{"schemaVersion":2,"ticker":"VMI","company":{"ticker":"VMI","name":"VALMONT INDUSTRIES INC","exchange":"NYSE","cik":102729,"sic":"3440","sicDescription":"Fabricated Structural Metal Products","fiscalYearEnd":"1226"},"updatedAt":"2026-09-11T02:29:53.465Z","filingsThrough":"Q2 2026","annual":{"keys":["FY2009","FY2010","FY2011","FY2012","FY2013","FY2014","FY2015","FY2016","FY2017","FY2018","FY2019","FY2020","FY2021","FY2022","FY2023","FY2024","FY2025"],"labels":["2009","2010","2011","2012","2013","2014","2015","2016","2017","2018","2019","2020","2021","2022","2023","2024","2025"],"series":{"revenue":[1843950000,2032428000,2767778000,3169556000,3304211000,3123143000,2618924000,2521676000,2745967000,2757144000,2766976000,2895355000,3501575000,4345250000,4174598000,4075034000,4104102000],"costOfRevenue":[1254587000,1455931000,1994670000,2227085000,2358983000,2315026000,1997891000,1865433000,2064199000,2088972000,2084295000,2129841000,2617686000,3219026000,2938564000,2833822000,2864166000],"grossProfit":[532014000,519574000,666810000,802456000,945228000,808117000,621033000,656243000,681768000,668172000,682681000,765514000,883889000,1126224000,1236034000,1241212000,1239936000],"operatingExpenses":[300220000,346661000,424533000,441592000,497592000,482715000,537307000,495104000,455821000,501079000,520794000,585619000,672077000,784244000,878088000,789842000,777275000],"operatingIncome":[237994000,178413000,263310000,382296000,473069000,357716000,131695000,245374000,267080000,212172000,227905000,225953000,286785000,433249000,291557000,524584000,415576000],"pretaxIncome":[226084000,152982000,233757000,359290000,449417000,284183000,93007000,220454000,228464000,153333000,199858000,192768000,260083000,363888000,236452000,468681000,377642000],"interestExpense":[15760000,30947000,36175000,31625000,32502000,36790000,44621000,44409000,44645000,44237000,40153000,41075000,42612000,47534000,56808000,58722000,40542000],"netIncome":[150562000,94379000,237226000,238916000,280460000,189318000,45333000,178391000,122319000,107725000,152105000,142149000,195630000,250863000,150849000,348259000,350273000],"dilutedEps":[5.73,3.57,8.6,8.75,10.35,7.09,1.71,7.63,5.11,4.53,6.73,6.57,9.1,11.62,6.78,17.19,16.79],"cash":[180786000,346904000,362894000,414129000,613706000,371579000,349074000,399948000,492805000,313210000,353542000,400726000,177232000,185406000,203041000,164315000,187140000],"currentAssets":[715422000,1094226000,1252943000,1425940000,1597840000,1392941000,1226852000,1253216000,1472565000,1340640000,1432224000,1554625000,1712763000,1780585000,1787629000,1683392000,1719648000],"totalAssets":[1302139000,2090743000,2306076000,2568551000,2776494000,2721955000,2392382000,2391731000,2602250000,2583894000,2807216000,2953160000,3447249000,3556996000,3477448000,3329972000,3369329000],"currentLiabilities":[256817000,346914000,408070000,412433000,436580000,397214000,366554000,349848000,402998000,409035000,513779000,673303000,765856000,803993000,723102000,811425000,731620000],"totalLiabilities":[null,null,null,null,null,null,null,null,null,null,null,null,null,1915284000,2060376000,1736359000,1727044000],"totalDebt":[160482000,468834000,474650000,472817000,471109000,767835000,757995000,755646000,754854000,742601000,765704000,731179000,951956000,872129000,1108604000,730633000,795663000],"equity":[808307000,1010127000,1197911000,1407010000,1544846000,1250405000,965211000,982586000,1184591000,1175738000,1189745000,1207836000,1413597000,1641712000,1354280000,1542094000,1632787000],"temporaryEquity":[null,null,null,null,null,null,null,null,null,null,null,null,null,60865000,62792000,51519000,9498000],"operatingCashFlow":[349520000,152220000,149671000,197097000,396442000,174096000,272267000,232820000,133148000,153