":"sum","terms":[{"ref":"#617"},{"ref":"#616","weight":-1}],"rule":"quarter-from-ytd","value":27305000},"capex@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#618"}],"rule":"component-sum","value":27305000},"#619":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":66,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":77332000},"#620":{"kind":"computed","op":"sum","terms":[{"ref":"#619"},{"ref":"#617","weight":-1}],"rule":"quarter-from-ytd","value":25820000},"capex@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#620"}],"rule":"component-sum","value":25820000},"#621":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":0,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":98912000},"#622":{"kind":"computed","op":"sum","terms":[{"ref":"#621"},{"ref":"#619","weight":-1}],"rule":"quarter-from-ytd","value":21580000},"capex@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#622"}],"rule":"component-sum","value":21580000},"capex@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#621"}],"rule":"component-sum","value":98912000},"#623":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":1,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":18848000},"capex@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#623"}],"rule":"component-sum","value":18848000},"#624":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":2,"unit":"USD","start":"2012-01-01","end":"2012-06-30","value":33584000},"#625":{"kind":"computed","op":"sum","terms":[{"ref":"#624"},{"ref":"#623","weight":-1}],"rule":"quarter-from-ytd","value":14736000},"capex@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#625"}],"rule":"component-sum","value":14736000},"#626":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":3,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":49418000},"#627":{"kind":"computed","op":"sum","terms":[{"ref":"#626"},{"ref":"#624","weight":-1}],"rule":"quarter-from-ytd","value":15834000},"capex@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#627"}],"rule":"component-sum","value":15834000},"#628":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":4,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":93357000},"#629":{"kind":"computed","op":"sum","terms":[{"ref":"#628"},{"ref":"#626","weight":-1}],"rule":"quarter-from-ytd","value":43939000},"capex@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#629"}],"rule":"component-sum","value":43939000},"capex@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#628"}],"rule":"component-sum","value":93357000},"#630":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":5,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":26851000},"capex@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#630"}],"rule":"component-sum","value":26851000},"#631":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":6,"unit":"USD","start":"2013-01-01","end":"2013-06-30","value":60041000},"#632":{"kind":"computed","op":"sum","terms":[{"ref":"#631"},{"ref":"#630","weight":-1}],"rule":"quarter-from-ytd","value":33190000},"capex@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#632"}],"rule":"component-sum","value":33190000},"#633":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":7,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":117310000},"#634":{"kind":"computed","op":"sum","terms":[{"ref":"#633"},{"ref":"#631","weight":-1}],"rule":"quarter-from-ytd","value":57269000},"capex@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#634"}],"rule":"component-sum","value":57269000},"#635":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":8,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":275380000},"#636":{"kind":"computed","op":"sum","terms":[{"ref":"#635"},{"ref":"#633","weight":-1}],"rule":"quarter-from-ytd","value":158070000},"capex@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#636"}],"rule":"component-sum","value":158070000},"capex@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#635"}],"rule":"component-sum","value":275380000},"#637":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":9,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":46006000},"capex@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#637"}],"rule":"component-sum","value":46006000},"#638":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":10,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":116312000},"#639":{"kind":"computed","op":"sum","terms":[{"ref":"#638"},{"ref":"#637","weight":-1}],"rule":"quarter-from-ytd","value":70306000},"capex@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#639"}],"rule":"component-sum","value":70306000},"#640":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":11,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":169220000},"#641":{"kind":"computed","op":"sum","terms":[{"ref":"#640"},{"ref":"#638","weight":-1}],"rule":"quarter-from-ytd","value":52908000},"capex@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#641"}],"rule":"component-sum","value":52908000},"#642":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":12,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":224852000},"#643":{"kind":"computed","op":"sum","terms":[{"ref":"#642"},{"ref":"#640","weight":-1}],"rule":"quarter-from-ytd","value":55632000},"capex@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#643"}],"rule":"component-sum","value":55632000},"capex@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#642"}],"rule":"component-sum","value":224852000},"#644":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":13,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":49611000},"capex@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#644"}],"rule":"component-sum","value":49611000},"#645":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":14,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":148721000},"#646":{"kind":"computed","op":"sum","terms":[{"ref":"#645"},{"ref":"#644","weight":-1}],"rule":"quarter-from-ytd","value":99110000},"capex@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#646"}],"rule":"component-sum","value":99110000},"#647":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":15,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":214815000},"#648":{"kind":"computed","op":"sum","terms":[{"ref":"#647"},{"ref":"#645","weight":-1}],"rule":"quarter-from-ytd","value":66094000},"capex@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#648"}],"rule":"component-sum","value":66094000},"#649":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":16,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":289262000},"#650":{"kind":"computed","op":"sum","terms":[{"ref":"#649"},{"ref":"#647","weight":-1}],"rule":"quarter-from-ytd","value":74447000},"capex@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#650"}],"rule":"component-sum","value":74447000},"capex@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#649"}],"rule":"component-sum","value":289262000},"#651":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":17,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":108284000},"capex@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#651"}],"rule":"component-sum","value":108284000},"#652":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":18,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":199764000},"#653":{"kind":"computed","op":"sum","terms":[{"ref":"#652"},{"ref":"#651","weight":-1}],"rule":"quarter-from-ytd","value":91480000},"capex@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#653"}],"rule":"component-sum","value":91480000},"#654":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":19,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":287440000},"#655":{"kind":"computed","op":"sum","terms":[{"ref":"#654"},{"ref":"#652","weight":-1}],"rule":"quarter-from-ytd","value":87676000},"capex@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#655"}],"rule":"component-sum","value":87676000},"#656":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":20,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":350148000},"#657":{"kind":"computed","op":"sum","terms":[{"ref":"#656"},{"ref":"#654","weight":-1}],"rule":"quarter-from-ytd","value":62708000},"capex@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#657"}],"rule":"component-sum","value":62708000},"capex@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#656"}],"rule":"component-sum","value":350148000},"#658":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":21,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":133022000},"capex@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#658"}],"rule":"component-sum","value":133022000},"#659":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":22,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":291034000},"#660":{"kind":"computed","op":"sum","terms":[{"ref":"#659"},{"ref":"#658","weight":-1}],"rule":"quarter-from-ytd","value":158012000},"capex@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#660"}],"rule":"component-sum","value":158012000},"#661":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":23,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":366845000},"#662":{"kind":"computed","op":"sum","terms":[{"ref":"#661"},{"ref":"#659","weight":-1}],"rule":"quarter-from-ytd","value":75811000},"capex@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#662"}],"rule":"component-sum","value":75811000},"#663":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":24,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":459566000},"#664":{"kind":"computed","op":"sum","terms":[{"ref":"#663"},{"ref":"#661","weight":-1}],"rule":"quarter-from-ytd","value":92721000},"capex@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#664"}],"rule":"component-sum","value":92721000},"capex@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#663"}],"rule":"component-sum","value":459566000},"#665":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":25,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":128688000},"capex@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#665"}],"rule":"component-sum","value":128688000},"#666":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":26,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":247166000},"#667":{"kind":"computed","op":"sum","terms":[{"ref":"#666"},{"ref":"#665","weight":-1}],"rule":"quarter-from-ytd","value":118478000},"capex@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#667"}],"rule":"component-sum","value":118478000},"#668":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":27,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":348238000},"#669":{"kind":"computed","op":"sum","terms":[{"ref":"#668"},{"ref":"#666","weight":-1}],"rule":"quarter-from-ytd","value":101072000},"capex@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#669"}],"rule":"component-sum","value":101072000},"#670":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":28,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":469088000},"#671":{"kind":"computed","op":"sum","terms":[{"ref":"#670"},{"ref":"#668","weight":-1}],"rule":"quarter-from-ytd","value":120850000},"capex@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#671"}],"rule":"component-sum","value":120850000},"capex@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#670"}],"rule":"component-sum","value":469088000},"#672":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":29,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":122019000},"capex@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#672"}],"rule":"component-sum","value":122019000},"#673":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":30,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":225837000},"#674":{"kind":"computed","op":"sum","terms":[{"ref":"#673"},{"ref":"#672","weight":-1}],"rule":"quarter-from-ytd","value":103818000},"capex@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#674"}],"rule":"component-sum","value":103818000},"#675":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":31,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":306893000},"#676":{"kind":"computed","op":"sum","terms":[{"ref":"#675"},{"ref":"#673","weight":-1}],"rule":"quarter-from-ytd","value":81056000},"capex@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#676"}],"rule":"component-sum","value":81056000},"#677":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":32,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":384100000},"#678":{"kind":"computed","op":"sum","terms":[{"ref":"#677"},{"ref":"#675","weight":-1}],"rule":"quarter-from-ytd","value":77207000},"capex@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#678"}],"rule":"component-sum","value":77207000},"capex@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#677"}],"rule":"component-sum","value":384100000},"#679":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":33,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":142650000},"capex@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#679"}],"rule":"component-sum","value":142650000},"#680":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":34,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":223147000},"#681":{"kind":"computed","op":"sum","terms":[{"ref":"#680"},{"ref":"#679","weight":-1}],"rule":"quarter-from-ytd","value":80497000},"capex@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#681"}],"rule":"component-sum","value":80497000},"#682":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":35,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":268989000},"#683":{"kind":"computed","op":"sum","terms":[{"ref":"#682"},{"ref":"#680","weight":-1}],"rule":"quarter-from-ytd","value":45842000},"capex@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#683"}],"rule":"component-sum","value":45842000},"#684":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":36,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":362200000},"#685":{"kind":"computed","op":"sum","terms":[{"ref":"#684"},{"ref":"#682","weight":-1}],"rule":"quarter-from-ytd","value":93211000},"capex@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#685"}],"rule":"component-sum","value":93211000},"capex@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#684"}],"rule":"component-sum","value":362200000},"#686":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":37,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":100700000},"capex@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#686"}],"rule":"component-sum","value":100700000},"#687":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":38,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":192200000},"#688":{"kind":"computed","op":"sum","terms":[{"ref":"#687"},{"ref":"#686","weight":-1}],"rule":"quarter-from-ytd","value":91500000},"capex@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#688"}],"rule":"component-sum","value":91500000},"#689":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":39,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":318600000},"#690":{"kind":"computed","op":"sum","terms":[{"ref":"#689"},{"ref":"#687","weight":-1}],"rule":"quarter-from-ytd","value":126400000},"capex@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#690"}],"rule":"component-sum","value":126400000},"#691":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":40,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":451300000},"#692":{"kind":"computed","op":"sum","terms":[{"ref":"#691"},{"ref":"#689","weight":-1}],"rule":"quarter-from-ytd","value":132700000},"capex@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#692"}],"rule":"component-sum","value":132700000},"capex@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#691"}],"rule":"component-sum","value":451300000},"#693":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":41,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":160400000},"capex@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#693"}],"rule":"component-sum","value":160400000},"#694":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":42,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":290600000},"#695":{"kind":"computed","op":"sum","terms":[{"ref":"#694"},{"ref":"#693","weight":-1}],"rule":"quarter-from-ytd","value":130200000},"capex@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#695"}],"rule":"component-sum","value":130200000},"#696":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":43,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":450400000},"#697":{"kind":"computed","op":"sum","terms":[{"ref":"#696"},{"ref":"#694","weight":-1}],"rule":"quarter-from-ytd","value":159800000},"capex@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#697"}],"rule":"component-sum","value":159800000},"#698":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":44,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":612600000},"#699":{"kind":"computed","op":"sum","terms":[{"ref":"#698"},{"ref":"#696","weight":-1}],"rule":"quarter-from-ytd","value":162200000},"capex@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#699"}],"rule":"component-sum","value":162200000},"capex@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#698"}],"rule":"component-sum","value":612600000},"#700":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":45,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":193600000},"capex@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#700"}],"rule":"component-sum","value":193600000},"#701":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":46,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":354600000},"#702":{"kind":"computed","op":"sum","terms":[{"ref":"#701"},{"ref":"#700","weight":-1}],"rule":"quarter-from-ytd","value":161000000},"capex@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#702"}],"rule":"component-sum","value":161000000},"#703":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":47,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":666300000},"#704":{"kind":"computed","op":"sum","terms":[{"ref":"#703"},{"ref":"#701","weight":-1}],"rule":"quarter-from-ytd","value":311700000},"capex@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#704"}],"rule":"component-sum","value":311700000},"#705":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":48,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":872600000},"#706":{"kind":"computed","op":"sum","terms":[{"ref":"#705"},{"ref":"#703","weight":-1}],"rule":"quarter-from-ytd","value":206300000},"capex@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#706"}],"rule":"component-sum","value":206300000},"capex@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#705"}],"rule":"component-sum","value":872600000},"#707":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":49,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":152800000},"capex@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#707"}],"rule":"component-sum","value":152800000},"#708":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":50,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":344200000},"#709":{"kind":"computed","op":"sum","terms":[{"ref":"#708"},{"ref":"#707","weight":-1}],"rule":"quarter-from-ytd","value":191400000},"capex@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#709"}],"rule":"component-sum","value":191400000},"#710":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":51,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":441000000},"#711":{"kind":"computed","op":"sum","terms":[{"ref":"#710"},{"ref":"#708","weight":-1}],"rule":"quarter-from-ytd","value":96800000},"capex@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#711"}],"rule":"component-sum","value":96800000},"#712":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":48,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":603500000},"#713":{"kind":"computed","op":"sum","terms":[{"ref":"#712"},{"ref":"#710","weight":-1}],"rule":"quarter-from-ytd","value":162500000},"capex@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#713"}],"rule":"component-sum","value":162500000},"capex@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#712"}],"rule":"component-sum","value":603500000},"#714":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":52,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":168000000},"capex@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#714"}],"rule":"component-sum","value":168000000},"#715":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":50,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":270900000},"#716":{"kind":"computed","op":"sum","terms":[{"ref":"#715"},{"ref":"#714","weight":-1}],"rule":"quarter-from-ytd","value":102900000},"capex@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#716"}],"rule":"component-sum","value":102900000},"#717":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":51,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":492900000},"#718":{"kind":"computed","op":"sum","terms":[{"ref":"#717"},{"ref":"#715","weight":-1}],"rule":"quarter-from-ytd","value":222000000},"capex@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#718"}],"rule":"component-sum","value":222000000},"#719":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":48,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":677700000},"#720":{"kind":"computed","op":"sum","terms":[{"ref":"#719"},{"ref":"#717","weight":-1}],"rule":"quarter-from-ytd","value":184800000},"capex@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#720"}],"rule":"component-sum","value":184800000},"capex@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#719"}],"rule":"component-sum","value":677700000},"#721":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":52,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":176500000},"capex@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#721"}],"rule":"component-sum","value":176500000},"depreciationAndAmortization@2009Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":56,"unit":"USD","start":"2009-01-01","end":"2009-03-31","value":99315000},"depreciationAndAmortization@2009Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":57,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":99600000},"depreciationAndAmortization@2009Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":58,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":99243000},"#722":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":54,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":394612000},"#723":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":58,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":298158000},"depreciationAndAmortization@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#722"},{"ref":"#723","weight":-1}],"rule":"quarter-from-ytd","value":96454000},"depreciationAndAmortization@FY2009":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":54,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":394612000},"depreciationAndAmortization@2010Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":61,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":94197000},"depreciationAndAmortization@2010Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":62,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":97280000},"depreciationAndAmortization@2010Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":63,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":97697000},"#724":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":55,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":382093000},"#725":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":63,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":289174000},"depreciationAndAmortization@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#724"},{"ref":"#725","weight":-1}],"rule":"quarter-from-ytd","value":92919000},"depreciationAndAmortization@FY2010":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":55,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":382093000},"depreciationAndAmortization@2011Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":64,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":90586000},"depreciationAndAmortization@2011Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":65,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":92137000},"depreciationAndAmortization@2011Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":66,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":90948000},"#726":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":361719000},"#727":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":66,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":273671000},"depreciationAndAmortization@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#726"},{"ref":"#727","weight":-1}],"rule":"quarter-from-ytd","value":88048000},"depreciationAndAmortization@FY2011":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":361719000},"depreciationAndAmortization@2012Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":85167000},"depreciationAndAmortization@2012Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":84116000},"depreciationAndAmortization@2012Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":3,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":84108000},"#728":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":331959000},"#729":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":3,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":253391000},"depreciationAndAmortization@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#728"},{"ref":"#729","weight":-1}],"rule":"quarter-from-ytd","value":78568000},"depreciationAndAmortization@FY2012":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":331959000},"depreciationAndAmortization@2013Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":5,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":75597000},"depreciationAndAmortization@2013Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":6,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":76961000},"depreciationAndAmortization@2013Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":7,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":78320000},"#730":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":8,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":307108000},"#731":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":7,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":230877000},"depreciationAndAmortization@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#730"},{"ref":"#731","weight":-1}],"rule":"quarter-from-ytd","value":76231000},"depreciationAndAmortization@FY2013":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":8,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":307108000},"depreciationAndAmortization@2014Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":9,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":69378000},"depreciationAndAmortization@2014Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":10,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":68323000},"depreciationAndAmortization@2014Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":11,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":71157000},"#732":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":12,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":279497000},"#733":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":11,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":208858000},"depreciationAndAmortization@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#732"},{"ref":"#733","weight":-1}],"rule":"quarter-from-ytd","value":70639000},"depreciationAndAmortization@FY2014":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":12,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":279497000},"depreciationAndAmortization@2015Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":13,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":66723000},"depreciationAndAmortization@2015Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":14,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":68384000},"depreciationAndAmortization@2015Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":15,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":69662000},"#734":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":16,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":274823000},"#735":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":15,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":204770000},"depreciationAndAmortization@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#734"},{"ref":"#735","weight":-1}],"rule":"quarter-from-ytd","value":70053000},"depreciationAndAmortization@FY2015":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":16,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":274823000},"depreciationAndAmortization@2016Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":17,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":69406000},"depreciationAndAmortization@2016Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":18,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":71908000},"depreciationAndAmortization@2016Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":19,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":72049000},"#736":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":20,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":284940000},"#737":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":19,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":213362000},"depreciationAndAmortization@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#736"},{"ref":"#737","weight":-1}],"rule":"quarter-from-ytd","value":71578000},"depreciationAndAmortization@FY2016":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":20,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":284940000},"depreciationAndAmortization@2017Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":21,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":71563000},"depreciationAndAmortization@2017Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":22,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":76775000},"depreciationAndAmortization@2017Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":23,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":79636000},"#738":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":24,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":305965000},"#739":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":23,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":227974000},"depreciationAndAmortization@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#738"},{"ref":"#739","weight":-1}],"rule":"quarter-from-ytd","value":77991000},"depreciationAndAmortization@FY2017":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":24,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":305965000},"depreciationAndAmortization@2018Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":25,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":81439000},"depreciationAndAmortization@2018Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":26,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":85633000},"depreciationAndAmortization@2018Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":27,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":89390000},"#740":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":28,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":346246000},"#741":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":27,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":256463000},"depreciationAndAmortization@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#740"},{"ref":"#741","weight":-1}],"rule":"quarter-from-ytd","value":89783000},"depreciationAndAmortization@FY2018":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":28,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":346246000},"depreciationAndAmortization@2019Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":29,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":89181000},"depreciationAndAmortization@2019Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":30,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":93497000},"depreciationAndAmortization@2019Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":31,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":96247000},"#742":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":32,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":374600000},"#743":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":31,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":278925000},"depreciationAndAmortization@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#742"},{"ref":"#743","weight":-1}],"rule":"quarter-from-ytd","value":95675000},"depreciationAndAmortization@FY2019":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":32,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":374600000},"depreciationAndAmortization@2020Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":33,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":95480000},"depreciationAndAmortization@2020Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":34,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":99470000},"depreciationAndAmortization@2020Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":35,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":100962000},"#744":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":36,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":396800000},"#745":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":35,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":295912000},"depreciationAndAmortization@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