008000,307614000,316294000,65938000,326265000,306775000,572678000,456484000],"capex":[44129000,36092000,83069000,97074000,106753000,73023000,45468000,57920000,55266000,71985000,97425000,106700000,107790000,93288000,96771000,79451000,145035000],"depreciationAndAmortization":[44748000,59663000,74560000,70218000,77436000,89328000,91144000,82417000,84957000,82827000,82264000,82892000,92577000,97167000,98708000,95395000,88509000],"dilutedShares":[26289000,26422000,26550000,26764000,26899000,25932000,23405000,22709000,22738000,22446000,21769000,21425000,21493000,21580000,21159000,20261000,19937000],"sharesOutstanding":[26297140,26374339,26481066,26674164,26824961,24229219,22857225,22520894,22693526,21948029,21543897,21225134,21280140,21350167,20208808,20031618,null],"totalCosts":[1605956000,1854015000,2504468000,2787260000,2831142000,2765427000,2487229000,2289924000,2492509000,2579003000,2573102000,2669402000,3259343000,3963050000,3883041000,3550450000,3688526000],"freeCashFlow":[305391000,116128000,66602000,100023000,289689000,101073000,226799000,174900000,77882000,81023000,210189000,209594000,-41852000,232977000,210004000,493227000,311449000],"capexOutflow":[-44129000,-36092000,-83069000,-97074000,-106753000,-73023000,-45468000,-57920000,-55266000,-71985000,-97425000,-106700000,-107790000,-93288000,-96771000,-79451000,-145035000],"grossMargin":[28.85186691613113,25.564202028312934,24.091888872590214,25.31761546412179,28.606768756595752,25.875120031327413,23.713288358119595,26.02408080974717,24.827974990231127,24.234207571312925,24.672458308275893,26.439383080831192,25.24261225305755,25.918508716414472,29.608455712382366,30.45893604814095,30.212114611186564],"operatingMargin":[12.906749098402884,8.778318346332565,9.513407505948814,12.061500096543492,14.317154685339407,11.453718257537359,5.028591894991989,9.730591876196625,9.72626400827104,7.695354323169193,8.236609208030716,7.80398258590052,8.190171565652598,9.970634601001095,6.984073676076115,12.873119586241488,10.125869191360254],"netMargin":[8.16518886086933,4.643657733508887,8.570990881494108,7.537838107293261,8.487956731576766,6.061778151048479,1.7309780658010694,7.074302963584536,4.454496357749383,3.907122732798867,5.497156462506361,4.9095534053682535,5.586914459921607,5.773269662274898,3.613497634981859,8.546161823435092,8.534705034134141],"currentRatio":[2.785726801574662,3.154170774312942,3.070411939128091,3.457385805694501,3.6599019652755507,3.5067772032204303,3.3469884382655763,3.582172829343029,3.654025578290711,3.277567934284352,2.787626586528449,2.3089530270918144,2.2364034492123848,2.2146772422147953,2.472167135480195,2.074611948115969,2.3504660889532816],"netDebt":[-20304000,121930000,111756000,58688000,-142597000,396256000,408921000,355698000,262049000,429391000,412162000,330453000,774724000,686723000,905563000,566318000,608523000],"ebit":[241844000,183929000,269932000,390915000,481919000,320973000,137628000,264863000,273109000,197570000,240011000,233843000,302695000,411422000,293260000,527403000,418184000],"fcfMargin":[16.56178312860978,5.713757141704405,2.4063346120967792,3.1557416874792557,8.767266981436718,3.23625911461627,8.660006934145475,6.935863290922387,2.836232190700034,2.9386568129919945,7.596343444973863,7.238974149974702,-1.1952335734633701,5.361647776307462,5.030520303990947,12.103629074015087,7.588724646707123],"ebitda":[286592000,243592000,344492000,461133000,559355000,410301000,228772000,347280000,358066000,280397000,322275000,316735000,395272000,508589000,391968000,622798000,506693000],"debtToCapital":[16.565216987393537,31.700227389363206,28.37863611551387,25.152154958940372,23.36902361411837,38.044781591882035,43.98748611599542,43.47210268824875,38.92113465450168,38.7106241389035,39