#744"},{"ref":"#745","weight":-1}],"rule":"quarter-from-ytd","value":100888000},"depreciationAndAmortization@FY2020":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":36,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":396800000},"depreciationAndAmortization@2021Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":37,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":100400000},"depreciationAndAmortization@2021Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":38,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":103100000},"depreciationAndAmortization@2021Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":39,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":117500000},"#746":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":40,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":463000000},"#747":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":39,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":321000000},"depreciationAndAmortization@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#746"},{"ref":"#747","weight":-1}],"rule":"quarter-from-ytd","value":142000000},"depreciationAndAmortization@FY2021":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":40,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":463000000},"depreciationAndAmortization@2022Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":41,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":141000000},"depreciationAndAmortization@2022Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":42,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":143000000},"depreciationAndAmortization@2022Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":43,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":151000000},"#748":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":44,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":587500000},"#749":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":43,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":435000000},"depreciationAndAmortization@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#748"},{"ref":"#749","weight":-1}],"rule":"quarter-from-ytd","value":152500000},"depreciationAndAmortization@FY2022":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":44,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":587500000},"depreciationAndAmortization@2023Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":45,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":148400000},"depreciationAndAmortization@2023Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":46,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":154900000},"depreciationAndAmortization@2023Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":47,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":161100000},"#750":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":48,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":617000000},"#751":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":47,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":464400000},"depreciationAndAmortization@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#750"},{"ref":"#751","weight":-1}],"rule":"quarter-from-ytd","value":152600000},"depreciationAndAmortization@FY2023":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":48,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":617000000},"depreciationAndAmortization@2024Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":49,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":150900000},"depreciationAndAmortization@2024Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":50,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":156800000},"depreciationAndAmortization@2024Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":51,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":160700000},"#752":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":48,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":632200000},"#753":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":51,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":468400000},"depreciationAndAmortization@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#752"},{"ref":"#753","weight":-1}],"rule":"quarter-from-ytd","value":163800000},"depreciationAndAmortization@FY2024":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":48,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":632200000},"depreciationAndAmortization@2025Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":52,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":186400000},"depreciationAndAmortization@2025Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":50,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":185500000},"depreciationAndAmortization@2025Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":51,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":191400000},"#754":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":48,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":748500000},"#755":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":51,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":563200000},"depreciationAndAmortization@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#754"},{"ref":"#755","weight":-1}],"rule":"quarter-from-ytd","value":185300000},"depreciationAndAmortization@FY2025":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":48,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":748500000},"depreciationAndAmortization@2026Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":52,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":170300000},"dilutedShares@2009Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":56,"unit":"shares","start":"2009-01-01","end":"2009-03-31","value":110598000},"dilutedShares@2009Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":57,"unit":"shares","start":"2009-04-01","end":"2009-06-30","value":113829000},"dilutedShares@2009Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":58,"unit":"shares","start":"2009-07-01","end":"2009-09-30","value":125859000},"#756":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":54,"unit":"shares","start":"2009-01-01","end":"2009-12-31","value":119430000},"#757":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":58,"unit":"shares","start":"2009-01-01","end":"2009-09-30","value":117047000},"dilutedShares@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#756","weight":4},{"ref":"#757","weight":-3}],"rule":"unaverage-quarter","value":126579000},"dilutedShares@FY2009":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":54,"unit":"shares","start":"2009-01-01","end":"2009-12-31","value":119430000},"dilutedShares@2010Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":61,"unit":"shares","start":"2010-01-01","end":"2010-03-31","value":126692000},"dilutedShares@2010Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":62,"unit":"shares","start":"2010-04-01","end":"2010-06-30","value":128168000},"dilutedShares@2010Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":63,"unit":"shares","start":"2010-07-01","end":"2010-09-30","value":128910000},"#758":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":55,"unit":"shares","start":"2010-01-01","end":"2010-12-31","value":128050000},"#759":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":63,"unit":"shares","start":"2010-01-01","end":"2010-09-30","value":127840000},"dilutedShares@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#758","weight":4},{"ref":"#759","weight":-3}],"rule":"unaverage-quarter","value":128680000},"dilutedShares@FY2010":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":55,"unit":"shares","start":"2010-01-01","end":"2010-12-31","value":128050000},"dilutedShares@2011Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":64,"unit":"shares","start":"2011-01-01","end":"2011-03-31","value":129078000},"dilutedShares@2011Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":65,"unit":"shares","start":"2011-04-01","end":"2011-06-30","value":129446000},"dilutedShares@2011Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":66,"unit":"shares","start":"2011-07-01","end":"2011-09-30","value":129768000},"#760":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2011-01-01","end":"2011-12-31","value":129381000},"#761":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":66,"unit":"shares","start":"2011-01-01","end":"2011-09-30","value":129341000},"dilutedShares@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#760","weight":4},{"ref":"#761","weight":-3}],"rule":"unaverage-quarter","value":129501000},"dilutedShares@FY2011":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2011-01-01","end":"2011-12-31","value":129381000},"dilutedShares@2012Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2012-01-01","end":"2012-03-31","value":129593000},"dilutedShares@2012Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2012-04-01","end":"2012-06-30","value":129676000},"dilutedShares@2012Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":3,"unit":"shares","start":"2012-07-01","end":"2012-09-30","value":130215000},"#762":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2012-01-01","end":"2012-12-31","value":129745000},"#763":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":3,"unit":"shares","start":"2012-01-01","end":"2012-09-30","value":129674000},"dilutedShares@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#762","weight":4},{"ref":"#763","weight":-3}],"rule":"unaverage-quarter","value":129958000},"dilutedShares@FY2012":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2012-01-01","end":"2012-12-31","value":129745000},"dilutedShares@2013Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":5,"unit":"shares","start":"2013-01-01","end":"2013-03-31","value":130186000},"dilutedShares@2013Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":6,"unit":"shares","start":"2013-04-01","end":"2013-06-30","value":131332000},"dilutedShares@2013Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":7,"unit":"shares","start":"2013-07-01","end":"2013-09-30","value":131320000},"#764":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":8,"unit":"shares","start":"2013-01-01","end":"2013-12-31","value":131467000},"#765":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":7,"unit":"shares","start":"2013-01-01","end":"2013-09-30","value":131368000},"dilutedShares@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#764","weight":4},{"ref":"#765","weight":-3}],"rule":"unaverage-quarter","value":131764000},"dilutedShares@FY2013":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":8,"unit":"shares","start":"2013-01-01","end":"2013-12-31","value":131467000},"dilutedShares@2014Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":9,"unit":"shares","start":"2014-01-01","end":"2014-03-31","value":132314000},"dilutedShares@2014Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2014-04-01","end":"2014-06-30","value":132876000},"dilutedShares@2014Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":11,"unit":"shares","start":"2014-07-01","end":"2014-09-30","value":133369000},"#766":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":12,"unit":"shares","start":"2014-01-01","end":"2014-12-31","value":132991000},"#767":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":11,"unit":"shares","start":"2014-01-01","end":"2014-09-30","value":132759000},"dilutedShares@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#766","weight":4},{"ref":"#767","weight":-3}],"rule":"unaverage-quarter","value":133687000},"dilutedShares@FY2014":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":12,"unit":"shares","start":"2014-01-01","end":"2014-12-31","value":132991000},"dilutedShares@2015Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":13,"unit":"shares","start":"2015-01-01","end":"2015-03-31","value":132659000},"dilutedShares@2015Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":14,"unit":"shares","start":"2015-04-01","end":"2015-06-30","value":135234000},"dilutedShares@2015Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":15,"unit":"shares","start":"2015-07-01","end":"2015-09-30","value":135558000},"#768":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2015-01-01","end":"2015-12-31","value":135093000},"#769":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":15,"unit":"shares","start":"2015-01-01","end":"2015-09-30","value":134942000},"dilutedShares@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#768","weight":4},{"ref":"#769","weight":-3}],"rule":"unaverage-quarter","value":135546000},"dilutedShares@FY2015":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2015-01-01","end":"2015-12-31","value":135093000},"dilutedShares@2016Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":17,"unit":"shares","start":"2016-01-01","end":"2016-03-31","value":136100000},"dilutedShares@2016Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2016-04-01","end":"2016-06-30","value":136208000},"dilutedShares@2016Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2016-07-01","end":"2016-09-30","value":135823000},"#770":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":20,"unit":"shares","start":"2016-01-01","end":"2016-12-31","value":135790000},"#771":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2016-01-01","end":"2016-09-30","value":135932000},"dilutedShares@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#770","weight":4},{"ref":"#771","weight":-3}],"rule":"unaverage-quarter","value":135364000},"dilutedShares@FY2016":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":20,"unit":"shares","start":"2016-01-01","end":"2016-12-31","value":135790000},"dilutedShares@2017Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":21,"unit":"shares","start":"2017-01-01","end":"2017-03-31","value":134968000},"dilutedShares@2017Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2017-04-01","end":"2017-06-30","value":134735000},"dilutedShares@2017Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":23,"unit":"shares","start":"2017-07-01","end":"2017-09-30","value":134765000},"#772":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":24,"unit":"shares","start":"2017-01-01","end":"2017-12-31","value":134878000},"#773":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":23,"unit":"shares","start":"2017-01-01","end":"2017-09-30","value":134853000},"dilutedShares@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#772","weight":4},{"ref":"#773","weight":-3}],"rule":"unaverage-quarter","value":134953000},"dilutedShares@FY2017":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":24,"unit":"shares","start":"2017-01-01","end":"2017-12-31","value":134878000},"dilutedShares@2018Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":25,"unit":"shares","start":"2018-01-01","end":"2018-03-31","value":134359000},"dilutedShares@2018Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":26,"unit":"shares","start":"2018-04-01","end":"2018-06-30","value":134051000},"dilutedShares@2018Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":27,"unit":"shares","start":"2018-07-01","end":"2018-09-30","value":133894000},"#774":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":28,"unit":"shares","start":"2018-01-01","end":"2018-12-31","value":133926000},"#775":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":27,"unit":"shares","start":"2018-01-01","end":"2018-09-30","value":134079000},"dilutedShares@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#774","weight":4},{"ref":"#775","weight":-3}],"rule":"unaverage-quarter","value":133467000},"dilutedShares@FY2018":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":28,"unit":"shares","start":"2018-01-01","end":"2018-12-31","value":133926000},"dilutedShares@2019Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":29,"unit":"shares","start":"2019-01-01","end":"2019-03-31","value":133054000},"dilutedShares@2019Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":30,"unit":"shares","start":"2019-04-01","end":"2019-06-30","value":133354000},"dilutedShares@2019Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":31,"unit":"shares","start":"2019-07-01","end":"2019-09-30","value":133375000},"#776":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":32,"unit":"shares","start":"2019-01-01","end":"2019-12-31","value":133400000},"#777":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":31,"unit":"shares","start":"2019-01-01","end":"2019-09-30","value":133273000},"dilutedShares@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#776","weight":4},{"ref":"#777","weight":-3}],"rule":"unaverage-quarter","value":133781000},"dilutedShares@FY2019":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":32,"unit":"shares","start":"2019-01-01","end":"2019-12-31","value":133400000},"dilutedShares@2020Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":33,"unit":"shares","start":"2020-01-01","end":"2020-03-31","value":133259000},"dilutedShares@2020Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":34,"unit":"shares","start":"2020-04-01","end":"2020-06-30","value":133115000},"dilutedShares@2020Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":35,"unit":"shares","start":"2020-07-01","end":"2020-09-30","value":133268000},"#778":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":36,"unit":"shares","start":"2020-01-01","end":"2020-12-31","value":133200000},"#779":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":35,"unit":"shares","start":"2020-01-01","end":"2020-09-30","value":133192000},"dilutedShares@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#778","weight":4},{"ref":"#779","weight":-3}],"rule":"unaverage-quarter","value":133224000},"dilutedShares@FY2020":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":36,"unit":"shares","start":"2020-01-01","end":"2020-12-31","value":133200000},"dilutedShares@2021Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":37,"unit":"shares","start":"2021-01-01","end":"2021-03-31","value":133400000},"dilutedShares@2021Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":38,"unit":"shares","start":"2021-04-01","end":"2021-06-30","value":133500000},"dilutedShares@2021Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":39,"unit":"shares","start":"2021-07-01","end":"2021-09-30","value":133500000},"dilutedShares@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#292","weight":4},{"ref":"#295","weight":-3}],"rule":"unaverage-quarter","value":133500000},"dilutedShares@FY2021":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":40,"unit":"shares","start":"2021-01-01","end":"2021-12-31","value":133500000},"dilutedShares@2022Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":41,"unit":"shares","start":"2022-01-01","end":"2022-03-31","value":133600000},"dilutedShares@2022Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":42,"unit":"shares","start":"2022-04-01","end":"2022-06-30","value":133500000},"dilutedShares@2022Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":43,"unit":"shares","start":"2022-07-01","end":"2022-09-30","value":133600000},"dilutedShares@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#300","weight":4},{"ref":"#303","weight":-3}],"rule":"unaverage-quarter","value":133600000},"dilutedShares@FY2022":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":44,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":133600000},"dilutedShares@2023Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":45,"unit":"shares","start":"2023-01-01","end":"2023-03-31","value":133700000},"dilutedShares@2023Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":46,"unit":"shares","start":"2023-04-01","end":"2023-06-30","value":133800000},"dilutedShares@2023Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":47,"unit":"shares","start":"2023-07-01","end":"2023-09-30","value":133700000},"dilutedShares@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#308","weight":4},{"ref":"#311","weight":-3}],"rule":"unaverage-quarter","value":133700000},"dilutedShares@FY2023":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":48,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":133700000},"dilutedShares@2024Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":49,"unit":"shares","start":"2024-01-01","end":"2024-03-31","value":133100000},"dilutedShares@2024Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":50,"unit":"shares","start":"2024-04-01","end":"2024-06-30","value":133100000},"dilutedShares@2024Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":51,"unit":"shares","start":"2024-07-01","end":"2024-09-30","value":133000000},"dilutedShares@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#316","weight":4},{"ref":"#319","weight":-3}],"rule":"unaverage-quarter","value":133100000},"dilutedShares@FY2024":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":48,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":133100000},"dilutedShares@2025Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":52,"unit":"shares","start":"2025-01-01","end":"2025-03-31","value":133000000},"dilutedShares@2025Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":50,"unit":"shares","start":"2025-04-01","end":"2025-06-30","value":132900000},"dilutedShares@2025Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":51,"unit":"shares","start":"2025-07-01","end":"2025-09-30","value":132900000},"dilutedShares@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#324","weight":4},{"ref":"#327","weight":-3}],"rule":"unaverage-quarter","value":132100000},"dilutedShares@FY2025":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":48,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":132700000},"dilutedShares@2026Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":52,"unit":"shares","start":"2026-01-01","end":"2026-03-31","value":131200000},"sharesOutstanding@2014Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":11,"unit":"shares","end":"2014-09-30","value":131703000},"sharesOutstanding@2014Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":8,"unit":"shares","end":"2014-12-31","value":131907000},"sharesOutstanding@FY2014":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":8,"unit":"shares","end":"2014-12-31","value":131907000},"sharesOutstanding@2015Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":13,"unit":"shares","end":"2015-03-31","value":132660000},"sharesOutstanding@2015Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":14,"unit":"shares","end":"2015-06-30","value":132984000},"sharesOutstanding@2015Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":15,"unit":"shares","end":"2015-09-30","value":133315000},"sharesOutstanding@2015Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":12,"unit":"shares","end":"2015-12-31","value":133172000},"sharesOutstanding@FY2015":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":12,"unit":"shares","end":"2015-12-31","value":133172000},"sharesOutstanding@2016Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":17,"unit":"shares","end":"2016-03-31","value":133348000},"sharesOutstanding@2016Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":18,"unit":"shares","end":"2016-06-30","value":133027000},"sharesOutstanding@2016Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":19,"unit":"shares","end":"2016-09-30","value":132309000},"sharesOutstanding@2016Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":16,"unit":"shares","end":"2016-12-31","value":132339000},"sharesOutstanding@FY2016":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":16,"unit":"shares","end":"2016-12-31","value":132339000},"sharesOutstanding@2017Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":21,"unit":"shares","end":"2017-03-31","value":132222000},"sharesOutstanding@2017Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":22,"unit":"shares","end":"2017-06-30","value":132181000},"sharesOutstanding@2017Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":23,"unit":"shares","end":"2017-09-30","value":132281000},"sharesOutstanding@2017Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":20,"unit":"shares","end":"2017-12-31","value":132324000},"sharesOutstanding@FY2017":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":20,"unit":"shares","end":"2017-12-31","value":132324000},"sharesOutstanding@2018Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":25,"unit":"shares","end":"2018-03-31","value":132290000},"sharesOutstanding@2018Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":26,"unit":"shares","end":"2018-06-30","value":132268000},"sharesOutstanding@2018Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":27,"unit":"shares","end":"2018-09-30","value":132045000},"sharesOutstanding@2018Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":24,"unit":"shares","end":"2018-12-31","value":131762000},"sharesOutstanding@FY2018":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":24,"unit":"shares","end":"2018-12-31","value":131762000},"sharesOutstanding@2019Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":29,"unit":"shares","end":"2019-03-31","value":132069000},"sharesOutstanding@2019Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":30,"unit":"shares","end":"2019-06-30","value":132231000},"sharesOutstanding@2019Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":31,"unit":"shares","end":"2019-09-30","value":132350000},"sharesOutstanding@2019Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":28,"unit":"shares","end":"2019-12-31","value":132371000},"sharesOutstanding@FY2019":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":28,"unit":"shares","end":"2019-12-31","value":132371000},"sharesOutstanding@2020Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":33,"unit":"shares","end":"2020-03-31","value":132433000},"sharesOutstanding@2020Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":34,"unit":"shares","end":"2020-06-30","value":132446000},"sharesOutstanding@2020Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":35,"unit":"shares","end":"2020-09-30","value":132454000},"sharesOutstanding@2020Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":32,"unit":"shares","end":"2020-12-31","value":132500000},"sharesOutstanding@FY2020":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":32,"unit":"shares","end":"2020-12-31","value":132500000},"sharesOutstanding@2021Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":37,"unit":"shares","end":"2021-03-31","value":132700000},"sharesOutstanding@2021Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":38,"unit":"shares","end":"2021-06-30","value":132700000},"sharesOutstanding@2021Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":39,"unit":"shares","end":"2021-09-30","value":132700000},"sharesOutstanding@2021Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":36,"unit":"shares","end":"2021-12-31","value":132700000},"sharesOutstanding@FY2021":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":36,"unit":"shares","end":"2021-12-31","value":132700000},"sharesOutstanding@2022Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":41,"unit":"shares","end":"2022-03-31","value":132900000},"sharesOutstanding@2022Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":42,"unit":"shares","end":"2022-06-30","value":132900000},"sharesOutstanding@2022Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":43,"unit":"shares","end":"2022-09-30","value":132900000},"sharesOutstanding@2022Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":40,"unit":"shares","end":"2022-12-31","value":132900000},"sharesOutstanding@FY2022":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":40,"unit":"shares","end":"2022-12-31","value":132900000},"sharesOutstanding@2023Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":45,"unit":"shares","end":"2023-03-31","value":133100000},"sharesOutstanding@2023Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":46,"unit":"shares","end":"2023-06-30","value":132900000},"sharesOutstanding@2023Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":47,"unit":"shares","end":"2023-09-30","value":132900000},"sharesOutstanding@2023Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":44,"unit":"shares","end":"2023-12-31","value":132100000},"sharesOutstanding@FY2023":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":44,"unit":"shares","end":"2023-12-31","value":132100000},"sharesOutstanding@2024Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":49,"unit":"shares","end":"2024-03-31","value":132300000},"sharesOutstanding@2024Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":50,"unit":"shares","end":"2024-06-30","value":132100000},"sharesOutstanding@2024Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":51,"unit":"shares","end":"2024-09-30","value":132100000},"sharesOutstanding@2024Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":48,"unit":"shares","end":"2024-12-31","value":132100000},"sharesOutstanding@FY2024":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":48,"unit":"shares","end":"2024-12-31","value":132100000},"sharesOutstanding@2025Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":52,"unit":"shares","end":"2025-03-31","value":132100000},"sharesOutstanding@2025Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":50,"unit":"shares","end":"2025-06-30","value":132000000},"sharesOutstanding@2025Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":51,"unit":"shares","end":"2025-09-30","value":132000000},"sharesOutstanding@2025Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":52,"unit":"shares","end":"2025-12-31","value":130600000},"sharesOutstanding@FY2025":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":52,"unit":"shares","end":"2025-12-31","value":130600000},"sharesOutstanding@2026Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":52,"unit":"shares","end":"2026-03-31","value":130300000},"#780":{"kind":"filed","concept":"CommonStockSharesIssued","filing":53,"unit":"shares","end":"2009-12-31","value":125912000},"#781":{"kind":"filed","concept":"TreasuryStockShares","filing":53,"unit":"shares","end":"2009-12-31","value":0},"sharesOutstanding@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#780"},{"ref":"#781","weight":-1}],"rule":"component-sum","value":125912000},"sharesOutstanding@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"#780"},{"ref":"#781","weight":-1}],"rule":"component-sum","value":125912000},"#782":{"kind":"filed","concept":"CommonStockSharesIssued","filing":54,"unit":"shares","end":"2010-12-31","value":128570000},"#783":{"kind":"filed","concept":"TreasuryStockShares","filing":55,"unit":"shares","end":"2010-12-31","value":0},"sharesOutstanding@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#782"},{"ref":"#783","weight":-1}],"rule":"component-sum","value":128570000},"sharesOutstanding@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#782"},{"ref":"#783","weight":-1}],"rule":"component-sum","value":128570000},"#784":{"kind":"filed","concept":"CommonStockSharesIssued","filing":55,"unit":"shares","end":"2011-12-31","value":129245000},"#785":{"kind":"filed","concept":"TreasuryStockShares","filing":0,"unit":"shares","end":"2011-12-31","value":0},"sharesOutstanding@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#784"},{"ref":"#785","weight":-1}],"rule":"component-sum","value":129245000},"sharesOutstanding@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#784"},{"ref":"#785","weight":-1}],"rule":"component-sum","value":129245000},"#786":{"kind":"filed","concept":"CommonStockSharesIssued","filing":2,"unit":"shares","end":"2012-06-30","value":129393000},"#787":{"kind":"filed","concept":"TreasuryStockShares","filing":2,"unit":"shares","end":"2012-06-30","value":0},"sharesOutstanding@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#786"},{"ref":"#787","weight":-1}],"rule":"component-sum","value":129393000},"#788":{"kind":"filed","concept":"CommonStockSharesIssued","filing":3,"unit":"shares","end":"2012-09-30","value":129596000},"#789":{"kind":"filed","concept":"TreasuryStockShares","filing":3,"unit":"shares","end":"2012-09-30","value":0},"sharesOutstanding@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#788"},{"ref":"#789","weight":-1}],"rule":"component-sum","value":129596000},"#790":{"kind":"filed","concept":"CommonStockSharesIssued","filing":0,"unit":"shares","end":"2012-12-31","value":129721000},"#791":{"kind":"filed","concept":"TreasuryStockShares","filing":4,"unit":"shares","end":"2012-12-31","value":0},"sharesOutstanding@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#790"},{"ref":"#791","weight":-1}],"rule":"component-sum","value":129721000},"sharesOutstanding@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#790"},{"ref":"#791","weight":-1}],"rule":"component-sum","value":129721000},"#792":{"kind":"filed","concept":"CommonStockSharesIssued","filing":5,"unit":"shares","end":"2013-03-31","value":129952000},"#793":{"kind":"filed","concept":"TreasuryStockShares","filing":5,"unit":"shares","end":"2013-03-31","value":0},"sharesOutstanding@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#792"},{"ref":"#793","weight":-1}],"rule":"component-sum","value":129952000},"#794":{"kind":"filed","concept":"CommonStockSharesIssued","filing":6,"unit":"shares","end":"2013-06-30","value":129963000},"#795":{"kind":"filed","concept":"TreasuryStockShares","filing":2,"unit":"shares","end":"2013-06-30","value":0},"sharesOutstanding@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#794"},{"ref":"#795","weight":-1}],"rule":"component-sum","value":129963000},"#796":{"kind":"filed","concept":"CommonStockSharesIssued","filing":7,"unit":"shares","end":"2013-09-30","value":129989000},"#797":{"kind":"filed","concept":"TreasuryStockShares","filing":7,"unit":"shares","end":"2013-09-30","value":0},"sharesOutstanding@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#796"},{"ref":"#797","weight":-1}],"rule