.157451817971214,37.708785130594656,40.24242957143636,34.69308520308166,45.01243257904149,32.147855857742705,32.76423232926352],"returnOnAssets":[11.562667272848751,5.563352925330147,10.79080125881916,9.802432063007076,10.494205380871442,6.886232826748053,1.7727811053514855,7.457641573265514,4.898657003300573,4.154338946238284,5.64280825284589,4.935406994265652,6.1130468381005025,7.163170334561399,4.288867748467398,10.231747122992264,10.457001409550042],"returnOnEquity":[20.77744650285693,10.380250259289037,21.48749251598025,18.343435367137815,19.002281954133263,13.545688741368844,4.09213509922297,18.31720656721414,11.288325780496933,9.127964787959645,12.860375661122909,11.857701575045848,14.925424376667266,16.421448697987667,10.070053591598375,24.047930274198016,22.06526795807465],"revenueGrowth":[-3.320334004796366,10.221426828276247,36.1808634795427,14.516265394117589,4.248386840301932,-5.479916385485062,-16.144601768154708,-3.7132807213955066,8.894520945593332,0.4070332964671408,0.3566008884555938,4.639686068834714,20.937674309367928,24.094157629066927,-3.92732293884126,-2.3849961122004992,0.7133192017539036]}},"quarterly":{"keys":["2009Q2","2009Q3","2009Q4","2010Q1","2010Q2","2010Q3","2010Q4","2011Q1","2011Q2","2011Q3","2011Q4","2012Q1","2012Q2","2012Q3","2012Q4","2013Q1","2013Q2","2013Q3","2013Q4","2014Q1","2014Q2","2014Q3","2014Q4","2015Q1","2015Q2","2015Q3","2015Q4","2016Q1","2016Q2","2016Q3","2016Q4","2017Q1","2017Q2","2017Q3","2017Q4","2018Q1","2018Q2","2018Q3","2018Q4","2019Q1","2019Q2","2019Q3","2019Q4","2020Q1","2020Q2","2020Q3","2020Q4","2021Q1","2021Q2","2021Q3","2021Q4","2022Q1","2022Q2","2022Q3","2022Q4","2023Q1","2023Q2","2023Q3","2023Q4","2024Q1","2024Q2","2024Q3","2024Q4","2025Q1","2025Q2","2025Q3","2025Q4","2026Q1","2026Q2"],"labels":["Q2 '09","Q3 '09","Q4 '09","Q1 '10","Q2 '10","Q3 '10","Q4 '10","Q1 '11","Q2 '11","Q3 '11","Q4 '11","Q1 '12","Q2 '12","Q3 '12","Q4 '12","Q1 '13","Q2 '13","Q3 '13","Q4 '13","Q1 '14","Q2 '14","Q3 '14","Q4 '14","Q1 '15","Q2 '15","Q3 '15","Q4 '15","Q1 '16","Q2 '16","Q3 '16","Q4 '16","Q1 '17","Q2 '17","Q3 '17","Q4 '17","Q1 '18","Q2 '18","Q3 '18","Q4 '18","Q1 '19","Q2 '19","Q3 '19","Q4 '19","Q1 '20","Q2 '20","Q3 '20","Q4 '20","Q1 '21","Q2 '21","Q3 '21","Q4 '21","Q1 '22","Q2 '22","Q3 '22","Q4 '22","Q1 '23","Q2 '23","Q3 '23","Q4 '23","Q1 '24","Q2 '24","Q3 '24","Q4 '24","Q1 '25","Q2 '25","Q3 '25","Q4 '25","Q1 '26","Q2 '26"],"series":{"revenue":[498810000,434010000,398627000,367402000,492786000,545090000,615460000,593061000,694960000,702352000,777405000,760335000,814580000,759470000,851233000,875129000,926531000,778032000,827890000,751740000,842599000,765668000,763136000,670398000,682123000,632575000,633828000,596605000,640249000,610247000,674575000,637473000,712737000,680779000,714978000,698684000,682405000,678692000,697363000,692139000,700871000,690340000,683626000,674200000,688808000,733970000,798377000,774886000,894629000,868782000,963278000,980820000,1135532000,1097382000,1131516000,1062481000,1046296000,1050295000,1015526000,977828000,1039737000,1020175000,1037294000,969314000,1050548000,1045980000,1038260000,1029197000,1118689000],"costOfRevenue":[354129000,297652000,275968000,266672000,352913000,395310000,441036000,431456000,500627000,504802000,557785000,531036000,567920000,537437000,590692000,584261000,617188000,552468000,605066000,544758000,622122000,566168000,581978000,504944000,512575000,475824000,504548000,435636000,465132000,455224000,509441000,472868000,529457000,517185000,544689000,529444000,507406000,514352000,537770000,527512000,522695000,517053000,517035000,487951000,504871000,543223000,593796000,570332000,664982000,641378000,740994000,731634000,842931000,811904000,832557000,753896000,716899000,735184000,732