":"component-sum","value":129989000},"#798":{"kind":"filed","concept":"CommonStockSharesIssued","filing":4,"unit":"shares","end":"2013-12-31","value":130200000},"#799":{"kind":"filed","concept":"TreasuryStockShares","filing":8,"unit":"shares","end":"2013-12-31","value":0},"sharesOutstanding@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#798"},{"ref":"#799","weight":-1}],"rule":"component-sum","value":130200000},"sharesOutstanding@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#798"},{"ref":"#799","weight":-1}],"rule":"component-sum","value":130200000},"#800":{"kind":"filed","concept":"CommonStockSharesIssued","filing":9,"unit":"shares","end":"2014-03-31","value":130802000},"#801":{"kind":"filed","concept":"TreasuryStockShares","filing":9,"unit":"shares","end":"2014-03-31","value":0},"sharesOutstanding@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#800"},{"ref":"#801","weight":-1}],"rule":"component-sum","value":130802000},"#802":{"kind":"filed","concept":"CommonStockSharesIssued","filing":10,"unit":"shares","end":"2014-06-30","value":130910000},"#803":{"kind":"filed","concept":"TreasuryStockShares","filing":10,"unit":"shares","end":"2014-06-30","value":0},"sharesOutstanding@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#802"},{"ref":"#803","weight":-1}],"rule":"component-sum","value":130910000},"#804":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":41,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":1271900000},"#805":{"kind":"filed","concept":"GainLossOnDispositionOfAssets1","filing":41,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":2600000},"#806":{"kind":"filed","concept":"AssetImpairmentCharges","filing":41,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":100000},"totalCosts@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#804"},{"ref":"#169"},{"ref":"#805","weight":-1},{"ref":"#806"},{"ref":"#170","weight":-1}],"rule":"component-sum","value":1393700000},"#807":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":43,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":1595400000},"#808":{"kind":"filed","concept":"GainLossOnDispositionOfAssets1","filing":43,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":23800000},"#809":{"kind":"filed","concept":"AssetImpairmentCharges","filing":43,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":67800000},"totalCosts@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#807"},{"ref":"#173"},{"ref":"#808","weight":-1},{"ref":"#809"},{"ref":"#174","weight":-1}],"rule":"component-sum","value":1782900000},"#810":{"kind":"computed","op":"sum","terms":[{"ref":"#20"},{"ref":"#21","weight":-1}],"rule":"quarter-from-ytd","value":1382000000},"#811":{"kind":"filed","concept":"GainLossOnDispositionOfAssets1","filing":44,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":10700000},"#812":{"kind":"filed","concept":"GainLossOnDispositionOfAssets1","filing":43,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":28400000},"#813":{"kind":"computed","op":"sum","terms":[{"ref":"#811"},{"ref":"#812","weight":-1}],"rule":"quarter-from-ytd","value":-17700000},"#814":{"kind":"filed","concept":"AssetImpairmentCharges","filing":44,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":67900000},"#815":{"kind":"filed","concept":"AssetImpairmentCharges","filing":43,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":67800000},"#816":{"kind":"computed","op":"sum","terms":[{"ref":"#814"},{"ref":"#815","weight":-1}],"rule":"quarter-from-ytd","value":100000},"totalCosts@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#810"},{"ref":"#177"},{"ref":"#813","weight":-1},{"ref":"#816"},{"ref":"#180","weight":-1}],"rule":"component-sum","value":1540400000},"totalCosts@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#20"},{"ref":"#175"},{"ref":"#811","weight":-1},{"ref":"#814"},{"ref":"#178","weight":-1}],"rule":"component-sum","value":6363800000},"#817":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":45,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":1347000000},"#818":{"kind":"filed","concept":"GainLossOnDispositionOfAssets1","filing":45,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":1700000},"#819":{"kind":"filed","concept":"AssetImpairmentCharges","filing":41,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":0},"totalCosts@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#817"},{"ref":"#182"},{"ref":"#818","weight":-1},{"ref":"#819"},{"ref":"#183","weight":-1}],"rule":"component-sum","value":1461800000},"#820":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":47,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":1594800000},"#821":{"kind":"filed","concept":"GainLossOnDispositionOfAssets1","filing":47,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":4300000},"#822":{"kind":"filed","concept":"AssetImpairmentCharges","filing":47,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":28300000},"totalCosts@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#820"},{"ref":"#186"},{"ref":"#821","weight":-1},{"ref":"#822"},{"ref":"#187","weight":-1}],"rule":"component-sum","value":1766900000},"#823":{"kind":"computed","op":"sum","terms":[{"ref":"#22"},{"ref":"#23","weight":-1}],"rule":"quarter-from-ytd","value":1362100000},"#824":{"kind":"filed","concept":"GainLossOnDispositionOfAssets1","filing":48,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":76400000},"#825":{"kind":"filed","concept":"GainLossOnDispositionOfAssets1","filing":47,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":22800000},"#826":{"kind":"computed","op":"sum","terms":[{"ref":"#824"},{"ref":"#825","weight":-1}],"rule":"quarter-from-ytd","value":53600000},"#827":{"kind":"filed","concept":"AssetImpairmentCharges","filing":48,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":28300000},"#828":{"kind":"filed","concept":"AssetImpairmentCharges","filing":47,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":28300000},"#829":{"kind":"computed","op":"sum","terms":[{"ref":"#827"},{"ref":"#828","weight":-1}],"rule":"quarter-from-ytd","value":0},"totalCosts@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#823"},{"ref":"#190"},{"ref":"#826","weight":-1},{"ref":"#829"},{"ref":"#193","weight":-1}],"rule":"component-sum","value":1464200000},"totalCosts@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#22"},{"ref":"#188"},{"ref":"#824","weight":-1},{"ref":"#827"},{"ref":"#191","weight":-1}],"rule":"component-sum","value":6354500000},"#830":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":51,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":1438700000},"#831":{"kind":"filed","concept":"GainLossOnDispositionOfAssets1","filing":51,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":200000},"#832":{"kind":"filed","concept":"AssetImpairmentCharges","filing":51,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":86600000},"totalCosts@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#830"},{"ref":"#199"},{"ref":"#831","weight":-1},{"ref":"#832"},{"ref":"#200","weight":-1}],"rule":"component-sum","value":1666800000},"#833":{"kind":"computed","op":"sum","terms":[{"ref":"#24"},{"ref":"#25","weight":-1}],"rule":"quarter-from-ytd","value":1316500000},"#834":{"kind":"filed","concept":"GainLossOnDispositionOfAssets1","filing":48,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":52300000},"#835":{"kind":"filed","concept":"GainLossOnDispositionOfAssets1","filing":51,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":4600000},"#836":{"kind":"computed","op":"sum","terms":[{"ref":"#834"},{"ref":"#835","weight":-1}],"rule":"quarter-from-ytd","value":47700000},"#837":{"kind":"filed","concept":"AssetImpairmentCharges","filing":48,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":86600000},"#838":{"kind":"filed","concept":"AssetImpairmentCharges","filing":51,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":86600000},"#839":{"kind":"computed","op":"sum","terms":[{"ref":"#837"},{"ref":"#838","weight":-1}],"rule":"quarter-from-ytd","value":0},"totalCosts@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#833"},{"ref":"#203"},{"ref":"#836","weight":-1},{"ref":"#839"},{"ref":"#206","weight":-1}],"rule":"component-sum","value":1452700000},"totalCosts@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#24"},{"ref":"#201"},{"ref":"#834","weight":-1},{"ref":"#837"},{"ref":"#204","weight":-1}],"rule":"component-sum","value":6053200000},"#840":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":51,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":1594300000},"#841":{"kind":"filed","concept":"GainLossOnDispositionOfAssets1","filing":51,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":600000},"#842":{"kind":"filed","concept":"AssetImpairmentCharges","filing":51,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":0},"totalCosts@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#840"},{"ref":"#212"},{"ref":"#841","weight":-1},{"ref":"#842"},{"ref":"#213","weight":-1}],"rule":"component-sum","value":1748300000},"#843":{"kind":"computed","op":"sum","terms":[{"ref":"#26"},{"ref":"#27","weight":-1}],"rule":"quarter-from-ytd","value":1425700000},"#844":{"kind":"filed","concept":"GainLossOnDispositionOfAssets1","filing":48,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":52400000},"#845":{"kind":"filed","concept":"GainLossOnDispositionOfAssets1","filing":51,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":9200000},"#846":{"kind":"computed","op":"sum","terms":[{"ref":"#844"},{"ref":"#845","weight":-1}],"rule":"quarter-from-ytd","value":43200000},"#847":{"kind":"filed","concept":"AssetImpairmentCharges","filing":48,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":0},"#848":{"kind":"filed","concept":"AssetImpairmentCharges","filing":51,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":0},"#849":{"kind":"computed","op":"sum","terms":[{"ref":"#847"},{"ref":"#848","weight":-1}],"rule":"quarter-from-ytd","value":0},"totalCosts@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#843"},{"ref":"#216"},{"ref":"#846","weight":-1},{"ref":"#849"},{"ref":"#219","weight":-1}],"rule":"component-sum","value":1533700000},"totalCosts@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#26"},{"ref":"#214"},{"ref":"#844","weight":-1},{"ref":"#847"},{"ref":"#217","weight":-1}],"rule":"component-sum","value":6321500000},"freeCashFlow@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2011"},{"ref":"capex@FY2011","weight":-1}],"value":70131000},"totalCosts@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2011"},{"ref":"operatingIncome@FY2011","weight":-1}],"value":2501106000},"capexOutflow@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2011","weight":-1}],"value":-98912000},"grossMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":11.068959466573084},"operatingMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":2.4738843071883956},"netMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":-2.7598604043594395},"currentRatio@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2011"},{"ref":"currentLiabilities@FY2011"}],"value":2.124538157256685},"netDebt@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2011"},{"ref":"cash@FY2011","weight":-1}],"value":2659600000},"ebit@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2011"},{"ref":"interestExpense@FY2011"}],"value":66890000},"freeCashFlow@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q1"},{"ref":"capex@2012Q1","weight":-1}],"value":10296000},"totalCosts@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q1"},{"ref":"operatingIncome@2012Q1","weight":-1}],"value":582161000},"capexOutflow@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q1","weight":-1}],"value":-18848000},"grossMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":4.097543862268186},"operatingMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":-8.636043009468503},"netMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":-9.713519020978499},"currentRatio@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q1"},{"ref":"currentLiabilities@2012Q1"}],"value":1.9095039836372594},"netDebt@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q1"},{"ref":"cash@2012Q1","weight":-1}],"value":2623286000},"ebit@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q1"},{"ref":"interestExpense@2012Q1"}],"value":-43181000},"freeCashFlow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q2"},{"ref":"capex@2012Q2","weight":-1}],"value":-46941000},"totalCosts@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q2"},{"ref":"operatingIncome@2012Q2","weight":-1}],"value":674474000},"capexOutflow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q2","weight":-1}],"value":-14736000},"grossMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":15.261994767595976},"operatingMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":2.832586121451704},"netMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":-2.633921882743439},"currentRatio@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q2"},{"ref":"currentLiabilities@2012Q2"}],"value":1.5430428554975368},"netDebt@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q2"},{"ref":"cash@2012Q2","weight":-1}],"value":2655238000},"ebit@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q2"},{"ref":"interestExpense@2012Q2"}],"value":18953000},"freeCashFlow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q3"},{"ref":"capex@2012Q3","weight":-1}],"value":80986000},"totalCosts@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q3"},{"ref":"operatingIncome@2012Q3","weight":-1}],"value":672995000},"capexOutflow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q3","weight":-1}],"value":-15834000},"grossMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":17.413882756794504},"operatingMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":7.664835956375769},"netMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":1.9564772981405232},"currentRatio@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q3"},{"ref":"currentLiabilities@2012Q3"}],"value":1.6599588354319037},"netDebt@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"cash@2012Q3","weight":-1}],"value":2569477000},"ebit@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q3"},{"ref":"interestExpense@2012Q3"}],"value":57672000},"freeCashFlow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q4"},{"ref":"capex@2012Q4","weight":-1}],"value":100777000},"totalCosts@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q4"},{"ref":"operatingIncome@2012Q4","weight":-1}],"value":552899000},"capexOutflow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q4","weight":-1}],"value":-43939000},"grossMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":13.018074358472859},"operatingMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":9.127082610846587},"netMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":0.5724560385647675},"currentRatio@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q4"},{"ref":"currentLiabilities@2012Q4"}],"value":2.2569825233552776},"netDebt@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"cash@2012Q4","weight":-1}],"value":2401525000},"ebit@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q4"},{"ref":"interestExpense@2012Q4"}],"value":59204000},"freeCashFlow@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2012"},{"ref":"capex@FY2012","weight":-1}],"value":145118000},"totalCosts@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2012"},{"ref":"operatingIncome@FY2012","weight":-1}],"value":2482529000},"capexOutflow@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2012","weight":-1}],"value":-93357000},"grossMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":13.01073886675158},"operatingMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":3.3023281177574972},"netMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":-2.0485644507285836},"currentRatio@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2012"},{"ref":"currentLiabilities@FY2012"}],"value":2.2569825233552776},"netDebt@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2012"},{"ref":"cash@FY2012","weight":-1}],"value":2401525000},"ebit@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2012"},{"ref":"interestExpense@FY2012"}],"value":92649000},"freeCashFlow@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q1"},{"ref":"capex@2013Q1","weight":-1}],"value":-39718000},"totalCosts@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q1"},{"ref":"operatingIncome@2013Q1","weight":-1}],"value":588220000},"capexOutflow@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q1","weight":-1}],"value":-26851000},"grossMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":3.2806106711362006},"operatingMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":-9.301660094915658},"netMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":-10.189496842958068},"currentRatio@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q1"},{"ref":"currentLiabilities@2013Q1"}],"value":1.9737279532108978},"netDebt@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"cash@2013Q1","weight":-1}],"value":2477943000},"freeCashFlow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q2"},{"ref":"capex@2013Q2","weight":-1}],"value":-65668000},"totalCosts@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q2"},{"ref":"operatingIncome@2013Q2","weight":-1}],"value":651867000},"capexOutflow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q2","weight":-1}],"value":-33190000},"grossMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":17.989584870311738},"operatingMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":11.75878158955942},"netMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":3.8947765972279567},"currentRatio@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q2"},{"ref":"currentLiabilities@2013Q2"}],"value":2.327006475754845},"netDebt@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"cash@2013Q2","weight":-1}],"value":2537602000},"freeCashFlow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q3"},{"ref":"capex@2013Q3","weight":-1}],"value":248088000},"totalCosts@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q3"},{"ref":"operatingIncome@2013Q3","weight":-1}],"value":713801000},"capexOutflow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q3","weight":-1}],"value":-57269000},"grossMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":19.541451974512274},"operatingMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":12.262896279106355},"netMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":5.084147852422907},"currentRatio@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q3"},{"ref":"currentLiabilities@2013Q3"}],"value":3.069796427087661},"netDebt@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"cash@2013Q3","weight":-1}],"value":2277739000},"freeCashFlow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q4"},{"ref":"capex@2013Q4","weight":-1}],"value":-61583000},"totalCosts@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q4"},{"ref":"operatingIncome@2013Q4","weight":-1}],"value":626417000},"capexOutflow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q4","weight":-1}],"value":-158070000},"grossMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":17.25067108075608},"operatingMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":7.9131667073382275},"netMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":1.3352522469812391},"currentRatio@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q4"},{"ref":"currentLiabilities@2013Q4"}],"value":3.1808247112507733},"netDebt@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"cash@2013Q4","weight":-1}],"value":2328675000},"freeCashFlow@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2013"},{"ref":"capex@FY2013","weight":-1}],"value":81119000},"totalCosts@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2013"},{"ref":"operatingIncome@FY2013","weight":-1}],"value":2580305000},"capexOutflow@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2013","weight":-1}],"value":-275380000},"grossMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":15.406886829327801},"operatingMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":6.872031671315898},"netMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":0.879991366830656},"currentRatio@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2013"},{"ref":"currentLiabilities@FY2013"}],"value":3.1808247112507733},"netDebt@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2013"},{"ref":"cash@FY2013","weight":-1}],"value":2328675000},"ebit@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2013"},{"ref":"interestExpense@FY2013"}],"value":198885000},"freeCashFlow@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q1"},{"ref":"capex@2014Q1","weight":-1}],"value":-50978000},"totalCosts@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q1"},{"ref":"operatingIncome@2014Q1","weight":-1}],"value":379751000},"capexOutflow@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q1","weight":-1}],"value":-46006000},"grossMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":5.935030117335748},"operatingMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":33.88966261620417},"netMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":9.39991643744995},"currentRatio@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q1"},{"ref":"currentLiabilities@2014Q1"}],"value":3.0913491439501506},"netDebt@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"cash@2014Q1","weight":-1}],"value":1738180000},"freeCashFlow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q2"},{"ref":"capex@2014Q2","weight":-1}],"value":-42434000},"totalCosts@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q2"},{"ref":"operatingIncome@2014Q2","weight":-1}],"value":687897000},"capexOutflow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q2","weight":-1}],"value":-70306000},"grossMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":22.09309821359729},"operatingMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":13.050232385295704},"netMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":5.810201189923945},"currentRatio@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q2"},{"ref":"currentLiabilities@2014Q2"}],"value":3.153887322734363},"netDebt@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"cash@2014Q2","weight":-1}],"value":1755793000},"freeCashFlow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q3"},{"ref":"capex@2014Q3","weight":-1}],"value":73918000},"totalCosts@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q3"},{"ref":"operatingIncome@2014Q3","weight":-1}],"value":733248000},"capexOutflow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q3","weight":-1}],"value":-52908000},"grossMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":23.929375591675168},"operatingMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":16.063916371616077},"netMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":7.662615516169688},"currentRatio@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q3"},{"ref":"currentLiabilities@2014Q3"}],"value":2.6167395809348375},"netDebt@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"cash@2014Q3","weight":-1}],"value":1892352000},"freeCashFlow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q4"},{"ref":"capex@2014Q4","weight":-1}],"value":55649000},"totalCosts@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q4"},{"ref":"operatingIncome@2014Q4","weight":-1}],"value":655135000},"capexOutflow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q4","weight":-1}],"value":-55632000},"grossMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":22.47071959016035},"operatingMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":13.230255341861946},"netMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":5.03584640019496},"currentRatio@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q4"},{"ref":"currentLiabilities@2014Q4"}],"value":2.0369856465683216},"netDebt@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"cash@2014Q4","weight":-1}],"value":1843506000},"freeCashFlow@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2014"},{"ref":"capex@FY2014","weight":-1}],"value":36155000},"totalCosts@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2014"},{"ref":"operatingIncome@FY2014","weight":-1}],"value":2456031000},"capexOutflow@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2014","weight":-1}],"value":-224852000},"grossMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":19.624209588703913},"operatingMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":17.972866595038557},"netMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":6.844069255943802},"currentRatio@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2014"},{"ref":"currentLiabilities@FY2014"}],"value":2.0369856465683216},"netDebt@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2014"},{"ref":"cash@FY2014","weight":-1}],"value":1843506000},"ebit@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2014"},{"ref":"interestExpense@FY2014"}],"value":542205000},"freeCashFlow@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q1"},{"ref":"capex@2015Q1","weight":-1}],"value":-30457000},"totalCosts@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q1"},{"ref":"operatingIncome@2015Q1","weight":-1}],"value":620534000},"capexOutflow@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q1","weight":-1}],"value":-49611000},"grossMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":12.33420931326658},"operatingMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":1.7042799460789206},"netMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":-6.285195622318004},"currentRatio@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q1"},{"ref":"currentLiabilities@2015Q1"}],"value":1.6985693893103724},"netDebt@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"cash@2015Q1","weight":-1}],"value":1861149000},"freeCashFlow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q2"},{"ref":"capex@2015Q2","weight":-1}],"value":-53627000},"totalCosts@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q2"},{"ref":"operatingIncome@2015Q2","weight":-1}],"value":741367000},"capexOutflow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q2","weight":-1}],"value":-99110000},"grossMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":26.191234249723227},"operatingMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":17.178931187530928},"netMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":5.380369393493554},"currentRatio@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q2"},{"ref":"currentLiabilities@2015Q2"}],"value":2.017606189799463},"netDebt@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"cash@2015Q2","weight":-1}],"value":1971625000},"freeCashFlow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q3"},{"ref":"capex@2015Q3","weight":-1}],"value":150606000},"totalCosts@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q3"},{"ref":"operatingIncome@2015Q3","weight":-1}],"value":826254000},"capexOutflow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q3","weight":-1}],"value":-66094000},"grossMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":28.050189703984746},"operatingMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":20.434682125455},"netMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":11.921980625156483},"currentRatio@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q3"},{"ref":"currentLiabilities@2015Q3"}],"value":2.7754278933306153},"netDebt@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"cash@2015Q3","weight":-1}],"value":1810942000},"freeCashFlow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q4"},{"ref":"capex@2015Q4","weight":-1}],"value":163754000},"totalCosts@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q4"},{"ref":"operatingIncome@2015Q4","weight":-1}],"value":684248000},"capexOutflow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q4","weight":-1}],"value":-74447000},"grossMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":29.6201379937827},"operatingMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":20.184302769790676},"netMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":10.368547215920026},"currentRatio@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q4"},{"ref":"currentLiabilities@2015Q4"}],"value":3.068332206439421},"netDebt@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"cash@2015Q4","weight":-1}],"value":1696404000},"freeCashFlow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2015"},{"ref":"capex@FY2015","weight":-1}],"value":230276000},"totalCosts@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2015"},{"ref":"operatingIncome@FY2015","weight":-1}],"value":2872403000},"capexOutflow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2015","weight":-1}],"value":-289262000},"grossMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":25.05808430354794},"operatingMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":16.065135070295813},"netMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":6.463042135994561},"currentRatio@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2015"},{"ref":"currentLiabilities@FY2015"}],"value":3.068332206439421},"netDebt@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2015"},{"ref":"cash@FY2015","weight":-1}],"value":1696404000},"ebit@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2015"},{"ref":"interestExpense@FY2015"}],"value":548445000},"freeCashFlow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q1"},{"ref":"capex@2016Q1","weight":-1}],"value":-19556000},"totalCosts@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q1"},{"ref":"operatingIncome@2016Q1","weight":-1}],"value":689807000},"capexOutflow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q1","weight":-1}],"value":-108284000},"grossMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":21.82481635768118},"operatingMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":8.601906912159082},"netMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":5.320857315483194},"currentRatio@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q1"},{"ref":"currentLiabilities@2016Q1"}],"value":2.826214286716131},"netDebt@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"cash@2016Q1","weight":-1}],"value":1789670000},"freeCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q2"},{"ref":"capex@2016Q2","weight":-1}],"value":-25206000},"totalCosts@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q2"},{"ref":"operatingIncome@2016Q2","weight":-1}],"value":743039000},"capexOutflow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q2","weight":-1}],"value":-91480000},"grossMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":30.53682752854493},"operatingMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":22.3432707130353},"netMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":13.03362683876362},"currentRatio@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q2"},{"ref":"currentLiabilities@2016Q2"}],"value":3.0762689447453693},"netDebt@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"cash@2016Q2","weight":-1}],"value":1890756000},"freeCashFlow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q3"},{"ref":"capex@2016Q3","weight":-1}],"value":161931000},"totalCosts@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q3"},{"ref":"operatingIncome@2016Q3","weight":-1}],"value":781064000},"capexOutflow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q3","weight":-1}],"value":-87676000},"grossMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":30.17527327553713},"operatingMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":22.52425258396651},"netMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":14.087725911083778},"currentRatio@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q3"},{"ref":"currentLiabilities@2016Q3"}],"value":2.9834391763089063},"netDebt@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"cash@2016Q3","weight":-1}],"value":1848405000},"freeCashFlow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q4"},{"ref":"capex@2016Q4","weight":-1}],"value":177271000},"totalCosts@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q4"},{"ref":"operatingIncome@2016Q4","weight":-1}],"value":699175000},"capexOutflow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q4","weight":-1}],"value":-62708000},"grossMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":27.458549739167488},"operatingMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":19.90884035492466},"netMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":12.898436837752328},"currentRatio@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q4"},{"ref":"currentLiabilities@2016Q4"}],"value":3.054937084278054},"netDebt@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"cash@2016Q4","weight":-1}],"value":1723903000},"freeCashFlow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2016"},{"ref":"capex@FY2016","weight":-1}],"value":294440000},"totalCosts@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2016"},{"ref":"operatingIncome@FY2016","weight":-1}],"value":2926765000},"capexOutflow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2016","weight":-1}],"value":-350148000},"grossMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":27.525094866849614},"operatingMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":18.535032609479256},"netMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":11.676311776181873},"currentRatio@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2016"},{"ref":"currentLiabilities@FY2016"}],"value":3.054937084278054},"netDebt@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2016"},{"ref":"cash@FY2016","weight":-1}],"value":1723903000},"ebit@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