585000,671612000,719455000,718482000,724273000,678212000,729381000,727734000,728839000,712319000,777872000],"grossProfit":[144681000,136358000,122659000,100730000,128646000,132521000,157677000,136493000,167982000,167390000,194945000,186314000,199395000,192402000,224345000,235369000,261471000,225564000,222824000,206982000,220477000,199500000,181158000,165454000,169548000,156751000,129280000,160968000,175117000,155023000,165135000,164605000,183280000,163594000,170289000,169240000,174999000,164340000,149701000,164627000,178176000,173287000,166591000,186249000,183937000,190747000,204581000,204554000,229647000,227404000,222284000,249186000,292601000,285478000,298959000,308585000,329397000,315111000,282941000,306216000,320282000,301693000,313021000,291102000,321167000,318246000,309421000,316878000,340817000],"operatingExpenses":[75265000,73625000,75133000,69080000,91345000,85378000,95358000,91192000,99363000,95357000,117588000,107041000,105667000,105602000,116182000,121417000,120664000,119413000,125898000,112237000,120335000,116399000,119844000,112684000,134558000,117846000,113470000,102599000,107389000,105747000,111069000,103812000,108733000,107529000,110524000,113563000,121920000,120164000,145108000,114415000,121334000,116707000,133913000,123947000,132389000,135919000,179630000,131575000,152204000,157346000,170803000,160193000,179413000,180892000,194597000,195309000,200889000,203648000,223242000,178378000,176330000,179070000,197064000,165646000,203536000,179578000,195515000,163951000,177384000],"operatingIncome":[69416000,62733000,47526000,31650000,37301000,47143000,62319000,45301000,68619000,72033000,77357000,82818000,97352000,90382000,111744000,118190000,144265000,109901000,100713000,98848000,104776000,87803000,66289000,57683000,54000000,37012000,-17000000,62365000,71806000,53240000,57963000,64656000,78450000,60090000,63884000,63960000,63670000,38360000,46182000,54602000,61474000,61064000,50765000,66895000,43440000,61479000,54139000,77211000,82625000,76195000,50754000,94842000,118719000,109972000,109716000,118466000,133733000,-24190000,63548000,131553000,147308000,125735000,119988000,128314000,29276000,141456000,116530000,155626000,166111000],"pretaxIncome":[67332000,61622000,44561000,25967000,30011000,40447000,56557000,39207000,60341000,65833000,68376000,78666000,89864000,85353000,105407000,112909000,138215000,102728000,95565000,86578000,99952000,39515000,58138000,48445000,43356000,25567000,-24361000,50444000,62643000,43789000,63578000,55324000,68407000,50561000,54172000,53012000,49085000,16082000,35154000,49380000,54069000,53227000,43182000,57426000,35616000,52588000,47138000,70863000,77756000,68693000,42771000,86385000,107349000,100771000,69383000,105009000,120932000,-34655000,45166000,118437000,132236000,112355000,105653000,118022000,19010000,131537000,109073000,145139000,162475000],"interestExpense":[3976000,3587000,3913000,5962000,8429000,8487000,8069000,8271000,10783000,7671000,9460000,7807000,7421000,8429000,7968000,8190000,8025000,8149000,8138000,8197000,8304000,8716000,11573000,11128000,11232000,11120000,11141000,11054000,11122000,11100000,11133000,11304000,10818000,11190000,11333000,11074000,11791000,10954000,10418000,9878000,10117000,9976000,10182000,10014000,10098000,10454000,10509000,9999000,10436000,11031000,11146000,11263000,11386000,11629000,13256000,13105000,14917000,13472000,15314000,16221000,15846000,14313000,12342000,10115000,10543000,9738000,10146000,9411000,9430000],"netIncome":[44230000,40474000,29994000,16463000,17115000,25935000,34866000,25609000,45827000,44414000,117948000,52588000,61159000,58442000,66727000,78140000,91316000,58891000,52113000,56563000,65852000,25285000,41618000,31507000,29439000,13549000,-29162000,34171000,43442000,29521000