2016"},{"ref":"interestExpense@FY2016"}],"value":681333000},"freeCashFlow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q1"},{"ref":"capex@2017Q1","weight":-1}],"value":-38870000},"totalCosts@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q1"},{"ref":"operatingIncome@2017Q1","weight":-1}],"value":716940000},"capexOutflow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q1","weight":-1}],"value":-133022000},"grossMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":20.095944765078848},"operatingMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":8.940111364005853},"netMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":5.705500121931394},"currentRatio@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q1"},{"ref":"currentLiabilities@2017Q1"}],"value":3.208003369373064},"netDebt@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"cash@2017Q1","weight":-1}],"value":2042430000},"freeCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q2"},{"ref":"capex@2017Q2","weight":-1}],"value":-96942000},"totalCosts@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q2"},{"ref":"operatingIncome@2017Q2","weight":-1}],"value":838787000},"capexOutflow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q2","weight":-1}],"value":-158012000},"grossMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":28.13614768865394},"operatingMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":18.624649895271755},"netMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":11.655346573363614},"currentRatio@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q2"},{"ref":"currentLiabilities@2017Q2"}],"value":2.3599357523766114},"netDebt@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"cash@2017Q2","weight":-1}],"value":2205270000},"freeCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q3"},{"ref":"capex@2017Q3","weight":-1}],"value":168502000},"totalCosts@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q3"},{"ref":"operatingIncome@2017Q3","weight":-1}],"value":867237000},"capexOutflow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q3","weight":-1}],"value":-75811000},"grossMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":27.747678619549383},"operatingMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":20.779654978693085},"netMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":9.918471931050547},"currentRatio@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q3"},{"ref":"currentLiabilities@2017Q3"}],"value":4.22280933722344},"netDebt@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"cash@2017Q3","weight":-1}],"value":2113630000},"freeCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q4"},{"ref":"capex@2017Q4","weight":-1}],"value":152422000},"totalCosts@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q4"},{"ref":"operatingIncome@2017Q4","weight":-1}],"value":828288000},"capexOutflow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q4","weight":-1}],"value":-92721000},"grossMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":24.707874249352933},"operatingMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":15.263787864837491},"netMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":33.50888500138109},"currentRatio@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q4"},{"ref":"currentLiabilities@2017Q4"}],"value":2.664654798677722},"netDebt@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"cash@2017Q4","weight":-1}],"value":2713219000},"freeCashFlow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2017"},{"ref":"capex@FY2017","weight":-1}],"value":185112000},"totalCosts@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2017"},{"ref":"operatingIncome@FY2017","weight":-1}],"value":3251252000},"capexOutflow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2017","weight":-1}],"value":-459566000},"grossMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":25.53823667916272},"operatingMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":16.426616380861507},"netMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":15.453451356914744},"currentRatio@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2017"},{"ref":"currentLiabilities@FY2017"}],"value":2.664654798677722},"netDebt@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2017"},{"ref":"cash@FY2017","weight":-1}],"value":2713219000},"ebit@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2017"},{"ref":"interestExpense@FY2017"}],"value":656838000},"freeCashFlow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q1"},{"ref":"capex@2018Q1","weight":-1}],"value":-35720000},"totalCosts@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q1"},{"ref":"operatingIncome@2018Q1","weight":-1}],"value":773279000},"capexOutflow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q1","weight":-1}],"value":-128688000},"grossMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":18.64702729398437},"operatingMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":9.50233711031582},"netMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":6.200188654072564},"currentRatio@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q1"},{"ref":"currentLiabilities@2018Q1"}],"value":1.733562257953359},"netDebt@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"cash@2018Q1","weight":-1}],"value":2937568000},"freeCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q2"},{"ref":"capex@2018Q2","weight":-1}],"value":64314000},"totalCosts@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q2"},{"ref":"operatingIncome@2018Q2","weight":-1}],"value":969308000},"capexOutflow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q2","weight":-1}],"value":-118478000},"grossMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":26.928611483055047},"operatingMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":19.234496325878993},"netMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":13.302659415356901},"currentRatio@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q2"},{"ref":"currentLiabilities@2018Q2"}],"value":1.457511493035196},"netDebt@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"cash@2018Q2","weight":-1}],"value":3081870000},"freeCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q3"},{"ref":"capex@2018Q3","weight":-1}],"value":195799000},"totalCosts@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q3"},{"ref":"operatingIncome@2018Q3","weight":-1}],"value":991013000},"capexOutflow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q3","weight":-1}],"value":-101072000},"grossMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":27.668346238541137},"operatingMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":20.09229178912705},"netMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":14.4453663409926},"currentRatio@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q3"},{"ref":"currentLiabilities@2018Q3"}],"value":1.703195903912864},"netDebt@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"cash@2018Q3","weight":-1}],"value":2940126000},"freeCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q4"},{"ref":"capex@2018Q4","weight":-1}],"value":139296000},"totalCosts@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q4"},{"ref":"operatingIncome@2018Q4","weight":-1}],"value":901556000},"capexOutflow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q4","weight":-1}],"value":-120850000},"grossMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":25.30083718809941},"operatingMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":17.139976489986186},"netMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":11.398680387887655},"currentRatio@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q4"},{"ref":"currentLiabilities@2018Q4"}],"value":1.7909634055265122},"netDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"cash@2018Q4","weight":-1}],"value":2872343000},"freeCashFlow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2018"},{"ref":"capex@FY2018","weight":-1}],"value":363689000},"totalCosts@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2018"},{"ref":"operatingIncome@FY2018","weight":-1}],"value":3635156000},"capexOutflow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2018","weight":-1}],"value":-469088000},"grossMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":25.11927689374243},"operatingMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":17.0598984363895},"netMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":11.76866112128836},"currentRatio@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2018"},{"ref":"currentLiabilities@FY2018"}],"value":1.7909634055265122},"netDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"cash@FY2018","weight":-1}],"value":2872343000},"ebit@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2018"},{"ref":"interestExpense@FY2018"}],"value":761267000},"freeCashFlow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q1"},{"ref":"capex@2019Q1","weight":-1}],"value":-5855000},"totalCosts@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q1"},{"ref":"operatingIncome@2019Q1","weight":-1}],"value":892078000},"capexOutflow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q1","weight":-1}],"value":-122019000},"grossMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":19.234609552729474},"operatingMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":10.479864246355534},"netMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":6.352062345523532},"currentRatio@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q1"},{"ref":"currentLiabilities@2019Q1"}],"value":1.643176922015685},"netDebt@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"cash@2019Q1","weight":-1}],"value":2928275000},"freeCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q2"},{"ref":"capex@2019Q2","weight":-1}],"value":81934000},"totalCosts@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q2"},{"ref":"operatingIncome@2019Q2","weight":-1}],"value":1051608000},"capexOutflow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q2","weight":-1}],"value":-103818000},"grossMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":27.90592928125861},"operatingMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":20.793684029760136},"netMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":14.879918534709367},"currentRatio@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q2"},{"ref":"currentLiabilities@2019Q2"}],"value":1.891256321693581},"netDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"cash@2019Q2","weight":-1}],"value":2892819000},"freeCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q3"},{"ref":"capex@2019Q3","weight":-1}],"value":263157000},"totalCosts@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q3"},{"ref":"operatingIncome@2019Q3","weight":-1}],"value":1115382000},"capexOutflow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q3","weight":-1}],"value":-81056000},"grossMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":28.238994951922734},"operatingMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":21.383209821548142},"netMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":15.204354794827587},"currentRatio@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q3"},{"ref":"currentLiabilities@2019Q3"}],"value":2.473905440850091},"netDebt@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"cash@2019Q3","weight":-1}],"value":2692681000},"freeCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q4"},{"ref":"capex@2019Q4","weight":-1}],"value":260764000},"totalCosts@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q4"},{"ref":"operatingIncome@2019Q4","weight":-1}],"value":992577000},"capexOutflow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q4","weight":-1}],"value":-77207000},"grossMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":24.708553372586312},"operatingMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":16.31957792930417},"netMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":11.894934207420297},"currentRatio@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q4"},{"ref":"currentLiabilities@2019Q4"}],"value":2.5754691791628623},"netDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"cash@2019Q4","weight":-1}],"value":2512751000},"freeCashFlow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2019"},{"ref":"capex@FY2019","weight":-1}],"value":600000000},"totalCosts@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2019"},{"ref":"operatingIncome@FY2019","weight":-1}],"value":4051600000},"capexOutflow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2019","weight":-1}],"value":-384100000},"grossMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":25.47929642328214},"operatingMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":17.802438579050943},"netMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":12.531699498894323},"currentRatio@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2019"},{"ref":"currentLiabilities@FY2019"}],"value":2.5754691791628623},"netDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"cash@FY2019","weight":-1}],"value":2512751000},"ebit@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2019"},{"ref":"interestExpense@FY2019"}],"value":887900000},"freeCashFlow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q1"},{"ref":"capex@2020Q1","weight":-1}],"value":-60175000},"totalCosts@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q1"},{"ref":"operatingIncome@2020Q1","weight":-1}],"value":936941000},"capexOutflow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q1","weight":-1}],"value":-142650000},"grossMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":19.22559333309189},"operatingMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":10.703059923258886},"netMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":5.7430030441023145},"currentRatio@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q1"},{"ref":"currentLiabilities@2020Q1"}],"value":2.684137942633221},"netDebt@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"cash@2020Q1","weight":-1}],"value":2665550000},"freeCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q2"},{"ref":"capex@2020Q2","weight":-1}],"value":262619000},"totalCosts@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q2"},{"ref":"operatingIncome@2020Q2","weight":-1}],"value":1023679000},"capexOutflow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q2","weight":-1}],"value":-80497000},"grossMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":29.98083284501824},"operatingMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":22.599550120031},"netMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":15.871765306315332},"currentRatio@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q2"},{"ref":"currentLiabilities@2020Q2"}],"value":1.9543797394750801},"netDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"cash@2020Q2","weight":-1}],"value":2468907000},"freeCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q3"},{"ref":"capex@2020Q3","weight":-1}],"value":306493000},"totalCosts@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q3"},{"ref":"operatingIncome@2020Q3","weight":-1}],"value":1021786000},"capexOutflow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q3","weight":-1}],"value":-45842000},"grossMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":29.048088007389932},"operatingMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":21.994518623701225},"netMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":15.252273091633647},"currentRatio@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q3"},{"ref":"currentLiabilities@2020Q3"}],"value":2.117345379397753},"netDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"cash@2020Q3","weight":-1}],"value":2202407000},"freeCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q4"},{"ref":"capex@2020Q4","weight":-1}],"value":199263000},"totalCosts@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q4"},{"ref":"operatingIncome@2020Q4","weight":-1}],"value":978689000},"capexOutflow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q4","weight":-1}],"value":-93211000},"grossMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":25.76258234272444},"operatingMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":16.715753893860963},"netMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":9.74522580266339},"currentRatio@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q4"},{"ref":"currentLiabilities@2020Q4"}],"value":2.1731081210039127},"netDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"cash@2020Q4","weight":-1}],"value":2090500000},"freeCashFlow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2020"},{"ref":"capex@FY2020","weight":-1}],"value":708200000},"totalCosts@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2020"},{"ref":"operatingIncome@FY2020","weight":-1}],"value":3961100000},"capexOutflow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2020","weight":-1}],"value":-362200000},"grossMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":26.385686048426948},"operatingMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":18.44218415417559},"netMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":12.0346730357437},"currentRatio@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2020"},{"ref":"currentLiabilities@FY2020"}],"value":2.1731081210039127},"netDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"cash@FY2020","weight":-1}],"value":2090500000},"ebit@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2020"},{"ref":"interestExpense@FY2020"}],"value":879800000},"freeCashFlow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q1"},{"ref":"capex@2021Q1","weight":-1}],"value":68600000},"totalCosts@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q1"},{"ref":"operatingIncome@2021Q1","weight":-1}],"value":818800000},"capexOutflow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q1","weight":-1}],"value":-100700000},"grossMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":21.464008237386505},"operatingMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":23.354862866236076},"netMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":15.033230366002059},"currentRatio@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q1"},{"ref":"currentLiabilities@2021Q1"}],"value":3.5218236437533132},"netDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"cash@2021Q1","weight":-1}],"value":2066000000},"freeCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q2"},{"ref":"capex@2021Q2","weight":-1}],"value":137100000},"totalCosts@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q2"},{"ref":"operatingIncome@2021Q2","weight":-1}],"value":1073500000},"capexOutflow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q2","weight":-1}],"value":-91500000},"grossMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":29.272593681116827},"operatingMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":21.124173401910358},"netMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":14.34974283614989},"currentRatio@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q2"},{"ref":"currentLiabilities@2021Q2"}],"value":3.672229639519359},"netDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"cash@2021Q2","weight":-1}],"value":1927700000},"freeCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q3"},{"ref":"capex@2021Q3","weight":-1}],"value":200500000},"totalCosts@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q3"},{"ref":"operatingIncome@2021Q3","weight":-1}],"value":1254100000},"capexOutflow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q3","weight":-1}],"value":-126400000},"grossMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":25.9874711506759},"operatingMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":17.30300032970656},"netMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":11.665018133860864},"currentRatio@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q3"},{"ref":"currentLiabilities@2021Q3"}],"value":1.960077563590738},"netDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"cash@2021Q3","weight":-1}],"value":3750600000},"freeCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q4"},{"ref":"capex@2021Q4","weight":-1}],"value":154400000},"totalCosts@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q4"},{"ref":"operatingIncome@2021Q4","weight":-1}],"value":1394900000},"capexOutflow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q4","weight":-1}],"value":-132700000},"grossMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":21.895038286745937},"operatingMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":13.160679823196164},"netMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":8.584946772084916},"currentRatio@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q4"},{"ref":"currentLiabilities@2021Q4"}],"value":2.20538151566359},"netDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"cash@2021Q4","weight":-1}],"value":3645000000},"freeCashFlow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2021"},{"ref":"capex@FY2021","weight":-1}],"value":560600000},"totalCosts@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2021"},{"ref":"operatingIncome@FY2021","weight":-1}],"value":4541400000},"capexOutflow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2021","weight":-1}],"value":-451300000},"grossMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":24.73614062893988},"operatingMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":18.20539605921977},"netMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":12.081697345196499},"currentRatio@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2021"},{"ref":"currentLiabilities@FY2021"}],"value":2.20538151566359},"netDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"cash@FY2021","weight":-1}],"value":3645000000},"ebit@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2021"},{"ref":"interestExpense@FY2021"}],"value":1023100000},"freeCashFlow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q1"},{"ref":"capex@2022Q1","weight":-1}],"value":15200000},"capexOutflow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q1","weight":-1}],"value":-160400000},"grossMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":17.446615174920492},"operatingMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":9.541117673784644},"netMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":5.9583306289349},"currentRatio@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q1"},{"ref":"currentLiabilities@2022Q1"}],"value":1.862439789402935},"netDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"cash@2022Q1","weight":-1}],"value":3855300000},"freeCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q2"},{"ref":"capex@2022Q2","weight":-1}],"value":19700000},"totalCosts@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q2"},{"ref":"operatingIncome@2022Q2","weight":-1}],"value":1646700000},"capexOutflow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q2","weight":-1}],"value":-130200000},"grossMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":22.831704446604924},"operatingMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":15.739651025942795},"netMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":9.583994269047741},"currentRatio@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q2"},{"ref":"currentLiabilities@2022Q2"}],"value":1.8454289322840765},"netDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"cash@2022Q2","weight":-1}],"value":5353500000},"freeCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q3"},{"ref":"capex@2022Q3","weight":-1}],"value":263000000},"capexOutflow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q3","weight":-1}],"value":-159800000},"grossMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":23.602930613417612},"operatingMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":14.62433558396782},"netMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":8.48058229181631},"currentRatio@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q3"},{"ref":"currentLiabilities@2022Q3"}],"value":1.7125871559633028},"netDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"cash@2022Q3","weight":-1}],"value":5352300000},"freeCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q4"},{"ref":"capex@2022Q4","weight":-1}],"value":237700000},"capexOutflow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q4","weight":-1}],"value":-162200000},"grossMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":20.203244991050294},"operatingMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":11.057220393787171},"netMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":6.8941624805127315},"currentRatio@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q4"},{"ref":"currentLiabilities@2022Q4"}],"value":1.9882918670290612},"netDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"cash@2022Q4","weight":-1}],"value":5314300000},"freeCashFlow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2022"},{"ref":"capex@FY2022","weight":-1}],"value":535600000},"capexOutflow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2022","weight":-1}],"value":-612600000},"grossMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":21.29401793525809},"operatingMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":13.005796150481189},"netMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":7.868547681539807},"currentRatio@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2022"},{"ref":"currentLiabilities@FY2022"}],"value":1.9882918670290612},"netDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"cash@FY2022","weight":-1}],"value":5314300000},"ebit@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2022"},{"ref":"interestExpense@FY2022"}],"value":957300000},"freeCashFlow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q1"},{"ref":"capex@2023Q1","weight":-1}],"value":27700000},"capexOutflow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q1","weight":-1}],"value":-193600000},"grossMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":18.314129775621588},"operatingMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":11.352334748332323},"netMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":7.31958762886598},"currentRatio@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q1"},{"ref":"currentLiabilities@2023Q1"}],"value":2.368212445501387},"netDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"cash@2023Q1","weight":-1}],"value":3737800000},"freeCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q2"},{"ref":"capex@2023Q2","weight":-1}],"value":125200000},"totalCosts@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"operatingIncome@2023Q2","weight":-1}],"value":1661800000},"capexOutflow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q2","weight":-1}],"value":-161000000},"grossMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":27.606607032987835},"operatingMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":21.34980358748639},"netMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":14.605518481707605},"currentRatio@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q2"},{"ref":"currentLiabilities@2023Q2"}],"value":2.57620068070087},"netDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"cash@2023Q2","weight":-1}],"value":3707700000},"ebit@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q2"},{"ref":"interestExpense@2023Q2"}],"value":451000000},"freeCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q3"},{"ref":"capex@2023Q3","weight":-1}],"value":236000000},"capexOutflow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q3","weight":-1}],"value":-311700000},"grossMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":27.038155366456216},"operatingMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":19.164607923872268},"netMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":12.649830725592459},"currentRatio@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q3"},{"ref":"currentLiabilities@2023Q3"}],"value":3.1256653552418423},"netDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"cash@2023Q3","weight":-1}],"value":3534800000},"ebit@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q3"},{"ref":"interestExpense@2023Q3"}],"value":412500000},"freeCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q4"},{"ref":"capex@2023Q4","weight":-1}],"value":275300000},"capexOutflow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q4","weight":-1}],"value":-206300000},"grossMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":25.74279016518563},"operatingMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":20.176634138363408},"netMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":12.39709971106144},"currentRatio@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q4"},{"ref":"currentLiabilities@2023Q4"}],"value":3.1656218655967905},"netDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"cash@2023Q4","weight":-1}],"value":2946700000},"ebit@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q4"},{"ref":"interestExpense@2023Q4"}],"value":389200000},"freeCashFlow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2023"},{"ref":"capex@FY2023","weight":-1}],"value":664200000},"capexOutflow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2023","weight":-1}],"value":-872600000},"grossMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":25.03887225484779},"operatingMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":18.342564155283412},"netMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":11.991929991390277},"currentRatio@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2023"},{"ref":"currentLiabilities@FY2023"}],"value":3.1656218655967905},"netDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"cash@FY2023","weight":-1}],"value":2946700000},"ebit@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2023"},{"ref":"interestExpense@FY2023"}],"value":1441200000},"freeCashFlow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q1"},{"ref":"capex@2024Q1","weight":-1}],"value":20600000},"totalCosts@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q1"},{"ref":"operatingIncome@2024Q1","weight":-1}],"value":1372800000},"capexOutflow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q1","weight":-1}],"value":-152800000},"grossMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":19.72569062560652},"operatingMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":11.185870479394449},"netMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":6.644238856181666},"currentRatio@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q1"},{"ref":"currentLiabilities@2024Q1"}],"value":2.7400172364263145},"netDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"cash@2024Q1","weight":-1}],"value":3038800000},"ebit@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q1"},{"ref":"interestExpense@2024Q1"}],"value":172600000},"freeCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q2"},{"ref":"capex@2024Q2","weight":-1}],"value":9700000},"totalCosts@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"operatingIncome@2024Q2","weight":-1}],"value":1560800000},"capexOutflow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q2","weight":-1}],"value":-191400000},"grossMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":29.398332009531376},"operatingMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":22.517871326449562},"netMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":15.28991262907069},"currentRatio@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q2"},{"ref":"currentLiabilities@2024Q2"}],"value":2.48054718875502},"netDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"cash@2024Q2","weight":-1}],"value":3316200000},"ebit@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q2"},{"ref":"interestExpense@2024Q2"}],"value":444900000},"freeCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q3"},{"ref":"capex@2024Q3","weight":-1}],"value":498200000},"capexOutflow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q3","weight":-1}],"value":-96800000},"grossMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":28.20500024951345},"operatingMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":16.822196716403013},"netMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":10.35979839313339},"currentRatio@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q3"},{"ref":"currentLiabilities@2024Q3"}],"value":2.858674589846273},"netDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"cash@2024Q3","weight":-1}],"value":2896500000},"ebit@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q3"},{"ref":"interestExpense@2024Q3"}],"value":333300000},"freeCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q4"},{"ref":"capex@2024Q4","weight":-1}],"value":277600000},"capexOutflow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q4","weight":-1}],"value":-162500000},"grossMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":28.97987808167449},"operatingMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":21.63241085396774},"netMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":15.843987700275125},"currentRatio@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q4"},{"ref":"currentLiabilities@2024Q4"}],"value":1.828504559761117},"netDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"cash@2024Q4","weight":-1}],"value":4747700000},"ebit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q4"},{"ref":"interestExpense@2024Q4"}],"value":412500000},"freeCashFlow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2024"},{"ref":"capex@FY2024","weight":-1}],"value":806100000},"capexOutflow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2024","weight":-1}],"value":-603500000},"grossMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":26.957143049732395},"operatingMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":18.39518988365666},"netMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":12.293568087142914},"currentRatio@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2024"},{"ref":"currentLiabilities@FY2024"}],"value":1.828504559761117},"netDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"cash@FY2024","weight":-1}],"value":4747700000},"ebit@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2024"},{"ref":"interestExpense@FY2024"}],"value":1363300000},"freeCashFlow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q1"},{"ref":"capex@2025Q1","weight":-1}],"value":83500000},"totalCosts@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"operatingIncome@2025Q1","weight":-1}],"value":1408200000},"capexOutflow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q1","weight":-1}],"value":-168000000},"grossMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":22.347975039765082},"operatingMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":13.850483298666342},"netMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":7.885721277376728},"currentRatio@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q1"},{"ref":"currentLiabilities@2025Q1"}],"value":2.416739866984565},"netDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"cash@2025Q1","weight":-1}],"value":6327100000},"ebit@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q1"},{"ref":"interestExpense@2025Q1"}],"value":223800000},"freeCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q2"},{"ref":"capex@2025Q2","weight":-1}],"value":238800000},"totalCosts@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"operatingIncome@2025Q2","weight":-1}],"value":1631400000},"capexOutflow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q2","weight":-1}],"value":-102900000},"grossMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":29.73744292237443},"operatingMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":22.40296803652968},"netMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":15.263508371385084},"currentRatio@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q2"},{"ref":"currentLiabilities@2025Q2"}],"value":1.6718831507563903},"netDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"cash@2025Q2","weight":-1}],"value":4562300000},"ebit@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q2"},{"ref":"interestExpense@2025Q2"}],"value":473400000},"freeCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q3"},{"ref":"capex@2025Q3","weight":-1}],"value":454800000},"capexOutflow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q3","weight":-1}],"value":-222000000},"grossMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":30.42548548985381},"operatingMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":23.704996727034693},"netMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":16.360462579096662},"currentRatio@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q3"},{"ref":"currentLiabilities@2025Q3"}],"value":2.2309205350118018},"netDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"cash@2025Q3","weight":-1}],"value":4169500000},"ebit@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q3"},{"ref":"interestExpense@2025Q3"}],"value":543900000},"freeCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q4"},{"ref":"capex@2025Q4","weight":-1}],"value":358200000},"capexOutflow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q4","weight":-1}],"value":-184800000},"grossMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":25.457492418697065},"operatingMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":19.810728850779043},"netMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":13.175781658475374},"currentRatio@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q4"},{"ref":"currentLiabilities@2025Q4"}],"value":2.6858069239619287},"netDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"cash@2025Q4","weight":-1}],"value":4178800000},"ebit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q4"},{"ref":"interestExpense@2025Q4"}],"value":388700000},"freeCashFlow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2025"},{"ref":"capex@FY2025","weight":-1}],"value":1135300000},"capexOutflow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2025","weight":-1}],"value":-677700000},"grossMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":27.384115550742337},"operatingMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":20.395159360793844},"netMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":13.558575008500082},"currentRatio@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2025"},{"ref":"currentLiabilities@FY2025"}],"value":2.6858069239619287},"netDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"cash@FY2025","weight":-1}],"value":4178800000},"ebit@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2025"},{"ref":"interestExpense@FY2025"}],"value":1629800000},"freeCashFlow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q1"},{"ref":"capex@2026Q1","weight":-1}],"value":64600000},"totalCosts@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"operatingIncome@2026Q1","weight":-1}],"value":1490500000},"capexOutflow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q1","weight":-1}],"value":-176500000},"grossMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":24.073124893217155},"operatingMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":15.114755965601686},"netMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":9.425365909220343},"currentRatio@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q1"},{"ref":"currentLiabilities@2026Q1"}],"value":2.5893913566629903},"netDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"cash@2026Q1","weight":-1}],"value":4419800000},"ebit@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q1"},{"ref":"interestExpense@2026Q1"}],"value":266800000},"freeCashFlow@2009Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2009Q2"},{"ref":"capex@2009Q2","weight":-1}],"value":29841000},"totalCosts@2009Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2009Q2"},{"ref":"operatingIncome@2009Q2","weight":-1}],"value":656175000},"capexOutflow@2009Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2009Q2","weight":-1}],"value":-34463000},"grossMargin@2009Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2009Q2"},{"ref":"revenue@2009Q2"}],"scale":100,"value":20.2025603338048},"operatingMargin@2009Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2009Q2"},{"ref":"revenue@2009Q2"}],"scale":100,"value":9.099283932180661},"netMargin@2009Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2009Q2"},{"ref":"revenue@2009Q2"}],"scale":100,"value":3.0770552143839724},"currentRatio@2009Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2009Q2"},{"ref":"currentLiabilities@2009Q2"}],"value":1.238444541816064},"netDebt@2009Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2009Q2"},{"ref":"cash@2009Q2","weight":-1}],"value":2904196000},"ebit@2009Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2009Q2"},{"ref":"interestExpense@2009Q2"}],"value":69266000},"freeCashFlow@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2009Q3"},{"ref":"capex@2009Q3","weight":-1}],"value":151356000},"totalCosts@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2009Q3"},{"ref":"operatingIncome@2009Q3","weight":-1}],"value":695488000},"capexOutflow@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2009Q3","weight":-1}],"value":-34064000},"grossMargin@2009Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2009Q3"},{"ref":"revenue@2009Q3"}],"scale":100,"value":19.85114213458889},"operatingMargin@2009Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2009Q3"},{"ref":"revenue@2009Q3"}],"scale":100,"value":10.627711413121697},"netMargin@2009Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2009Q3"},{"ref":"revenue@2009Q3"}],"scale":100,"value":6.968974237720254},"currentRatio@2009Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2009Q3"},{"ref":"currentLiabilities@2009Q3"}],"value":1.3102216080007931},"netDebt@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2009Q3"},{"ref":"cash@2009Q3","weight":-1}],"value":2806401000},"ebit@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2009Q3"},{"ref":"interestExpense@2009Q3"}],"value":85460000},"freeCashFlow@2009Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2009Q1"},{"ref":"capex@2009Q1","weight":-1}],"value":79460000},"totalCosts@2009Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2009Q1"},{"ref":"operatingIncome@2009Q1","weight":-1}],"value":601620000},"capexOutflow@2009Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2009Q1","weight":-1}],"value":-25638000},"grossMargin@2009Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2009Q1"},{"ref":"revenue@2009Q1"}],"scale":100,"value":12.928165199052463},"operatingMargin@2009Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2009Q1"},{"ref":"revenue@2009Q1"}],"scale":100,"value":-0.2208917630361123},"netMargin@2009Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2009Q1"},{"ref":"revenue@2009Q1"}],"scale":100,"value":-5.460657611103892},"currentRatio@2009Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2009Q1"},{"ref":"currentLiabilities@2009Q1"}],"value":0.6934743644167728},"netDebt@2009Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2009Q1"},{"ref":"cash@2009Q1","weight":-1}],"value":3467454000},"ebit@2009Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2009Q1"},{"ref":"interestExpense@2009Q1"}],"value":-1606000},"freeCashFlow@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2009Q4"},{"ref":"capex@2009Q4","weight":-1}],"value":82649000},"totalCosts@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2009Q4"},{"ref":"operatingIncome@2009Q4","weight":-1}],"value":588755000},"capexOutflow@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2009Q4","weight":-1}],"value":-15564000},"grossMargin@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2009Q4"},{"ref":"revenue@2009Q4"}],"scale":100,"value":11.529539350498606},"operatingMargin@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2009Q4"},{"ref":"revenue@2009Q4"}],"scale":100,"value":0.2355353345364275},"netMargin@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2009Q4"},{"ref":"revenue@2009Q4"}],"scale":100,"value":-2.2621559108354727},"currentRatio@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2009Q4"},{"ref":"currentLiabilities@2009Q4"}],"value":0.8554841571387717},"netDebt@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2009Q4"},{"ref":"cash@2009Q4","weight":-1}],"value":2715748000},"ebit@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2009Q4"},{"ref":"interestExpense@2009Q4"}],"value":4403000},"freeCashFlow@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2009"},{"ref":"capex@FY2009","weight":-1}],"value":343306000},"totalCosts@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2009"},{"ref":"operatingIncome@FY2009","weight":-1}],"value":2542038000},"capexOutflow@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2009","weight":-1}],"value":-109729000},"grossMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":16.575493683306757},"operatingMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":5.51765663503674},"netMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":1.1267092611383056},"currentRatio@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2009"},{"ref":"currentLiabilities@FY2009"}],"value":0.8554841571387717},"netDebt@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2009"},{"ref":"cash@FY2009","weight":-1}],"value":2715748000},"ebit@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2009"},{"ref":"interestExpense@FY2009"}],"value":156041000},"freeCashFlow@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q1"},{"ref":"capex@2010Q1","weight":-1}],"value":-13320000},"totalCosts@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q1"},{"ref":"operatingIncome@2010Q1","weight":-1}],"value":530034000},"capexOutflow@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q1","weight":-1}],"value":-19759000},"grossMargin@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q1"},{"ref":"revenue@2010Q1"}],"scale":100,"value":0.18124168802101917},"operatingMargin@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q1"},{"ref":"revenue@2010Q1"}],"scale":100,"value":-7.454426027441695},"netMargin@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q1"},{"ref":"revenue@2010Q1"}],"scale":100,"value":-7.855225599273412},"currentRatio@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2010Q1"},{"ref":"currentLiabilities@2010Q1"}],"value":0.8311193525893567},"netDebt@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q1"},{"ref":"cash@2010Q1","weight":-1}],"value":2690551000},"ebit@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q1"},{"ref":"interestExpense@2010Q1"}],"value":-35392000},"freeCashFlow@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q2"},{"ref":"capex@2010Q2","weight":-1}],"value":-10182000},"totalCosts@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q2"},{"ref":"operatingIncome@2010Q2","weight":-1}],"value":734942000},"capexOutflow@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q2","weight":-1}],"value":-22399000},"grossMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":16.618171247242415},"operatingMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":0.16436822830067704},"netMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":-3.2591095317271432},"currentRatio@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2010Q2"},{"ref":"currentLiabilities@2010Q2"}],"value":0.7977654453049866},"netDebt@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q2"},{"ref":"cash@2010Q2","weight":-1}],"value":2704307000},"ebit@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q2"},{"ref":"interestExpense@2010Q2"}],"value":-23000},"freeCashFlow@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q3"},{"ref":"capex@2010Q3","weight":-1}],"value":89225000},"totalCosts@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q3"},{"ref":"operatingIncome@2010Q3","weight":-1}],"value":692772000},"capexOutflow@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q3","weight":-1}],"value":-19946000},"grossMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":17.05413318550492},"operatingMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":6.785754651481962},"netMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":1.7822831954618115},"currentRatio@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2010Q3"},{"ref":"currentLiabilities@2010Q3"}],"value":1.3731631449104365},"netDebt@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q3"},{"ref":"cash@2010Q3","weight":-1}],"value":2675274000},"ebit@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q3"},{"ref":"interestExpense@2010Q3"}],"value":52069000},"freeCashFlow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q4"},{"ref":"capex@2010Q4","weight":-1}],"value":50659000},"totalCosts@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q4"},{"ref":"operatingIncome@2010Q4","weight":-1}],"value":615654000},"capexOutflow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q4","weight":-1}],"value":-24220000},"grossMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":8.65683454955462},"operatingMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":-5.01704074426602},"netMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":-8.01665523793928},"currentRatio@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2010Q4"},{"ref":"currentLiabilities@2010Q4"}],"value":1.3286746069360589},"netDebt@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"cash@2010Q4","weight":-1}],"value":2385221000},"ebit@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q4"},{"ref":"interestExpense@2010Q4"}],"value":-27255000},"freeCashFlow@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2010"},{"ref":"capex@FY2010","weight":-1}],"value":116382000},"totalCosts@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2010"},{"ref":"operatingIncome@FY2010","weight":-1}],"value":2573402000},"capexOutflow@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2010","weight":-1}],"value":-86324000},"grossMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":11.752333654569883},"operatingMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":-0.5682213421434997},"netMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":-3.770816870937159},"currentRatio@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2010"},{"ref":"currentLiabilities@FY2010"}],"value":1.3286746069360589},"netDebt@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2010"},{"ref":"cash@FY2010","weight":-1}],"value":2385221000},"ebit@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2010"},{"ref":"interestExpense@FY2010"}],"value":-10603000},"freeCashFlow@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q1"},{"ref":"capex@2011Q1","weight":-1}],"value":19843000},"totalCosts@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q1"},{"ref":"operatingIncome@2011Q1","weight":-1}],"value":548384000},"capexOutflow@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q1","weight":-1}],"value":-24207000},"grossMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":-1.4585385878489328},"operatingMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":-12.558292282430214},"netMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":-11.23419540229885},"currentRatio@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q1"},{"ref":"currentLiabilities@2011Q1"}],"value":1.20778854664403},"netDebt@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q1"},{"ref":"cash@2011Q1","weight":-1}],"value":2369670000},"ebit@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q1"},{"ref":"interestExpense@2011Q1"}],"value":-59802000},"freeCashFlow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q2"},{"ref":"capex@2011Q2","weight":-1}],"value":-64339000},"totalCosts@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q2"},{"ref":"operatingIncome@2011Q2","weight":-1}],"value":678483000},"capexOutflow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q2","weight":-1}],"value":-27305000},"grossMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":14.365265801578698},"operatingMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":3.346007171236419},"netMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":-1.1594496068925926},"currentRatio@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q2"},{"ref":"currentLiabilities@2011Q2"}],"value":2.042788984452833},"netDebt@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q2"},{"ref":"cash@2011Q2","weight":-1}],"value":2684329000},"ebit@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q2"},{"ref":"interestExpense@2011Q2"}],"value":23468000},"freeCashFlow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q3"},{"ref":"capex@2011Q3","weight":-1}],"value":88890000},"totalCosts@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q3"},{"ref":"operatingIncome@2011Q3","weight":-1}],"value":654084000},"capexOutflow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q3","weight":-1}],"value":-25820000},"grossMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":15.219151576334994},"operatingMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":14.021389362104863},"netMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":2.6235882390056156},"currentRatio@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q3"},{"ref":"currentLiabilities@2011Q3"}],"value":2.634550370098168},"netDebt@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q3"},{"ref":"cash@2011Q3","weight":-1}],"value":2669059000},"ebit@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q3"},{"ref":"interestExpense@2011Q3"}],"value":102923000},"freeCashFlow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q4"},{"ref":"capex@2011Q4","weight":-1}],"value":25737000},"totalCosts@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q4"},{"ref":"operatingIncome@2011Q4","weight":-1}],"value":620155000},"capexOutflow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q4","weight":-1}],"value":-21580000},"grossMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":12.097581134574304},"operatingMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":-0.8994072827910262},"netMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":-4.533643982447892},"currentRatio@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q4"},{"ref":"currentLiabilities@2011Q4"}],"value":2.124538157256685},"netDebt@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"cash@2011Q4","weight":-1}],"value":2659600000},"ebit@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q4"},{"ref":"interestExpense@2011Q4"}],"value":301000},"fcfMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":2.734631806749722},"fcfMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":1.9213184992218437},"fcfMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":-6.762507635391335},"fcfMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":11.111309289425556},"fcfMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":16.563422968257697},"fcfMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":5.65253124866105},"fcfMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":-7.380305558549284},"fcfMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":-8.889273932530427},"fcfMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":30.493824732536183},"fcfMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":-9.053048455999742},"fcfMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":2.9277343813442696},"fcfMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":-8.87469099265346},"fcfMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":-5.363632112020204},"fcfMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":8.461512925562541},"fcfMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":7.370464897281819},"fcfMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":1.2075136707380245},"fcfMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":-4.824542645015864},"fcfMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":-5.990886372344977},"fcfMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":14.50282148566146},"fcfMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":19.101465673609127},"fcfMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":6.728925208806897},"fcfMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":-2.5911321694703258},"fcfMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":-2.634337522535469},"fcfMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":16.062352451048465},"fcfMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":20.306561249246826},"fcfMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":8.195582835815287},"fcfMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":-4.936951308730288},"fcfMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":-9.404877745902793},"fcfMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":15.392316721703821},"fcfMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":15.593202999519177},"fcfMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":4.758301167828875},"fcfMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":-4.18034954837713},"fcfMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":5.358825681101795},"fcfMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":15.787733722948854},"fcfMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":12.802388132130321},"fcfMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":8.297966468995536},"fcfMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":-0.5875499618167788},"fcfMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":6.171206659425977},"fcfMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":18.548406423082724},"fcfMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":21.984029028320148},"fcfMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":12.172607575419448},"fcfMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":-5.735092571589776},"fcfMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":19.85664329055063},"fcfMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":23.398376962951087},"fcfMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":16.956835860878773},"fcfMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":14.581617525943008},"fcfMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":6.421417204904989},"fcfMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":10.073475385745775},"fcfMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":13.22123310253874},"fcfMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":9.612152150905809},"fcfMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":10.096898526710133},"fcfMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":0.9865645485818135},"fcfMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":1.0080335670060891},"fcfMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":12.59397596130824},"fcfMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":13.724810901322249},"fcfMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":7.321741032370954},"fcfMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":1.679805942995755},"fcfMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":5.9255052297789765},"fcfMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":10.796962210632262},"fcfMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":15.008450089952571},"fcfMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":8.535190634677907},"fcfMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":1.3327295076664294},"fcfMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":0.48153296266878476},"fcfMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":24.86152003592994},"fcfMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":14.97545449641258},"fcfMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":10.86724995618588},"fcfMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":5.1082833720787955},"fcfMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":11.358447488584474},"fcfMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":19.84726161902684},"fcfMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":18.728432500261423},"fcfMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":14.296508040447797},"fcfMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":3.679025001423771},"fcfMargin@2009Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2009Q2"},{"ref":"revenue@2009Q2"}],"scale":100,"value":4.133909807871066},"fcfMargin@2009Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2009Q3"},{"ref":"revenue@2009Q3"}],"scale":100,"value":19.449698788987806},"fcfMargin@2009Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2009Q1"},{"ref":"revenue@2009Q1"}],"scale":100,"value":13.236847278167033},"fcfMargin@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2009Q4"},{"ref":"revenue@2009Q4"}],"scale":100,"value":14.004863211583594},"fcfMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":12.759980523993772},"fcfMargin@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q1"},{"ref":"revenue@2010Q1"}],"scale":100,"value":-2.700379512796393},"fcfMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":-1.3831382649235484},"fcfMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":12.005452069687461},"fcfMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":8.64131194967266},"fcfMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":4.548193689225913},"fcfMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":4.072865353037767},"fcfMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":-9.165478345971557},"fcfMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":11.684491135087386},"fcfMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":4.187417734658581},"ebitda@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2011"},{"ref":"depreciationAndAmortization@FY2011"}],"value":428609000},"ebitda@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q1"},{"ref":"depreciationAndAmortization@2012Q1"}],"value":41986000},"ebitda@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q2"},{"ref":"depreciationAndAmortization@2012Q2"}],"value":103069000},"ebitda@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q3"},{"ref":"depreciationAndAmortization@2012Q3"}],"value":141780000},"ebitda@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q4"},{"ref":"depreciationAndAmortization@2012Q4"}],"value":137772000},"ebitda@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2012"},{"ref":"depreciationAndAmortization@FY2012"}],"value":424608000},"ebitda@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2013"},{"ref":"depreciationAndAmortization@FY2013"}],"value":505993000},"ebitda@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2014"},{"ref":"depreciationAndAmortization@FY2014"}],"value":821702000},"ebitda@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2015"},{"ref":"depreciationAndAmortization@FY2015"}],"value":823268000},"ebitda@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2016"},{"ref":"depreciationAndAmortization@FY2016"}],"value":966273000},"ebitda@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2017"},{"ref":"depreciationAndAmortization@FY2017"}],"value":962803000},"ebitda@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2018"},{"ref":"depreciationAndAmortization@FY2018"}],"value":1107513000},"ebitda@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2019"},{"ref":"depreciationAndAmortization@FY2019"}],"value":1262500000},"ebitda@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2020"},{"ref":"depreciationAndAmortization@FY2020"}],"value":1276600000},"ebitda@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2021"},{"ref":"depreciationAndAmortization@FY2021"}],"value":1486100000},"ebitda@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2022"},{"ref":"depreciationAndAmortization@FY2022"}],"value":1544800000},"ebitda@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q2"},{"ref":"depreciationAndAmortization@2023Q2"}],"value":605900000},"ebitda@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q3"},{"ref":"depreciationAndAmortization@2023Q3"}],"value":573600000},"ebitda@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q4"},{"ref":"depreciationAndAmortization@2023Q4"}],"value":541800000},"ebitda@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2023"},{"ref":"depreciationAndAmortization@FY2023"}],"value":2058200000},"ebitda@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q1"},{"ref":"depreciationAndAmortization@2024Q1"}],"value":323500000},"ebitda@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q2"},{"ref":"depreciationAndAmortization@2024Q2"}],"value":601700000},"ebitda@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q3"},{"ref":"depreciationAndAmortization@2024Q3"}],"value":494000000},"ebitda@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q4"},{"ref":"depreciationAndAmortization@2024Q4"}],"value":576300000},"ebitda@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2024"},{"ref":"depreciationAndAmortization@FY2024"}],"value":1995500000},"ebitda@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q1"},{"ref":"depreciationAndAmortization@2025Q1"}],"value":410200000},"ebitda@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q2"},{"ref":"depreciationAndAmortization@2025Q2"}],"value":658900000},"ebitda@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q3"},{"ref":"depreciationAndAmortization@2025Q3"}],"value":735300000},"ebitda@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q4"},{"ref":"depreciationAndAmortization@2025Q4"}],"value":574000000},"ebitda@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2025"},{"ref":"depreciationAndAmortization@FY2025"}],"value":2378300000},"ebitda@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2026Q1"},{"ref":"depreciationAndAmortization@2026Q1"}],"value":437100000},"ebitda@2009Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2009Q2"},{"ref":"depreciationAndAmortization@2009Q2"}],"value":168866000},"ebitda@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2009Q3"},{"ref":"depreciationAndAmortization@2009Q3"}],"value":184703000},"ebitda@2009Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2009Q1"},{"ref":"depreciationAndAmortization@2009Q1"}],"value":97709000},"ebitda@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2009Q4"},{"ref":"depreciationAndAmortization@2009Q4"}],"value":100857000},"ebitda@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2009"},{"ref":"depreciationAndAmortization@FY2009"}],"value":550653000},"ebitda@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2010Q1"},{"ref":"depreciationAndAmortization@2010Q1"}],"value":58805000},"ebitda@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2010Q2"},{"ref":"depreciationAndAmortization@2010Q2"}],"value":97257000},"ebitda@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2010Q3"},{"ref":"depreciationAndAmortization@2010Q3"}],"value":149766000},"ebitda@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2010Q4"},{"ref":"depreciationAndAmortization@2010Q4"}],"value":65664000},"ebitda@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2010"},{"ref":"depreciationAndAmortization@FY2010"}],"value":371490000},"ebitda@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q1"},{"ref":"depreciationAndAmortization@2011Q1"}],"value":30784000},"ebitda@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q2"},{"ref":"depreciationAndAmortization@2011Q2"}],"value":115605000},"ebitda@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q3"},{"ref":"depreciationAndAmortization@2011Q3"}],"value":193871000},"ebitda@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q4"},{"ref":"depreciationAndAmortization@2011Q4"}],"value":88349000},"#850":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2011"},{"ref":"equity@FY2011"}],"value":6607056000},"debtToCapital@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2011"},{"ref":"#850"}],"scale":100,"value":42.61260991279626},"#851":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q1"},{"ref":"equity@2012Q1"}],"value":6560065000},"debtToCapital@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q1"},{"ref":"#851"}],"scale":100,"value":42.9028980657966},"#852":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q2"},{"ref":"equity@2012Q2"}],"value":6556475000},"debtToCapital@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q2"},{"ref":"#852"}],"scale":100,"value":42.91237288329476},"#853":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"equity@2012Q3"}],"value":6579800000},"debtToCapital@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"#853"}],"scale":100,"value":42.746025715067326},"#854":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"equity@2012Q4"}],"value":6438065000},"debtToCapital@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"#854"}],"scale":100,"value":41.58086319414296},"#855":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2012"},{"ref":"equity@FY2012"}],"value":6438065000},"debtToCapital@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2012"},{"ref":"#855"}],"scale":100,"value":41.58086319414296},"#856":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"equity@2013Q1"}],"value":6380953000},"debtToCapital@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"#856"}],"scale":100,"value":41.78096908095076},"#857":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"equity@2013Q2"}],"value":6438101000},"debtToCapital@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"#857"}],"scale":100,"value":40.76638437328025},"#858":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"equity@2013Q3"}],"value":6386463000},"debtToCapital@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"#858"}],"scale":100,"value":39.5140784499965},"#859":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"equity@2013Q4"}],"value":6460519000},"debtToCapital@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"#859"}],"scale":100,"value":39.04350408999648},"#860":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2013"},{"ref":"equity@FY2013"}],"value":6460519000},"debtToCapital@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2013"},{"ref":"#860"}],"scale":100,"value":39.04350408999648},"#861":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"equity@2014Q1"}],"value":6038072000},"debtToCapital@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"#861"}],"scale":100,"value":33.23830851967317},"#862":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"equity@2014Q2"}],"value":6069664000},"debtToCapital@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"#862"}],"scale":100,"value":32.67853047549254},"#863":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"equity@2014Q3"}],"value":6185319000},"debtToCapital@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"#863"}],"scale":100,"value":32.07950956126919},"#864":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"equity@2014Q4"}],"value":6161478000},"debtToCapital@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"#864"}],"scale":100,"value":32.21270935317792},"#865":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2014"},{"ref":"equity@FY2014"}],"value":6161478000},"debtToCapital@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2014"},{"ref":"#865"}],"scale":100,"value":32.21270935317792},"#866":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"equity@2015Q1"}],"value":6413973000},"debtToCapital@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"#866"}],"scale":100,"value":35.139000429219145},"#867":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"equity@2015Q2"}],"value":6273318000},"debtToCapital@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"#867"}],"scale":100,"value":32.62007441676},"#868":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"equity@2015Q3"}],"value":6342900000},"debtToCapital@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"#868"}],"scale":100,"value":31.21006164372763},"#869":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"equity@2015Q4"}],"value":6434652000},"debtToCapital@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"#869"}],"scale":100,"value":30.778105793444617},"#870":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2015"},{"ref":"equity@FY2015"}],"value":6434652000},"debtToCapital@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2015"},{"ref":"#870"}],"scale":100,"value":30.778105793444617},"#871":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"equity@2016Q1"}],"value":6402609000},"debtToCapital@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"#871"}],"scale":100,"value":30.949195866872397},"#872":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"equity@2016Q2"}],"value":6461989000},"debtToCapital@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"#872"}],"scale":100,"value":30.681853528379577},"#873":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"equity@2016Q3"}],"value":6487740000},"debtToCapital@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"#873"}],"scale":100,"value":30.577211787155466},"#874":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"equity@2016Q4"}],"value":6555365000},"debtToCapital@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"#874"}],"scale":100,"value":30.24833857458738},"#875":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2016"},{"ref":"equity@FY2016"}],"value":6555365000},"debtToCapital@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2016"},{"ref":"#875"}],"scale":100,"value":30.24833857458738},"#876":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"equity@2017Q1"}],"value":6850148000},"debtToCapital@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"#876"}],"scale":100,"value":34.004914930305155},"#877":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"equity@2017Q2"}],"value":7937173000},"debtToCapital@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"#877"}],"scale":100,"value":42.018348346445265},"#878":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"equity@2017Q3"}],"value":7499927000},"debtToCapital@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"#878"}],"scale":100,"value":37.53093863446937},"#879":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"equity@2017Q4"}],"value":7823758000},"debtToCapital@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"#879"}],"scale":100,"value":36.48968948170432},"#880":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2017"},{"ref":"equity@FY2017"}],"value":7823758000},"debtToCapital@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2017"},{"ref":"#880"}],"scale":100,"value":36.48968948170432},"#881":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"equity@2018Q1"}],"value":7888919000},"debtToCapital@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"#881"}],"scale":100,"value":37.720110955632826},"#882":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"equity@2018Q2"}],"value":8157559000},"debtToCapital@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"#882"}],"scale":100,"value":38.454260643410606},"#883":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"equity@2018Q3"}],"value":8123941000},"debtToCapital@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"#883"}],"scale":100,"value":36.65895653353465},"#884":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"equity@2018Q4"}],"value":8115280000},"debtToCapital@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"#884"}],"scale":100,"value":35.88760954643586},"#885":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"equity@FY2018"}],"value":8115280000},"debtToCapital@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2018"},{"ref":"#885"}],"scale":100,"value":35.88760954643586},"#886":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"equity@2019Q1"}],"value":8176322000},"debtToCapital@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"#886"}],"scale":100,"value":36.19124833880075},"#887":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"equity@2019Q2"}],"value":8290297000},"debtToCapital@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"#887"}],"scale":100,"value":35.20802692593522},"#888":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"equity@2019Q3"}],"value":8325331000},"debtToCapital@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"#888"}],"scale":100,"value":33.42920539735898},"#889":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"equity@2019Q4"}],"value":8406240000},"debtToCapital@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"#889"}],"scale":100,"value":33.12229962504045},"#890":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"equity@FY2019"}],"value":8406240000},"debtToCapital@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2019"},{"ref":"#890"}],"scale":100,"value":33.12229962504045},"#891":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"equity@2020Q1"}],"value":8375917000},"debtToCapital@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"#891"}],"scale":100,"value":33.257146650330945},"#892":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"equity@2020Q2"}],"value":9049823000},"debtToCapital@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"#892"}],"scale":100,"value":36.30647803829976},"#893":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"equity@2020Q3"}],"value":9214859000},"debtToCapital@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"#893"}],"scale":100,"value":35.665298839624135},"#894":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"equity@2020Q4"}],"value":9314900000},"debtToCapital@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"#894"}],"scale":100,"value":35.29399134719643},"#895":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"equity@FY2020"}],"value":9314900000},"debtToCapital@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2020"},{"ref":"#895"}],"scale":100,"value":35.29399134719643},"#896":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"equity@2021Q1"}],"value":8924600000},"debtToCapital@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"#896"}],"scale":100,"value":31.242856822714742},"#897":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"equity@2021Q2"}],"value":9078400000},"debtToCapital@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"#897"}],"scale":100,"value":30.680516390553404},"#898":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"equity@2021Q3"}],"value":10335400000},"debtToCapital@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"#898"}],"scale":100,"value":37.601834471815316},"#899":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"equity@2021Q4"}],"value":10447700000},"debtToCapital@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"#899"}],"scale":100,"value":37.137360375967916},"#900":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"equity@FY2021"}],"value":10447700000},"debtToCapital@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2021"},{"ref":"#900"}],"scale":100,"value":37.137360375967916},"#901":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"equity@2022Q1"}],"value":10576700000},"debtToCapital@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"#901"}],"scale":100,"value":37.61475696578328},"#902":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"equity@2022Q2"}],"value":12218400000},"debtToCapital@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"#902"}],"scale":100,"value":44.802920185949056},"#903":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"equity@2022Q3"}],"value":12353600000},"debtToCapital@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"#903"}],"scale":100,"value":44.316636446056215},"#904":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"equity@2022Q4"}],"value":12427900000},"debtToCapital@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"#904"}],"scale":100,"value":44.05973656048086},"#905":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"equity@FY2022"}],"value":12427900000},"debtToCapital@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2022"},{"ref":"#905"}],"scale":100,"value":44.05973656048086},"#906":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"equity@2023Q1"}],"value":10888100000},"debtToCapital@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"#906"}],"scale":100,"value":35.61135551657314},"#907":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"equity@2023Q2"}],"value":11100100000},"debtToCapital@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"#907"}],"scale":100,"value":34.897883802848625},"#908":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"equity@2023Q3"}],"value":11340000000},"debtToCapital@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"#908"}],"scale":100,"value":34.16931216931217},"#909":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"equity@2023Q4"}],"value":11385700000},"debtToCapital@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"#909"}],"scale":100,"value":34.05851199311417},"#910":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"equity@FY2023"}],"value":11385700000},"debtToCapital@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2023"},{"ref":"#910"}],"scale":100,"value":34.05851199311417},"#911":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"equity@2024Q1"}],"value":10847800000},"debtToCapital@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"#911"}],"scale":100,"value":30.708530761997828},"#912":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"equity@2024Q2"}],"value":11157600000},"debtToCapital@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"#912"}],"scale":100,"value":30.716283071628308},"#913":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"equity@2024Q3"}],"value":11222800000},"debtToCapital@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"#913"}],"scale":100,"value":29.669066543108674},"#914":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"equity@2024Q4"}],"value":13449900000},"debtToCapital@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"#914"}],"scale":100,"value":39.46051643506643},"#915":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"equity@FY2024"}],"value":13449900000},"debtToCapital@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2024"},{"ref":"#915"}],"scale":100,"value":39.46051643506643},"#916":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"equity@2025Q1"}],"value":14666900000},"debtToCapital@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"#916"}],"scale":100,"value":44.37474858354526},"#917":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"equity@2025Q2"}],"value":13339400000},"debtToCapital@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"#917"}],"scale":100,"value":36.806003268512825},"#918":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"equity@2025Q3"}],"value":13117900000},"debtToCapital@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"#918"}],"scale":100,"value":33.24312580519748},"#919":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"equity@2025Q4"}],"value":12911000000},"debtToCapital@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"#919"}],"scale":100,"value":33.78591898381225},"#920":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"equity@FY2025"}],"value":12911000000},"debtToCapital@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2025"},{"ref":"#920"}],"scale":100,"value":33.78591898381225},"#921":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"equity@2026Q1"}],"value":13035700000},"debtToCapital@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"#921"}],"scale":100,"value":34.98086025299754},"#922":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2009Q2"},{"ref":"equity@2009Q2"}],"value":6982142000},"debtToCapital@2009Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2009Q2"},{"ref":"#922"}],"scale":100,"value":42.22066809870094},"#923":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2009Q3"},{"ref":"equity@2009Q3"}],"value":6938476000},"debtToCapital@2009Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2009Q3"},{"ref":"#923"}],"scale":100,"value":41.1177901314352},"#924":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2009Q1"},{"ref":"equity@2009Q1"}],"value":6999246000},"debtToCapital@2009Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2009Q1"},{"ref":"#924"}],"scale":100,"value":50.218266367548736},"#925":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2009Q4"},{"ref":"equity@2009Q4"}],"value":6766068000},"debtToCapital@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2009Q4"},{"ref":"#925"}],"scale":100,"value":40.46682652317417},"#926":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2009"},{"ref":"equity@FY2009"}],"value":6766068000},"debtToCapital@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2009"},{"ref":"#926"}],"scale":100,"value":40.46682652317417},"#927":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q1"},{"ref":"equity@2010Q1"}],"value":6774706000},"debtToCapital@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2010Q1"},{"ref":"#927"}],"scale":100,"value":40.24515602595891},"#928":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q2"},{"ref":"equity@2010Q2"}],"value":6775799000},"debtToCapital@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2010Q2"},{"ref":"#928"}],"scale":100,"value":40.533669903726484},"#929":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q3"},{"ref":"equity@2010Q3"}],"value":6781839000},"debtToCapital@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2010Q3"},{"ref":"#929"}],"scale":100,"value":40.664044074181064},"#930":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"equity@2010Q4"}],"value":6388560000},"debtToCapital@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"#930"}],"scale":100,"value":38.079974203889456},"#931":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2010"},{"ref":"equity@FY2010"}],"value":6388560000},"debtToCapital@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2010"},{"ref":"#931"}],"scale":100,"value":38.079974203889456},"#932":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q1"},{"ref":"equity@2011Q1"}],"value":6329269000},"debtToCapital@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q1"},{"ref":"#932"}],"scale":100,"value":38.43783539615712},"#933":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q2"},{"ref":"equity@2011Q2"}],"value":6663156000},"debtToCapital@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q2"},{"ref":"#933"}],"scale":100,"value":41.88815330152858},"#934":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q3"},{"ref":"equity@2011Q3"}],"value":6688355000},"debtToCapital@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q3"},{"ref":"#934"}],"scale":100,"value":42.18433381601305},"#935":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"equity@2011Q4"}],"value":6607056000},"debtToCapital@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"#935"}],"scale":100,"value":42.61260991279626},"#936":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2010","weight":0.5},{"ref":"totalAssets@FY2011","weight":0.5}],"rule":"average-balance","value":8284400000},"returnOnAssets@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"#936"}],"scale":100,"value":-0.8543527594032158},"#937":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"}],"rule":"trailing-year","value":-68098000},"#938":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q1","weight":0.5},{"ref":"totalAssets@2012Q1","weight":0.5}],"rule":"average-balance","value":8258237500},"returnOnAssets@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#937"},{"ref":"#938"}],"scale":100,"value":-0.8246069454892766},"#939":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"}],"rule":"trailing-year","value":-78242000},"#940":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q2","weight":0.5},{"ref":"totalAssets@2012Q2","weight":0.5}],"rule":"average-balance","value":8283665000},"returnOnAssets@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#939"},{"ref":"#940"}],"scale":100,"value":-0.9445336092176592},"#941":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"}],"rule":"trailing-year","value":-83941000},"#942":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q3","weight":0.5},{"ref":"totalAssets@2012Q3","weight":0.5}],"rule":"average-balance","value":8304721000},"returnOnAssets@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#941"},{"ref":"#942"}],"scale":100,"value":-1.0107624325970734},"#943":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"}],"rule":"trailing-year","value":-52593000},"#944":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q4","weight":0.5},{"ref":"totalAssets@2012Q4","weight":0.5}],"rule":"average-balance","value":8177950000},"returnOnAssets@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#943"},{"ref":"#944"}],"scale":100,"value":-0.6431073802114222},"#945":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2011","weight":0.5},{"ref":"totalAssets@FY2012","weight":0.5}],"rule":"average-balance","value":8177950000},"returnOnAssets@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"#945"}],"scale":100,"value":-0.6431073802114222},"#946":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"}],"rule":"trailing-year","value":-55376000},"#947":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q1","weight":0.5},{"ref":"totalAssets@2013Q1","weight":0.5}],"rule":"average-balance","value":8147257000},"returnOnAssets@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#946"},{"ref":"#947"}],"scale":100,"value":-0.679688881791749},"#948":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"}],"rule":"trailing-year","value":-8321000},"#949":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q2","weight":0.5},{"ref":"totalAssets@2013Q2","weight":0.5}],"rule":"average-balance","value":8150149500},"returnOnAssets@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#948"},{"ref":"#949"}],"scale":100,"value":-0.10209628670001698},"#950":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"}],"rule":"trailing-year","value":18782000},"#951":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q3","weight":0.5},{"ref":"totalAssets@2013Q3","weight":0.5}],"rule":"average-balance","value":8267986000},"returnOnAssets@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#950"},{"ref":"#951"}],"scale":100,"value":0.2271653580448733},"#952":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"}],"rule":"trailing-year","value":24382000},"#953":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q4","weight":0.5},{"ref":"totalAssets@2013Q4","weight":0.5}],"rule":"average-balance","value":8179857000},"returnOnAssets@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#952"},{"ref":"#953"}],"scale":100,"value":0.29807367048103656},"#954":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2012","weight":0.5},{"ref":"totalAssets@FY2013","weight":0.5}],"rule":"average-balance","value":8179857000},"returnOnAssets@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"#954"}],"scale":100,"value":0.29807367048103656},"#955":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"}],"rule":"trailing-year","value":133213000},"#956":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q1","weight":0.5},{"ref":"totalAssets@2014Q1","weight":0.5}],"rule":"average-balance","value":7975355000},"returnOnAssets@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#955"},{"ref":"#956"}],"scale":100,"value":1.6703080928685932},"#957":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"}],"rule":"trailing-year","value":150408000},"#958":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q2","weight":0.5},{"ref":"totalAssets@2014Q2","weight":0.5}],"rule":"average-balance","value":8015531000},"returnOnAssets@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#957"},{"ref":"#958"}],"scale":100,"value":1.876457093110862},"#959":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"}],"rule":"trailing-year","value":175984000},"#960":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q3","weight":0.5},{"ref":"totalAssets@2014Q3","weight":0.5}],"rule":"average-balance","value":8189850500},"returnOnAssets@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#959"},{"ref":"#960"}],"scale":100,"value":2.148806013003534},"#961":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"}],"rule":"trailing-year","value":204923000},"#962":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q4","weight":0.5},{"ref":"totalAssets@2014Q4","weight":0.5}],"rule":"average-balance","value":8137105500},"returnOnAssets@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#961"},{"ref":"#962"}],"scale":100,"value":2.518377081383546},"#963":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2013","weight":0.5},{"ref":"totalAssets@FY2014","weight":0.5}],"rule":"average-balance","value":8137105500},"returnOnAssets@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"#963"}],"scale":100,"value":2.518377081383546},"#964":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"}],"rule":"trailing-year","value":111250000},"#965":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q1","weight":0.5},{"ref":"totalAssets@2015Q1","weight":0.5}],"rule":"average-balance","value":8099380000},"returnOnAssets@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#964"},{"ref":"#965"}],"scale":100,"value":1.3735619269623105},"#966":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"}],"rule":"trailing-year","value":113445000},"#967":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q2","weight":0.5},{"ref":"totalAssets@2015Q2","weight":0.5}],"rule":"average-balance","value":8053360500},"returnOnAssets@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#966"},{"ref":"#967"}],"scale":100,"value":1.4086666056983292},"#968":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"}],"rule":"trailing-year","value":170311000},"#969":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q3","weight":0.5},{"ref":"totalAssets@2015Q3","weight":0.5}],"rule":"average-balance","value":8193255500},"returnOnAssets@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#968"},{"ref":"#969"}],"scale":100,"value":2.0786731232780427},"#970":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"}],"rule":"trailing-year","value":221177000},"#971":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q4","weight":0.5},{"ref":"totalAssets@2015Q4","weight":0.5}],"rule":"average-balance","value":8171364500},"returnOnAssets@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#970"},{"ref":"#971"}],"scale":100,"value":2.7067327617070562},"#972":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2014","weight":0.5},{"ref":"totalAssets@FY2015","weight":0.5}],"rule":"average-balance","value":8171364500},"returnOnAssets@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#972"}],"scale":100,"value":2.7067327617070562},"#973":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"}],"rule":"trailing-year","value":301013000},"#974":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q1","weight":0.5},{"ref":"totalAssets@2016Q1","weight":0.5}],"rule":"average-balance","value":8286775000},"returnOnAssets@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#973"},{"ref":"#974"}],"scale":100,"value":3.6324505009488006},"#975":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"}],"rule":"trailing-year","value":377560000},"#976":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q2","weight":0.5},{"ref":"totalAssets@2016Q2","weight":0.5}],"rule":"average-balance","value":8242998000},"returnOnAssets@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#975"},{"ref":"#976"}],"scale":100,"value":4.580372335405152},"#977":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"}],"rule":"trailing-year","value":395779000},"#978":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q3","weight":0.5},{"ref":"totalAssets@2016Q3","weight":0.5}],"rule":"average-balance","value":8337475500},"returnOnAssets@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#977"},{"ref":"#978"}],"scale":100,"value":4.74698846191512},"#979":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"}],"rule":"trailing-year","value":419491000},"#980":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q4","weight":0.5},{"ref":"totalAssets@2016Q4","weight":0.5}],"rule":"average-balance","value":8386553500},"returnOnAssets@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#979"},{"ref":"#980"}],"scale":100,"value":5.001947462685357},"#981":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2015","weight":0.5},{"ref":"totalAssets@FY2016","weight":0.5}],"rule":"average-balance","value":8386553500},"returnOnAssets@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#981"}],"scale":100,"value":5.001947462685357},"#982":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"}],"rule":"trailing-year","value":424254000},"#983":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q1","weight":0.5},{"ref":"totalAssets@2017Q1","weight":0.5}],"rule":"average-balance","value":8495674500},"returnOnAssets@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#982"},{"ref":"#983"}],"scale":100,"value":4.993764768177029},"#984":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"}],"rule":"trailing-year","value":419684000},"#985":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q2","weight":0.5},{"ref":"totalAssets@2017Q2","weight":0.5}],"rule":"average-balance","value":9080028000},"returnOnAssets@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#984"},{"ref":"#985"}],"scale":100,"value":4.6220562315446605},"#986":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"}],"rule":"trailing-year","value":386239000},"#987":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q3","weight":0.5},{"ref":"totalAssets@2017Q3","weight":0.5}],"rule":"average-balance","value":8898709500},"returnOnAssets@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#986"},{"ref":"#987"}],"scale":100,"value":4.340393401987108},"#988":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"}],"rule":"trailing-year","value":601185000},"#989":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q4","weight":0.5},{"ref":"totalAssets@2017Q4","weight":0.5}],"rule":"average-balance","value":8988183000},"returnOnAssets@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#988"},{"ref":"#989"}],"scale":100,"value":6.68861548546575},"#990":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2016","weight":0.5},{"ref":"totalAssets@FY2017","weight":0.5}],"rule":"average-balance","value":8988183000},"returnOnAssets@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#990"}],"scale":100,"value":6.68861548546575},"#991":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"}],"rule":"trailing-year","value":609243000},"#992":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q1","weight":0.5},{"ref":"totalAssets@2018Q1","weight":0.5}],"rule":"average-balance","value":9098767500},"returnOnAssets@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#991"},{"ref":"#992"}],"scale":100,"value":6.695884909686944},"#993":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"}],"rule":"trailing-year","value":648756000},"#994":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q2","weight":0.5},{"ref":"totalAssets@2018Q2","weight":0.5}],"rule":"average-balance","value":9857363500},"returnOnAssets@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#993"},{"ref":"#994"}],"scale":100,"value":6.5814352894666},"#995":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"}],"rule":"trailing-year","value":719328000},"#996":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q3","weight":0.5},{"ref":"totalAssets@2018Q3","weight":0.5}],"rule":"average-balance","value":9657484500},"returnOnAssets@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#995"},{"ref":"#996"}],"scale":100,"value":7.448399218243633},"#997":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"}],"rule":"trailing-year","value":515805000},"#998":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q4","weight":0.5},{"ref":"totalAssets@2018Q4","weight":0.5}],"rule":"average-balance","value":9668510500},"returnOnAssets@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#997"},{"ref":"#998"}],"scale":100,"value":5.334896207642325},"#999":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2017","weight":0.5},{"ref":"totalAssets@FY2018","weight":0.5}],"rule":"average-balance","value":9668510500},"returnOnAssets@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#999"}],"scale":100,"value":5.334896207642325},"#1000":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"}],"rule":"trailing-year","value":526125000},"#1001":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q1","weight":0.5},{"ref":"totalAssets@2019Q1","weight":0.5}],"rule":"average-balance","value":9875031500},"returnOnAssets@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1000"},{"ref":"#1001"}],"scale":100,"value":5.327831106159003},"#1002":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"}],"rule":"trailing-year","value":564031000},"#1003":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q2","weight":0.5},{"ref":"totalAssets@2019Q2","weight":0.5}],"rule":"average-balance","value":10162774000},"returnOnAssets@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1002"},{"ref":"#1003"}],"scale":100,"value":5.549970903613522},"#1004":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"}],"rule":"trailing-year","value":600593000},"#1005":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q3","weight":0.5},{"ref":"totalAssets@2019Q3","weight":0.5}],"rule":"average-balance","value":10207654000},"returnOnAssets@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1004"},{"ref":"#1005"}],"scale":100,"value":5.88375154565388},"#1006":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"}],"rule":"trailing-year","value":617662000},"#1007":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q4","weight":0.5},{"ref":"totalAssets@2019Q4","weight":0.5}],"rule":"average-balance","value":10240465000},"returnOnAssets@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1006"},{"ref":"#1007"}],"scale":100,"value":6.031581573688304},"#1008":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2018","weight":0.5},{"ref":"totalAssets@FY2019","weight":0.5}],"rule":"average-balance","value":10240465000},"returnOnAssets@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#1008"}],"scale":100,"value":6.031952650587645},"#1009":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"}],"rule":"trailing-year","value":614621000},"#1010":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q1","weight":0.5},{"ref":"totalAssets@2020Q1","weight":0.5}],"rule":"average-balance","value":10463117000},"returnOnAssets@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1009"},{"ref":"#1010"}],"scale":100,"value":5.8741673250906015},"#1011":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"}],"rule":"trailing-year","value":626979000},"#1012":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q2","weight":0.5},{"ref":"totalAssets@2020Q2","weight":0.5}],"rule":"average-balance","value":10939744000},"returnOnAssets@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1011"},{"ref":"#1012"}],"scale":100,"value":5.731203582094791},"#1013":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"}],"rule":"trailing-year","value":611054000},"#1014":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q3","weight":0.5},{"ref":"totalAssets@2020Q3","weight":0.5}],"rule":"average-balance","value":11065103000},"returnOnAssets@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1013"},{"ref":"#1014"}],"scale":100,"value":5.522352570961156},"#1015":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"}],"rule":"trailing-year","value":584480000},"#1016":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q4","weight":0.5},{"ref":"totalAssets@2020Q4","weight":0.5}],"rule":"average-balance","value":11167850000},"returnOnAssets@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1015"},{"ref":"#1016"}],"scale":100,"value":5.233594648925263},"#1017":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2019","weight":0.5},{"ref":"totalAssets@FY2020","weight":0.5}],"rule":"average-balance","value":11167850000},"returnOnAssets@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#1017"}],"scale":100,"value":5.233773734425158},"#1018":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"}],"rule":"trailing-year","value":684822000},"#1019":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q1","weight":0.5},{"ref":"totalAssets@2021Q1","weight":0.5}],"rule":"average-balance","value":10981091000},"returnOnAssets@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1018"},{"ref":"#1019"}],"scale":100,"value":6.236374873862715},"#1020":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"}],"rule":"trailing-year","value":670206000},"#1021":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q2","weight":0.5},{"ref":"totalAssets@2021Q2","weight":0.5}],"rule":"average-balance","value":11484862000},"returnOnAssets@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1020"},{"ref":"#1021"}],"scale":100,"value":5.8355598874413985},"#1022":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"}],"rule":"trailing-year","value":647318000},"#1023":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q3","weight":0.5},{"ref":"totalAssets@2021Q3","weight":0.5}],"rule":"average-balance","value":12639266500},"returnOnAssets@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1022"},{"ref":"#1023"}],"scale":100,"value":5.1214839088961375},"#1024":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"}],"rule":"trailing-year","value":670700000},"#1025":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q4","weight":0.5},{"ref":"totalAssets@2021Q4","weight":0.5}],"rule":"average-balance","value":12684750000},"returnOnAssets@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1024"},{"ref":"#1025"}],"scale":100,"value":5.2874514673131126},"#1026":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2020","weight":0.5},{"ref":"totalAssets@FY2021","weight":0.5}],"rule":"average-balance","value":12684750000},"returnOnAssets@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#1026"}],"scale":100,"value":5.288239815526518},"#1027":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"}],"rule":"trailing-year","value":601900000},"#1028":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q1","weight":0.5},{"ref":"totalAssets@2022Q1","weight":0.5}],"rule":"average-balance","value":12596800000},"returnOnAssets@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1027"},{"ref":"#1028"}],"scale":100,"value":4.7781976374952375},"#1029":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"}],"rule":"trailing-year","value":593900000},"#1030":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q2","weight":0.5},{"ref":"totalAssets@2022Q2","weight":0.5}],"rule":"average-balance","value":12876250000},"returnOnAssets@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1029"},{"ref":"#1030"}],"scale":100,"value":4.6123677312882245},"#1031":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"}],"rule":"trailing-year","value":594100000},"#1032":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q3","weight":0.5},{"ref":"totalAssets@2022Q3","weight":0.5}],"rule":"average-balance","value":14151900000},"returnOnAssets@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1031"},{"ref":"#1032"}],"scale":100,"value":4.198022880319957},"#1033":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"}],"rule":"trailing-year","value":575600000},"#1034":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q4","weight":0.5},{"ref":"totalAssets@2022Q4","weight":0.5}],"rule":"average-balance","value":13958600000},"returnOnAssets@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1033"},{"ref":"#1034"}],"scale":100,"value":4.123622712879515},"#1035":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2021","weight":0.5},{"ref":"totalAssets@FY2022","weight":0.5}],"rule":"average-balance","value":13958600000},"returnOnAssets@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#1035"}],"scale":100,"value":4.123622712879515},"#1036":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"}],"rule":"trailing-year","value":604500000},"#1037":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q1","weight":0.5},{"ref":"totalAssets@2023Q1","weight":0.5}],"rule":"average-balance","value":13968850000},"returnOnAssets@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1036"},{"ref":"#1037"}],"scale":100,"value":4.327485798759382},"#1038":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"}],"rule":"trailing-year","value":725800000},"#1039":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q2","weight":0.5},{"ref":"totalAssets@2023Q2","weight":0.5}],"rule":"average-balance","value":14257550000},"returnOnAssets@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1038"},{"ref":"#1039"}],"scale":100,"value":5.090636189247101},"#1040":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"}],"rule":"trailing-year","value":825200000},"#1041":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q3","weight":0.5},{"ref":"totalAssets@2023Q3","weight":0.5}],"rule":"average-balance","value":14618150000},"returnOnAssets@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1040"},{"ref":"#1041"}],"scale":100,"value":5.645037162705267},"#1042":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"}],"rule":"trailing-year","value":933200000},"#1043":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q4","weight":0.5},{"ref":"totalAssets@2023Q4","weight":0.5}],"rule":"average-balance","value":14390150000},"returnOnAssets@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1042"},{"ref":"#1043"}],"scale":100,"value":6.484991469859591},"#1044":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2022","weight":0.5},{"ref":"totalAssets@FY2023","weight":0.5}],"rule":"average-balance","value":14390150000},"returnOnAssets@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#1044"}],"scale":100,"value":6.484991469859591},"#1045":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"}],"rule":"trailing-year","value":915200000},"#1046":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q1","weight":0.5},{"ref":"totalAssets@2024Q1","weight":0.5}],"rule":"average-balance","value":13993900000},"returnOnAssets@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1045"},{"ref":"#1046"}],"scale":100,"value":6.539992425271011},"#1047":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"}],"rule":"trailing-year","value":914600000},"#1048":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q2","weight":0.5},{"ref":"totalAssets@2024Q2","weight":0.5}],"rule":"average-balance","value":14275000000},"returnOnAssets@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1047"},{"ref":"#1048"}],"scale":100,"value":6.407005253940455},"#1049":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"}],"rule":"trailing-year","value":845700000},"#1050":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q3","weight":0.5},{"ref":"totalAssets@2024Q3","weight":0.5}],"rule":"average-balance","value":14486200000},"returnOnAssets@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1049"},{"ref":"#1050"}],"scale":100,"value":5.837969930002347},"#1051":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"}],"rule":"trailing-year","value":912000000},"#1052":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q4","weight":0.5},{"ref":"totalAssets@2024Q4","weight":0.5}],"rule":"average-balance","value":15825250000},"returnOnAssets@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1051"},{"ref":"#1052"}],"scale":100,"value":5.762942133615582},"#1053":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2023","weight":0.5},{"ref":"totalAssets@FY2024","weight":0.5}],"rule":"average-balance","value":15825250000},"returnOnAssets@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#1053"}],"scale":100,"value":5.762310232065844},"#1054":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"}],"rule":"trailing-year","value":938200000},"#1055":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q1","weight":0.5},{"ref":"totalAssets@2025Q1","weight":0.5}],"rule":"average-balance","value":15311500000},"returnOnAssets@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1054"},{"ref":"#1055"}],"scale":100,"value":6.12742056624106},"#1056":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"}],"rule":"trailing-year","value":951100000},"#1057":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q2","weight":0.5},{"ref":"totalAssets@2025Q2","weight":0.5}],"rule":"average-balance","value":15595550000},"returnOnAssets@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1056"},{"ref":"#1057"}],"scale":100,"value":6.098534517859261},"#1058":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"}],"rule":"trailing-year","value":1118400000},"#1059":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q3","weight":0.5},{"ref":"totalAssets@2025Q3","weight":0.5}],"rule":"average-balance","value":15665200000},"returnOnAssets@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1058"},{"ref":"#1059"}],"scale":100,"value":7.13939177284682},"#1060":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"}],"rule":"trailing-year","value":1076700000},"#1061":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q4","weight":0.5},{"ref":"totalAssets@2025Q4","weight":0.5}],"rule":"average-balance","value":16902600000},"returnOnAssets@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1060"},{"ref":"#1061"}],"scale":100,"value":6.370025913173122},"#1062":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2024","weight":0.5},{"ref":"totalAssets@FY2025","weight":0.5}],"rule":"average-balance","value":16902600000},"returnOnAssets@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#1062"}],"scale":100,"value":6.370025913173122},"#1063":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"}],"rule":"trailing-year","value":1113300000},"#1064":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q1","weight":0.5},{"ref":"totalAssets@2026Q1","weight":0.5}],"rule":"average-balance","value":16692500000},"returnOnAssets@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1063"},{"ref":"#1064"}],"scale":100,"value":6.6694623333832554},"#1065":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2009Q4"},{"ref":"netIncome@2009Q3"},{"ref":"netIncome@2009Q2"},{"ref":"netIncome@2009Q1"}],"rule":"trailing-year","value":30314000},"#1066":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2008Q4","weight":0.5},{"ref":"totalAssets@2009Q4","weight":0.5}],"rule":"average-balance","value":8721550000},"returnOnAssets@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1065"},{"ref":"#1066"}],"scale":100,"value":0.3475758322775195},"#1067":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2008","weight":0.5},{"ref":"totalAssets@FY2009","weight":0.5}],"rule":"average-balance","value":8721550000},"returnOnAssets@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2009"},{"ref":"#1067"}],"scale":100,"value":0.3475758322775195},"#1068":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2010Q1"},{"ref":"netIncome@2009Q4"},{"ref":"netIncome@2009Q3"},{"ref":"netIncome@2009Q2"}],"rule":"trailing-year","value":24347000},"#1069":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2009Q1","weight":0.5},{"ref":"totalAssets@2010Q1","weight":0.5}],"rule":"average-balance","value":8652411000},"returnOnAssets@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1068"},{"ref":"#1069"}],"scale":100,"value":0.28138977679169425},"#1070":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2010Q2"},{"ref":"netIncome@2010Q1"},{"ref":"netIncome@2009Q4"},{"ref":"netIncome@2009Q3"}],"rule":"trailing-year","value":-21857000},"#1071":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2009Q2","weight":0.5},{"ref":"totalAssets@2010Q2","weight":0.5}],"rule":"average-balance","value":8668646000},"returnOnAssets@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1070"},{"ref":"#1071"}],"scale":100,"value":-0.25213856927598616},"#1072":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2010Q3"},{"ref":"netIncome@2010Q2"},{"ref":"netIncome@2010Q1"},{"ref":"netIncome@2009Q4"}],"rule":"trailing-year","value":-62843000},"#1073":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2009Q3","weight":0.5},{"ref":"totalAssets@2010Q3","weight":0.5}],"rule":"average-balance","value":8642343000},"returnOnAssets@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1072"},{"ref":"#1073"}],"scale":100,"value":-0.7271523474594794},"#1074":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2010Q4"},{"ref":"netIncome@2010Q3"},{"ref":"netIncome@2010Q2"},{"ref":"netIncome@2010Q1"}],"rule":"trailing-year","value":-96490000},"#1075":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2009Q4","weight":0.5},{"ref":"totalAssets@2010Q4","weight":0.5}],"rule":"average-balance","value":8433000000},"returnOnAssets@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1074"},{"ref":"#1075"}],"scale":100,"value":-1.144195422743982},"#1076":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2009","weight":0.5},{"ref":"totalAssets@FY2010","weight":0.5}],"rule":"average-balance","value":8433000000},"returnOnAssets@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"#1076"}],"scale":100,"value":-1.144195422743982},"#1077":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q1"},{"ref":"netIncome@2010Q4"},{"ref":"netIncome@2010Q3"},{"ref":"netIncome@2010Q2"}],"rule":"trailing-year","value":-112476000},"#1078":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q1","weight":0.5},{"ref":"totalAssets@2011Q1","weight":0.5}],"rule":"average-balance","value":8383619500},"returnOnAssets@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1077"},{"ref":"#1078"}],"scale":100,"value":-1.3416162315095526},"#1079":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"},{"ref":"netIncome@2010Q4"},{"ref":"netIncome@2010Q3"}],"rule":"trailing-year","value":-96623000},"#1080":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q2","weight":0.5},{"ref":"totalAssets@2011Q2","weight":0.5}],"rule":"average-balance","value":8437110000},"returnOnAssets@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1079"},{"ref":"#1080"}],"scale":100,"value":-1.1452144158367024},"#1081":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"},{"ref":"netIncome@2010Q4"}],"rule":"trailing-year","value":-89910000},"#1082":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q3","weight":0.5},{"ref":"totalAssets@2011Q3","weight":0.5}],"rule":"average-balance","value":8452522000},"returnOnAssets@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1081"},{"ref":"#1082"}],"scale":100,"value":-1.063706193252144},"#1083":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"}],"rule":"trailing-year","value":-70778000},"#1084":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q4","weight":0.5},{"ref":"totalAssets@2011Q4","weight":0.5}],"rule":"average-balance","value":8284400000},"returnOnAssets@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1083"},{"ref":"#1084"}],"scale":100,"value":-0.8543527594032158},"#1085":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2010","weight":0.5},{"ref":"equity@FY2011","weight":0.5}],"rule":"average-balance","value":3873707500},"returnOnEquity@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"#1085"}],"scale":100,"value":-1.827138471348185},"#1086":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q1","weight":0.5},{"ref":"equity@2012Q1","weight":0.5}],"rule":"average-balance","value":3821021000},"returnOnEquity@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#937"},{"ref":"#1086"}],"scale":100,"value":-1.7821938167835245},"#1087":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q2","weight":0.5},{"ref":"equity@2012Q2","weight":0.5}],"rule":"average-balance","value":3807509500},"returnOnEquity@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#939"},{"ref":"#1087"}],"scale":100,"value":-2.054939061872334},"#1088":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q3","weight":0.5},{"ref":"equity@2012Q3","weight":0.5}],"rule":"average-balance","value":3817057000},"returnOnEquity@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#941"},{"ref":"#1088"}],"scale":100,"value":-2.199102607060885},"#1089":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q4","weight":0.5},{"ref":"equity@2012Q4","weight":0.5}],"rule":"average-balance","value":3776339500},"returnOnEquity@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#943"},{"ref":"#1089"}],"scale":100,"value":-1.3926978758133373},"#1090":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2011","weight":0.5},{"ref":"equity@FY2012","weight":0.5}],"rule":"average-balance","value":3776339500},"returnOnEquity@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"#1090"}],"scale":100,"value":-1.3926978758133373},"#1091":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q1","weight":0.5},{"ref":"equity@2013Q1","weight":0.5}],"rule":"average-balance","value":3730268000},"returnOnEquity@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#946"},{"ref":"#1091"}],"scale":100,"value":-1.4845045985972054},"#1092":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q2","weight":0.5},{"ref":"equity@2013Q2","weight":0.5}],"rule":"average-balance","value":3778228000},"returnOnEquity@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#948"},{"ref":"#1092"}],"scale":100,"value":-0.2202355178141711},"#1093":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q3","weight":0.5},{"ref":"equity@2013Q3","weight":0.5}],"rule":"average-balance","value":3815054000},"returnOnEquity@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#950"},{"ref":"#1093"}],"scale":100,"value":0.49231282178443614},"#1094":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q4","weight":0.5},{"ref":"equity@2013Q4","weight":0.5}],"rule":"average-balance","value":3849584000},"returnOnEquity@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#952"},{"ref":"#1094"}],"scale":100,"value":0.6333671378517783},"#1095":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2012","weight":0.5},{"ref":"equity@FY2013","weight":0.5}],"rule":"average-balance","value":3849584000},"returnOnEquity@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"#1095"}],"scale":100,"value":0.6333671378517783},"#1096":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q1","weight":0.5},{"ref":"equity@2014Q1","weight":0.5}],"rule":"average-balance","value":3873024000},"returnOnEquity@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#955"},{"ref":"#1096"}],"scale":100,"value":3.4395087662766874},"#1097":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q2","weight":0.5},{"ref":"equity@2014Q2","weight":0.5}],"rule":"average-balance","value":3949853500},"returnOnEquity@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#957"},{"ref":"#1097"}],"scale":100,"value":3.8079386994986018},"#1098":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q3","weight":0.5},{"ref":"equity@2014Q3","weight":0.5}],"rule":"average-balance","value":4032005000},"returnOnEquity@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#959"},{"ref":"#1098"}],"scale":100,"value":4.364677127136499},"#1099":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q4","weight":0.5},{"ref":"equity@2014Q4","weight":0.5}],"rule":"average-balance","value":4057402500},"returnOnEquity@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#961"},{"ref":"#1099"}],"scale":100,"value":5.050595793737496},"#1100":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2013","weight":0.5},{"ref":"equity@FY2014","weight":0.5}],"rule":"average-balance","value":4057402500},"returnOnEquity@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"#1100"}],"scale":100,"value":5.050595793737496},"#1101":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q1","weight":0.5},{"ref":"equity@2015Q1","weight":0.5}],"rule":"average-balance","value":4095643000},"returnOnEquity@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#964"},{"ref":"#1101"}],"scale":100,"value":2.7163012010568304},"#1102":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q2","weight":0.5},{"ref":"equity@2015Q2","weight":0.5}],"rule":"average-balance","value":4156572000},"returnOnEquity@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#966"},{"ref":"#1102"}],"scale":100,"value":2.72929231106787},"#1103":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q3","weight":0.5},{"ref":"equity@2015Q3","weight":0.5}],"rule":"average-balance","value":4282188000},"returnOnEquity@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#968"},{"ref":"#1103"}],"scale":100,"value":3.9771957700129},"#1104":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q4","weight":0.5},{"ref":"equity@2015Q4","weight":0.5}],"rule":"average-balance","value":4315443500},"returnOnEquity@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#970"},{"ref":"#1104"}],"scale":100,"value":5.125243790122614},"#1105":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2014","weight":0.5},{"ref":"equity@FY2015","weight":0.5}],"rule":"average-balance","value":4315443500},"returnOnEquity@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#1105"}],"scale":100,"value":5.125243790122614},"#1106":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q1","weight":0.5},{"ref":"equity@2016Q1","weight":0.5}],"rule":"average-balance","value":4290610000},"returnOnEquity@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#973"},{"ref":"#1106"}],"scale":100,"value":7.015622487245403},"#1107":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q2","weight":0.5},{"ref":"equity@2016Q2","weight":0.5}],"rule":"average-balance","value":4353144000},"returnOnEquity@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#975"},{"ref":"#1107"}],"scale":100,"value":8.673271548104083},"#1108":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q3","weight":0.5},{"ref":"equity@2016Q3","weight":0.5}],"rule":"average-balance","value":4433623500},"returnOnEquity@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#977"},{"ref":"#1108"}],"scale":100,"value":8.926761598047285},"#1109":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q4","weight":0.5},{"ref":"equity@2016Q4","weight":0.5}],"rule":"average-balance","value":4513332000},"returnOnEquity@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#979"},{"ref":"#1109"}],"scale":100,"value":9.294485759079988},"#1110":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2015","weight":0.5},{"ref":"equity@FY2016","weight":0.5}],"rule":"average-balance","value":4513332000},"returnOnEquity@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#1110"}],"scale":100,"value":9.294485759079988},"#1111":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q1","weight":0.5},{"ref":"equity@2017Q1","weight":0.5}],"rule":"average-balance","value":4470907000},"returnOnEquity@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#982"},{"ref":"#1111"}],"scale":100,"value":9.489215499226443},"#1112":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q2","weight":0.5},{"ref":"equity@2017Q2","weight":0.5}],"rule":"average-balance","value":4540717500},"returnOnEquity@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#984"},{"ref":"#1112"}],"scale":100,"value":9.242680259232158},"#1113":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q3","weight":0.5},{"ref":"equity@2017Q3","weight":0.5}],"rule":"average-balance","value":4594552000},"returnOnEquity@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#986"},{"ref":"#1113"}],"scale":100,"value":8.40645616808777},"#1114":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q4","weight":0.5},{"ref":"equity@2017Q4","weight":0.5}],"rule":"average-balance","value":4770684500},"returnOnEquity@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#988"},{"ref":"#1114"}],"scale":100,"value":12.601650769402168},"#1115":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2016","weight":0.5},{"ref":"equity@FY2017","weight":0.5}],"rule":"average-balance","value":4770684500},"returnOnEquity@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#1115"}],"scale":100,"value":12.601650769402168},"#1116":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q1","weight":0.5},{"ref":"equity@2018Q1","weight":0.5}],"rule":"average-balance","value":4716985500},"returnOnEquity@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#991"},{"ref":"#1116"}],"scale":100,"value":12.915939639839893},"#1117":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q2","weight":0.5},{"ref":"equity@2018Q2","weight":0.5}],"rule":"average-balance","value":4811367000},"returnOnEquity@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#993"},{"ref":"#1117"}],"scale":100,"value":13.48381863200209},"#1118":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q3","weight":0.5},{"ref":"equity@2018Q3","weight":0.5}],"rule":"average-balance","value":4915461500},"returnOnEquity@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#995"},{"ref":"#1118"}],"scale":100,"value":14.633987063066204},"#1119":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q4","weight":0.5},{"ref":"equity@2018Q4","weight":0.5}],"rule":"average-balance","value":5085896500},"returnOnEquity@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#997"},{"ref":"#1119"}],"scale":100,"value":10.141869776547754},"#1120":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2017","weight":0.5},{"ref":"equity@FY2018","weight":0.5}],"rule":"average-balance","value":5085896500},"returnOnEquity@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#1120"}],"scale":100,"value":10.141869776547754},"#1121":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q1","weight":0.5},{"ref":"equity@2019Q1","weight":0.5}],"rule":"average-balance","value":5065209500},"returnOnEquity@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1000"},{"ref":"#1121"}],"scale":100,"value":10.38703334975582},"#1122":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q2","weight":0.5},{"ref":"equity@2019Q2","weight":0.5}],"rule":"average-balance","value":5196038500},"returnOnEquity@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1002"},{"ref":"#1122"}],"scale":100,"value":10.855019646217016},"#1123":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q3","weight":0.5},{"ref":"equity@2019Q3","weight":0.5}],"rule":"average-balance","value":5344014000},"returnOnEquity@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1004"},{"ref":"#1123"}],"scale":100,"value":11.238612024594246},"#1124":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q4","weight":0.5},{"ref":"equity@2019Q4","weight":0.5}],"rule":"average-balance","value":5412400000},"returnOnEquity@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1006"},{"ref":"#1124"}],"scale":100,"value":11.411979898011973},"#1125":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2018","weight":0.5},{"ref":"equity@FY2019","weight":0.5}],"rule":"average-balance","value":5412400000},"returnOnEquity@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#1125"}],"scale":100,"value":11.412681989505579},"#1126":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q1","weight":0.5},{"ref":"equity@2020Q1","weight":0.5}],"rule":"average-balance","value":5403767500},"returnOnEquity@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1009"},{"ref":"#1126"}],"scale":100,"value":11.37393494446236},"#1127":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q2","weight":0.5},{"ref":"equity@2020Q2","weight":0.5}],"rule":"average-balance","value":5567799000},"returnOnEquity@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1011"},{"ref":"#1127"}],"scale":100,"value":11.260805212257123},"#1128":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q3","weight":0.5},{"ref":"equity@2020Q3","weight":0.5}],"rule":"average-balance","value":5735295500},"returnOnEquity@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1013"},{"ref":"#1128"}],"scale":100,"value":10.65427230384206},"#1129":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q4","weight":0.5},{"ref":"equity@2020Q4","weight":0.5}],"rule":"average-balance","value":5824600000},"returnOnEquity@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1015"},{"ref":"#1129"}],"scale":100,"value":10.034680493081071},"#1130":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2019","weight":0.5},{"ref":"equity@FY2020","weight":0.5}],"rule":"average-balance","value":5824600000},"returnOnEquity@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#1130"}],"scale":100,"value":10.035023864299694},"#1131":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q1","weight":0.5},{"ref":"equity@2021Q1","weight":0.5}],"rule":"average-balance","value":5863313000},"returnOnEquity@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1018"},{"ref":"#1131"}],"scale":100,"value":11.679778991843008},"#1132":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q2","weight":0.5},{"ref":"equity@2021Q2","weight":0.5}],"rule":"average-balance","value":6028625500},"returnOnEquity@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1020"},{"ref":"#1132"}],"scale":100,"value":11.117061426356639},"#1133":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q3","weight":0.5},{"ref":"equity@2021Q3","weight":0.5}],"rule":"average-balance","value":6188726000},"returnOnEquity@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1022"},{"ref":"#1133"}],"scale":100,"value":10.459632564117397},"#1134":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q4","weight":0.5},{"ref":"equity@2021Q4","weight":0.5}],"rule":"average-balance","value":6297500000},"returnOnEquity@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1024"},{"ref":"#1134"}],"scale":100,"value":10.650258038904328},"#1135":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2020","weight":0.5},{"ref":"equity@FY2021","weight":0.5}],"rule":"average-balance","value":6297500000},"returnOnEquity@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#1135"}],"scale":100,"value":10.651845970623263},"#1136":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q1","weight":0.5},{"ref":"equity@2022Q1","weight":0.5}],"rule":"average-balance","value":6367300000},"returnOnEquity@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1027"},{"ref":"#1136"}],"scale":100,"value":9.45298635214298},"#1137":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q2","weight":0.5},{"ref":"equity@2022Q2","weight":0.5}],"rule":"average-balance","value":6518650000},"returnOnEquity@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1029"},{"ref":"#1137"}],"scale":100,"value":9.110782140473871},"#1138":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q3","weight":0.5},{"ref":"equity@2022Q3","weight":0.5}],"rule":"average-balance","value":6664000000},"returnOnEquity@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1031"},{"ref":"#1138"}],"scale":100,"value":8.915066026410564},"#1139":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q4","weight":0.5},{"ref":"equity@2022Q4","weight":0.5}],"rule":"average-balance","value":6759950000},"returnOnEquity@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1033"},{"ref":"#1139"}],"scale":100,"value":8.514855879111533},"#1140":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2021","weight":0.5},{"ref":"equity@FY2022","weight":0.5}],"rule":"average-balance","value":6759950000},"returnOnEquity@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#1140"}],"scale":100,"value":8.514855879111533},"#1141":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q1","weight":0.5},{"ref":"equity@2023Q1","weight":0.5}],"rule":"average-balance","value":6804500000},"returnOnEquity@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1036"},{"ref":"#1141"}],"scale":100,"value":8.88382687927107},"#1142":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q2","weight":0.5},{"ref":"equity@2023Q2","weight":0.5}],"rule":"average-balance","value":6985300000},"returnOnEquity@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1038"},{"ref":"#1142"}],"scale":100,"value":10.390391250196842},"#1143":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q3","weight":0.5},{"ref":"equity@2023Q3","weight":0.5}],"rule":"average-balance","value":7172050000},"returnOnEquity@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1040"},{"ref":"#1143"}],"scale":100,"value":11.505775893921543},"#1144":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q4","weight":0.5},{"ref":"equity@2023Q4","weight":0.5}],"rule":"average-balance","value":7230050000},"returnOnEquity@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1042"},{"ref":"#1144"}],"scale":100,"value":12.907241305385163},"#1145":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2022","weight":0.5},{"ref":"equity@FY2023","weight":0.5}],"rule":"average-balance","value":7230050000},"returnOnEquity@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#1145"}],"scale":100,"value":12.907241305385163},"#1146":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q1","weight":0.5},{"ref":"equity@2024Q1","weight":0.5}],"rule":"average-balance","value":7263650000},"returnOnEquity@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1045"},{"ref":"#1146"}],"scale":100,"value":12.599726033055006},"#1147":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q2","weight":0.5},{"ref":"equity@2024Q2","weight":0.5}],"rule":"average-balance","value":7478400000},"returnOnEquity@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1047"},{"ref":"#1147"}],"scale":100,"value":12.229888746255883},"#1148":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q3","weight":0.5},{"ref":"equity@2024Q3","weight":0.5}],"rule":"average-balance","value":7679150000},"returnOnEquity@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1049"},{"ref":"#1148"}],"scale":100,"value":11.0129376298158},"#1149":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q4","weight":0.5},{"ref":"equity@2024Q4","weight":0.5}],"rule":"average-balance","value":7825200000},"returnOnEquity@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1051"},{"ref":"#1149"}],"scale":100,"value":11.654654194142003},"#1150":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2023","weight":0.5},{"ref":"equity@FY2024","weight":0.5}],"rule":"average-balance","value":7825200000},"returnOnEquity@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#1150"}],"scale":100,"value":11.653376271532997},"#1151":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q1","weight":0.5},{"ref":"equity@2025Q1","weight":0.5}],"rule":"average-balance","value":7837550000},"returnOnEquity@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1054"},{"ref":"#1151"}],"scale":100,"value":11.970577540175183},"#1152":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q2","weight":0.5},{"ref":"equity@2025Q2","weight":0.5}],"rule":"average-balance","value":8080050000},"returnOnEquity@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1056"},{"ref":"#1152"}],"scale":100,"value":11.77096676381953},"#1153":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q3","weight":0.5},{"ref":"equity@2025Q3","weight":0.5}],"rule":"average-balance","value":8325100000},"returnOnEquity@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1058"},{"ref":"#1153"}],"scale":100,"value":13.434072863989622},"#1154":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q4","weight":0.5},{"ref":"equity@2025Q4","weight":0.5}],"rule":"average-balance","value":8345700000},"returnOnEquity@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1060"},{"ref":"#1154"}],"scale":100,"value":12.901254538265214},"#1155":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2024","weight":0.5},{"ref":"equity@FY2025","weight":0.5}],"rule":"average-balance","value":8345700000},"returnOnEquity@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#1155"}],"scale":100,"value":12.901254538265214},"#1156":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q1","weight":0.5},{"ref":"equity@2026Q1","weight":0.5}],"rule":"average-balance","value":8317100000},"returnOnEquity@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1063"},{"ref":"#1156"}],"scale":100,"value":13.385675295475586},"#1157":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2008Q4","weight":0.5},{"ref":"equity@2009Q4","weight":0.5}],"rule":"average-balance","value":3778920000},"returnOnEquity@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1065"},{"ref":"#1157"}],"scale":100,"value":0.8021868682057308},"#1158":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2008","weight":0.5},{"ref":"equity@FY2009","weight":0.5}],"rule":"average-balance","value":3778920000},"returnOnEquity@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2009"},{"ref":"#1158"}],"scale":100,"value":0.8021868682057308},"#1159":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2009Q1","weight":0.5},{"ref":"equity@2010Q1","weight":0.5}],"rule":"average-balance","value":3766280500},"returnOnEquity@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1068"},{"ref":"#1159"}],"scale":100,"value":0.6464468060729943},"#1160":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2009Q2","weight":0.5},{"ref":"equity@2010Q2","weight":0.5}],"rule":"average-balance","value":4031777000},"returnOnEquity@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1070"},{"ref":"#1160"}],"scale":100,"value":-0.5421182768789047},"#1161":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2009Q3","weight":0.5},{"ref":"equity@2010Q3","weight":0.5}],"rule":"average-balance","value":4054798500},"returnOnEquity@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1072"},{"ref":"#1161"}],"scale":100,"value":-1.5498427357117746},"#1162":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2009Q4","weight":0.5},{"ref":"equity@2010Q4","weight":0.5}],"rule":"average-balance","value":3991926500},"returnOnEquity@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1074"},{"ref":"#1162"}],"scale":100,"value":-2.417128672083517},"#1163":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2009","weight":0.5},{"ref":"equity@FY2010","weight":0.5}],"rule":"average-balance","value":3991926500},"returnOnEquity@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"#1163"}],"scale":100,"value":-2.417128672083517},"#1164":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2010Q1","weight":0.5},{"ref":"equity@2011Q1","weight":0.5}],"rule":"average-balance","value":3972325000},"returnOnEquity@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1077"},{"ref":"#1164"}],"scale":100,"value":-2.8314903740252877},"#1165":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2010Q2","weight":0.5},{"ref":"equity@2011Q2","weight":0.5}],"rule":"average-balance","value":3950701000},"returnOnEquity@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1079"},{"ref":"#1165"}],"scale":100,"value":-2.445717861209947},"#1166":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2010Q3","weight":0.5},{"ref":"equity@2011Q3","weight":0.5}],"rule":"average-balance","value":3945493000},"returnOnEquity@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1081"},{"ref":"#1166"}],"scale":100,"value":-2.278802674342598},"#1167":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2010Q4","weight":0.5},{"ref":"equity@2011Q4","weight":0.5}],"rule":"average-balance","value":3873707500},"returnOnEquity@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1083"},{"ref":"#1167"}],"scale":100,"value":-1.827138471348185},"#1168":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2022"},{"ref":"revenue@FY2021","weight":-1}],"value":1763000000},"revenueGrowth@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"#1168"},{"ref":"revenue@FY2021"}],"scale":100,"rule":"year-on-year","value":31.753178920067725},"#1169":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q1"},{"ref":"revenue@2022Q1","weight":-1}],"value":108300000},"revenueGrowth@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1169"},{"ref":"revenue@2022Q1"}],"scale":100,"rule":"year-on-year","value":7.029272408645415},"#1170":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"revenue@2022Q2","weight":-1}],"value":158600000},"revenueGrowth@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1170"},{"ref":"revenue@2022Q2"}],"scale":100,"rule":"year-on-year","value":8.115437752648003},"#1171":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q3"},{"ref":"revenue@2022Q3","weight":-1}],"value":97500000},"revenueGrowth@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1171"},{"ref":"revenue@2022Q3"}],"scale":100,"rule":"year-on-year","value":4.668869415313881},"#1172":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q4"},{"ref":"revenue@2022Q4","weight":-1}],"value":102400000},"revenueGrowth@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1172"},{"ref":"revenue@2022Q4"}],"scale":100,"rule":"year-on-year","value":5.912581557826657},"#1173":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2023"},{"ref":"revenue@FY2022","weight":-1}],"value":466700000},"revenueGrowth@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"#1173"},{"ref":"revenue@FY2022"}],"scale":100,"rule":"year-on-year","value":6.3798665791775955},"#1174":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q1"},{"ref":"revenue@2023Q1","weight":-1}],"value":-103300000},"revenueGrowth@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1174"},{"ref":"revenue@2023Q1"}],"scale":100,"rule":"year-on-year","value":-6.264402668283808},"#1175":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"revenue@2023Q2","weight":-1}],"value":-98500000},"revenueGrowth@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1175"},{"ref":"revenue@2023Q2"}],"scale":100,"rule":"year-on-year","value":-4.661839178380422},"#1176":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"revenue@2023Q3","weight":-1}],"value":-181900000},"revenueGrowth@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1176"},{"ref":"revenue@2023Q3"}],"scale":100,"rule":"year-on-year","value":-8.321895873364438},"#1177":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"revenue@2023Q4","weight":-1}],"value":19400000},"revenueGrowth@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1177"},{"ref":"revenue@2023Q4"}],"scale":100,"rule":"year-on-year","value":1.0576241618055926},"#1178":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"revenue@FY2023","weight":-1}],"value":-364200000},"revenueGrowth@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"#1178"},{"ref":"revenue@FY2023"}],"scale":100,"rule":"year-on-year","value":-4.680090980351848},"#1179":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"revenue@2024Q1","weight":-1}],"value":88900000},"revenueGrowth@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1179"},{"ref":"revenue@2024Q1"}],"scale":100,"rule":"year-on-year","value":5.75143947725949},"#1180":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"revenue@2024Q2","weight":-1}],"value":88000000},"revenueGrowth@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1180"},{"ref":"revenue@2024Q2"}],"scale":100,"rule":"year-on-year","value":4.368546465448775},"#1181":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"revenue@2024Q3","weight":-1}],"value":287600000},"revenueGrowth@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1181"},{"ref":"revenue@2024Q3"}],"scale":100,"rule":"year-on-year","value":14.352013573531618},"#1182":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"revenue@2024Q4","weight":-1}],"value":58900000},"revenueGrowth@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1182"},{"ref":"revenue@2024Q4"}],"scale":100,"rule":"year-on-year","value":3.1774289259319133},"#1183":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"revenue@FY2024","weight":-1}],"value":523400000},"revenueGrowth@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"#1183"},{"ref":"revenue@FY2024"}],"scale":100,"rule":"year-on-year","value":7.056095555226016},"#1184":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"revenue@2025Q1","weight":-1}],"value":121300000},"revenueGrowth@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1184"},{"ref":"revenue@2025Q1"}],"scale":100,"rule":"year-on-year","value":7.420775724947992},"#1185":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q1"},{"ref":"revenue@2016Q1","weight":-1}],"value":32600000},"revenueGrowth@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1185"},{"ref":"revenue@2016Q1"}],"scale":100,"rule":"year-on-year","value":4.319436936220722},"#1186":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q2"},{"ref":"revenue@2016Q2","weight":-1}],"value":73938000},"revenueGrowth@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1186"},{"ref":"revenue@2016Q2"}],"scale":100,"rule":"year-on-year","value":7.727431871031798},"#1187":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q3"},{"ref":"revenue@2016Q3","weight":-1}],"value":86575000},"revenueGrowth@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1187"},{"ref":"revenue@2016Q3"}],"scale":100,"rule":"year-on-year","value":8.587596960739585},"#1188":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q4"},{"ref":"revenue@2016Q4","weight":-1}],"value":104516000},"revenueGrowth@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1188"},{"ref":"revenue@2016Q4"}],"scale":100,"rule":"year-on-year","value":11.972406967446902},"#1189":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2017"},{"ref":"revenue@FY2016","weight":-1}],"value":297629000},"revenueGrowth@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"#1189"},{"ref":"revenue@FY2016"}],"scale":100,"rule":"year-on-year","value":8.284346976772405},"#1190":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2009Q2"},{"ref":"revenue@2008Q2","weight":-1}],"value":-299692000},"revenueGrowth@2009Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1190"},{"ref":"revenue@2008Q2"}],"scale":100,"rule":"year-on-year","value":-29.336959192443647},"#1191":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2009Q3"},{"ref":"revenue@2008Q3","weight":-1}],"value":-235157000},"revenueGrowth@2009Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1191"},{"ref":"revenue@2008Q3"}],"scale":100,"rule":"year-on-year","value":-23.205924118936316},"#1192":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2016"},{"ref":"revenue@FY2015","weight":-1}],"value":170486000},"revenueGrowth@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"#1192"},{"ref":"revenue@FY2015"}],"scale":100,"rule":"year-on-year","value":4.981793774204224},"#1193":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q1"},{"ref":"revenue@2017Q1","weight":-1}],"value":67146000},"revenueGrowth@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1193"},{"ref":"revenue@2017Q1"}],"scale":100,"rule":"year-on-year","value":8.528338887985697},"#1194":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q2"},{"ref":"revenue@2017Q2","weight":-1}],"value":169388000},"revenueGrowth@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1194"},{"ref":"revenue@2017Q2"}],"scale":100,"rule":"year-on-year","value":16.433263514503338},"#1195":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q3"},{"ref":"revenue@2017Q3","weight":-1}],"value":145482000},"revenueGrowth@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1195"},{"ref":"revenue@2017Q3"}],"scale":100,"rule":"year-on-year","value":13.28948630465463},"#1196":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q4"},{"ref":"revenue@2017Q4","weight":-1}],"value":110557000},"revenueGrowth@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1196"},{"ref":"revenue@2017Q4"}],"scale":100,"rule":"year-on-year","value":11.310294734472981},"#1197":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2018"},{"ref":"revenue@FY2017","weight":-1}],"value":492573000},"revenueGrowth@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"#1197"},{"ref":"revenue@FY2017"}],"scale":100,"rule":"year-on-year","value":12.661581535183952},"#1198":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q1"},{"ref":"revenue@2018Q1","weight":-1}],"value":142037000},"revenueGrowth@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1198"},{"ref":"revenue@2018Q1"}],"scale":100,"rule":"year-on-year","value":16.622741007918318},"#1199":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q2"},{"ref":"revenue@2018Q2","weight":-1}],"value":127531000},"revenueGrowth@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1199"},{"ref":"revenue@2018Q2"}],"scale":100,"rule":"year-on-year","value":10.626246197353506},"#1200":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q3"},{"ref":"revenue@2018Q3","weight":-1}],"value":178561000},"revenueGrowth@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1200"},{"ref":"revenue@2018Q3"}],"scale":100,"rule":"year-on-year","value":14.397793253813717},"#1201":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q4"},{"ref":"revenue@2018Q4","weight":-1}],"value":98105000},"revenueGrowth@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1201"},{"ref":"revenue@2018Q4"}],"scale":100,"rule":"year-on-year","value":9.016614171998082},"#1202":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2019"},{"ref":"revenue@FY2018","weight":-1}],"value":546231000},"revenueGrowth@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"#1202"},{"ref":"revenue@FY2018"}],"scale":100,"rule":"year-on-year","value":12.462863936841373},"#1203":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q1"},{"ref":"revenue@2019Q1","weight":-1}],"value":52731000},"revenueGrowth@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1203"},{"ref":"revenue@2019Q1"}],"scale":100,"rule":"year-on-year","value":5.291562260727689},"#1204":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q2"},{"ref":"revenue@2019Q2","weight":-1}],"value":-5107000},"revenueGrowth@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1204"},{"ref":"revenue@2019Q2"}],"scale":100,"rule":"year-on-year","value":-0.3846553617507853},"#1205":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q3"},{"ref":"revenue@2019Q3","weight":-1}],"value":-108868000},"revenueGrowth@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1205"},{"ref":"revenue@2019Q3"}],"scale":100,"rule":"year-on-year","value":-7.673472149584359},"#1206":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q4"},{"ref":"revenue@2019Q4","weight":-1}],"value":-11033000},"revenueGrowth@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1206"},{"ref":"revenue@2019Q4"}],"scale":100,"rule":"year-on-year","value":-0.9301506046442642},"#1207":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2020"},{"ref":"revenue@FY2019","weight":-1}],"value":-72300000},"revenueGrowth@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"#1207"},{"ref":"revenue@FY2019"}],"scale":100,"rule":"year-on-year","value":-1.4667992128380436},"#1208":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q1"},{"ref":"revenue@2020Q1","weight":-1}],"value":19058000},"revenueGrowth@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1208"},{"ref":"revenue@2020Q1"}],"scale":100,"rule":"year-on-year","value":1.8163588571559197},"#1209":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q2"},{"ref":"revenue@2020Q2","weight":-1}],"value":38425000},"revenueGrowth@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1209"},{"ref":"revenue@2020Q2"}],"scale":100,"rule":"year-on-year","value":2.9053172787932624},"#1210":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q3"},{"ref":"revenue@2020Q3","weight":-1}],"value":206610000},"revenueGrowth@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1210"},{"ref":"revenue@2020Q3"}],"scale":100,"rule":"year-on-year","value":15.773080182305389},"#1211":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q4"},{"ref":"revenue@2020Q4","weight":-1}],"value":431181000},"revenueGrowth@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1211"},{"ref":"revenue@2020Q4"}],"scale":100,"rule":"year-on-year","value":36.692539223687135},"#1212":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2021"},{"ref":"revenue@FY2020","weight":-1}],"value":695400000},"revenueGrowth@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"#1212"},{"ref":"revenue@FY2020"}],"scale":100,"rule":"year-on-year","value":14.318069510789},"#1213":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q1"},{"ref":"revenue@2021Q1","weight":-1}],"value":472400000},"revenueGrowth@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1213"},{"ref":"revenue@2021Q1"}],"scale":100,"rule":"year-on-year","value":44.21978844893757},"#1214":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q2"},{"ref":"revenue@2021Q2","weight":-1}],"value":593300000},"revenueGrowth@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1214"},{"ref":"revenue@2021Q2"}],"scale":100,"rule":"year-on-year","value":43.5929463629684},"#1215":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q3"},{"ref":"revenue@2021Q3","weight":-1}],"value":571800000},"revenueGrowth@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1215"},{"ref":"revenue@2021Q3"}],"scale":100,"rule":"year-on-year","value":37.70524233432246},"#1216":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q4"},{"ref":"revenue@2021Q4","weight":-1}],"value":125600000},"revenueGrowth@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1216"},{"ref":"revenue@2021Q4"}],"scale":100,"rule":"year-on-year","value":7.819211853327523},"#1217":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2009Q4"},{"ref":"revenue@2008Q4","weight":-1}],"value":-166378000},"revenueGrowth@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1217"},{"ref":"revenue@2008Q4"}],"scale":100,"rule":"year-on-year","value":-21.99245759877757},"#1218":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2009"},{"ref":"revenue@FY2008","weight":-1}],"value":-960948000},"revenueGrowth@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"#1218"},{"ref":"revenue@FY2008"}],"scale":100,"rule":"year-on-year","value":-26.31697429889266},"#1219":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q1"},{"ref":"revenue@2009Q1","weight":-1}],"value":-107030000},"revenueGrowth@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1219"},{"ref":"revenue@2009Q1"}],"scale":100,"rule":"year-on-year","value":-17.829596830886196},"#1220":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q2"},{"ref":"revenue@2009Q2","weight":-1}],"value":14293000},"revenueGrowth@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1220"},{"ref":"revenue@2009Q2"}],"scale":100,"rule":"year-on-year","value":1.9800265702858866},"#1221":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q3"},{"ref":"revenue@2009Q3","weight":-1}],"value":-34988000},"revenueGrowth@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1221"},{"ref":"revenue@2009Q3"}],"scale":100,"rule":"year-on-year","value":-4.496062668338919},"#1222":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q4"},{"ref":"revenue@2009Q4","weight":-1}],"value":-3903000},"revenueGrowth@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1222"},{"ref":"revenue@2009Q4"}],"scale":100,"rule":"year-on-year","value":-0.661362885392569},"#1223":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2010"},{"ref":"revenue@FY2009","weight":-1}],"value":-131628000},"revenueGrowth@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"#1223"},{"ref":"revenue@FY2009"}],"scale":100,"rule":"year-on-year","value":-4.892343030451707},"#1224":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q1"},{"ref":"revenue@2010Q1","weight":-1}],"value":-6064000},"revenueGrowth@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1224"},{"ref":"revenue@2010Q1"}],"scale":100,"rule":"year-on-year","value":-1.229361964384179},"#1225":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q2"},{"ref":"revenue@2010Q2","weight":-1}],"value":-34181000},"revenueGrowth@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1225"},{"ref":"revenue@2010Q2"}],"scale":100,"rule":"year-on-year","value":-4.643198687227635},"#1226":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q3"},{"ref":"revenue@2010Q3","weight":-1}],"value":17548000},"revenueGrowth@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1226"},{"ref":"revenue@2010Q3"}],"scale":100,"rule":"year-on-year","value":2.361128303938087},"#1227":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q4"},{"ref":"revenue@2010Q4","weight":-1}],"value":28385000},"revenueGrowth@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1227"},{"ref":"revenue@2010Q4"}],"scale":100,"rule":"year-on-year","value":4.84185711702676},"#1228":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2011"},{"ref":"revenue@FY2010","weight":-1}],"value":5688000},"revenueGrowth@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"#1228"},{"ref":"revenue@FY2010"}],"scale":100,"rule":"year-on-year","value":0.22228631321266068},"#1229":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q1"},{"ref":"revenue@2011Q1","weight":-1}],"value":48682000},"revenueGrowth@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1229"},{"ref":"revenue@2011Q1"}],"scale":100,"rule":"year-on-year","value":9.992200328407218},"#1230":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q2"},{"ref":"revenue@2011Q2","weight":-1}],"value":-7835000},"revenueGrowth@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1230"},{"ref":"revenue@2011Q2"}],"scale":100,"rule":"year-on-year","value":-1.1161429745673246},"#1231":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q3"},{"ref":"revenue@2011Q3","weight":-1}],"value":-31891000},"revenueGrowth@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1231"},{"ref":"revenue@2011Q3"}],"scale":100,"rule":"year-on-year","value":-4.192036300923297},"#1232":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q4"},{"ref":"revenue@2011Q4","weight":-1}],"value":-6196000},"revenueGrowth@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1232"},{"ref":"revenue@2011Q4"}],"scale":100,"rule":"year-on-year","value":-1.0080910861384185},"#1233":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2012"},{"ref":"revenue@FY2011","weight":-1}],"value":2760000},"revenueGrowth@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"#1233"},{"ref":"revenue@FY2011"}],"scale":100,"rule":"year-on-year","value":0.10762122009708719},"#1234":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q1"},{"ref":"revenue@2012Q1","weight":-1}],"value":2280000},"revenueGrowth@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1234"},{"ref":"revenue@2012Q1"}],"scale":100,"rule":"year-on-year","value":0.4254668005269746},"#1235":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q2"},{"ref":"revenue@2012Q2","weight":-1}],"value":44597000},"revenueGrowth@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1235"},{"ref":"revenue@2012Q2"}],"scale":100,"rule":"year-on-year","value":6.42482164878353},"#1236":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q3"},{"ref":"revenue@2012Q3","weight":-1}],"value":84707000},"revenueGrowth@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1236"},{"ref":"revenue@2012Q3"}],"scale":100,"rule":"year-on-year","value":11.621831871920719},"#1237":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q4"},{"ref":"revenue@2012Q4","weight":-1}],"value":71815000},"revenueGrowth@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1237"},{"ref":"revenue@2012Q4"}],"scale":100,"rule":"year-on-year","value":11.803310482207507},"#1238":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2013"},{"ref":"revenue@FY2012","weight":-1}],"value":203399000},"revenueGrowth@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"#1238"},{"ref":"revenue@FY2012"}],"scale":100,"rule":"year-on-year","value":7.922650556418986},"#1239":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q1"},{"ref":"revenue@2013Q1","weight":-1}],"value":36258000},"revenueGrowth@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1239"},{"ref":"revenue@2013Q1"}],"scale":100,"rule":"year-on-year","value":6.737376477714885},"#1240":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q2"},{"ref":"revenue@2013Q2","weight":-1}],"value":52410000},"revenueGrowth@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1240"},{"ref":"revenue@2013Q2"}],"scale":100,"rule":"year-on-year","value":7.094579503013954},"#1241":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q3"},{"ref":"revenue@2013Q3","weight":-1}],"value":60011000},"revenueGrowth@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1241"},{"ref":"revenue@2013Q3"}],"scale":100,"rule":"year-on-year","value":7.376273403083711},"#1242":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q4"},{"ref":"revenue@2013Q4","weight":-1}],"value":74781000},"revenueGrowth@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1242"},{"ref":"revenue@2013Q4"}],"scale":100,"rule":"year-on-year","value":10.993228920125953},"#1243":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2014"},{"ref":"revenue@FY2013","weight":-1}],"value":223460000},"revenueGrowth@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"#1243"},{"ref":"revenue@FY2013"}],"scale":100,"rule":"year-on-year","value":8.065083702402532},"#1244":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q1"},{"ref":"revenue@2014Q1","weight":-1}],"value":56873000},"revenueGrowth@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1244"},{"ref":"revenue@2014Q1"}],"scale":100,"rule":"year-on-year","value":9.900943560460984},"#1245":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q2"},{"ref":"revenue@2014Q2","weight":-1}],"value":104000000},"revenueGrowth@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1245"},{"ref":"revenue@2014Q2"}],"scale":100,"rule":"year-on-year","value":13.145537532405637},"#1246":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q3"},{"ref":"revenue@2014Q3","weight":-1}],"value":164881000},"revenueGrowth@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1246"},{"ref":"revenue@2014Q3"}],"scale":100,"rule":"year-on-year","value":18.874194549090582},"#1247":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q4"},{"ref":"revenue@2014Q4","weight":-1}],"value":102258000},"revenueGrowth@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1247"},{"ref":"revenue@2014Q4"}],"scale":100,"rule":"year-on-year","value":13.543621618829516},"#1248":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2015"},{"ref":"revenue@FY2014","weight":-1}],"value":428012000},"revenueGrowth@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"#1248"},{"ref":"revenue@FY2014"}],"scale":100,"rule":"year-on-year","value":14.294851092239625},"#1249":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q1"},{"ref":"revenue@2015Q1","weight":-1}],"value":123435000},"revenueGrowth@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1249"},{"ref":"revenue@2015Q1"}],"scale":100,"rule":"year-on-year","value":19.552727497374445},"#1250":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q2"},{"ref":"revenue@2015Q2","weight":-1}],"value":61682000},"revenueGrowth@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1250"},{"ref":"revenue@2015Q2"}],"scale":100,"rule":"year-on-year","value":6.890742596434318},"#1251":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q3"},{"ref":"revenue@2015Q3","weight":-1}],"value":-30320000},"revenueGrowth@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1251"},{"ref":"revenue@2015Q3"}],"scale":100,"rule":"year-on-year","value":-2.9197080291970767},"#1252":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q4"},{"ref":"revenue@2015Q4","weight":-1}],"value":15689000},"revenueGrowth@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1252"},{"ref":"revenue@2015Q4"}],"scale":100,"rule":"year-on-year","value":1.8300798450923583},"totalAssets@2008Q4":{"kind":"filed","concept":"Assets","filing":53,"unit":"USD","end":"2008-12-31","value":8916600000},"totalAssets@FY2008":{"kind":"filed","concept":"Assets","filing":53,"unit":"USD","end":"2008-12-31","value":8916600000},"equity@2008Q4":{"kind":"filed","concept":"StockholdersEquity","filing":54,"unit":"USD","end":"2008-12-31","value":3529785000},"equity@FY2008":{"kind":"filed","concept":"StockholdersEquity","filing":54,"unit":"USD","end":"2008-12-31","value":3529785000},"revenue@2008Q2":{"kind":"filed","concept":"Revenues","filing":59,"unit":"USD","start":"2008-04-01","end":"2008-06-30","value":1021551000},"revenue@2008Q3":{"kind":"filed","concept":"Revenues","filing":60,"unit":"USD","start":"2008-07-01","end":"2008-09-30","value":1013349000},"#1253":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":53,"unit":"USD","start":"2008-01-01","end":"2008-12-31","value":3453081000},"#1254":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":60,"unit":"USD","start":"2008-01-01","end":"2008-09-30","value":2696558000},"revenue@2008Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#1253"},{"ref":"#1254","weight":-1}],"rule":"quarter-from-ytd","value":756523000},"revenue@FY2008":{"kind":"filed","concept":"SalesRevenueNet","filing":53,"unit":"USD","start":"2008-01-01","end":"2008-12-31","value":3651438000}},"quality":[{"metric":"grossProfit","periodKey":"2016Q4","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 2.3971e+8 ≠ revenue − cost 2.2777e+8 (4.98% apart) — check whether revenue includes a component outside the cost base."},{"metric":"operatingExpenses","periodKey":"2014Q1","rule":"identity-conflict","severity":"info","message":"Reported operatingExpenses disagrees with grossProfit - operatingIncome in 86 of 91 period(s), by up to 141.2% — this issuer means something different by it, so the missing periods are left empty rather than inferred."}]}