,71257000,39961000,47322000,36666000,-1630000,40480000,34680000,6991000,25574000,37078000,40668000,40164000,34195000,42721000,22754000,40228000,36446000,55001000,62657000,52253000,27814000,62906000,77207000,72930000,41208000,74540000,89376000,-49028000,35961000,87822000,99716000,83068000,77653000,87261000,-4020000,99031000,168001000,108033000,119918000],"dilutedEps":[1.69,1.53,1.1414189880613985,0.62,0.65,0.98,1.3198705917965794,0.97,1.72,1.59,4.33,1.96,2.24,2.12,2.43,2.89,3.33,2.1,2.04,2.08,2.38,0.92,1.66,1.28,1.19,0.52,-1.34,1.45,1.85,1.24,3.1,1.72,2.01,1.55,-0.16,1.72,1.46,0.2,0.8,1.64,1.82,1.75,1.51,1.99,1.06,1.84,1.68,2.57,2.89,2.4,1.2419235236723505,2.9,3.53,3.34,1.8499999999999996,3.47,4.21,-2.34,1.3720514302224784,4.32,4.91,4.11,3.8480500123793018,4.32,-1.53,4.98,9.052136237022031,5.51,6.14],"cash":[96262000,129844000,180786000,109987000,314373000,323150000,346904000,358271000,326790000,336908000,362894000,339568000,328381000,427080000,414129000,419996000,490477000,543369000,613706000,488195000,455927000,349074000,371579000,318366000,317523000,399948000,349074000,387714000,344346000,349375000,399948000,425216000,448222000,493490000,492805000,479663000,722588000,295622000,313210000,211237000,256944000,327200000,353542000,294645000,353348000,443055000,400726000,391458000,199285000,169795000,177232000,149700000,154579000,166221000,185406000,172948000,166907000,172566000,203041000,169195000,163142000,200477000,164315000,184399000,208533000,226107000,187140000,160189000,139051000],"currentAssets":[null,null,715422000,null,1062885000,1085475000,1094226000,1168384000,1211753000,1227912000,1252943000,1300592000,1332819000,1409807000,1425940000,1470486000,1519406000,1601253000,1597840000,1558561000,1519728000,1536784000,1392941000,1302905000,1289851000,1279488000,1226852000,1252838000,1267292000,1274265000,1253216000,1331273000,1376207000,1448123000,1472565000,1523343000,1715092000,1362390000,1340640000,1298900000,1347998000,1388404000,1432224000,1414426000,1479819000,1558146000,1554625000,1607636000,1595274000,1614773000,1712763000,1840575000,1856647000,1850074000,1780585000,1815499000,1802182000,1807427000,1787629000,1779571000,1784035000,1807159000,1683392000,1722817000,1743728000,1756998000,1719648000,1771995000,1782453000],"totalAssets":[null,null,1302139000,null,2029557000,2059370000,2090743000,2179543000,2223280000,2209177000,2306076000,2382969000,2396749000,2494460000,2568551000,2617244000,2651623000,2748520000,2776494000,2885866000,2858604000,2862721000,2721955000,2584130000,2567392000,2489701000,2392382000,2399862000,2395873000,2384043000,2391731000,2466888000,2523162000,2610171000,2602250000,2618064000,2779361000,2563078000,2583894000,2645987000,2711739000,2725442000,2807216000,2757579000,2831842000,2923910000,2953160000,3008076000,3404136000,3411264000,3447249000,3581483000,3674752000,3621729000,3556996000,3604492000,3615840000,3486179000,3477448000,3465381000,3457202000,3496828000,3329972000,3375423000,3345384000,3367999000,3369329000,3435165000,3465705000],"currentLiabilities":[null,null,256817000,null,360589000,362900000,346914000,358898000,395400000,396163000,408070000,404464000,401774000,413333000,412433000,410782000,416775000,434667000,436580000,443391000,423433000,425288000,397214000,383591000,369302000,372853000,366554000,364577000,358039000,359925000,349848000,382704000,374047000,413460000,402998000,374262000,606552000,400707000,409035000,440839000,497301000,530947000,513779000,561211000,604825000,623919000,673303000,679309000,747222000,750979000,765856000,818687000,830759000,868191000,803993000,781349000,749194000,724582000,723102000,674834000,705034000,770049000,811425000,760848000,809590000,778584000,731620000,745860000,757346000],"totalLiabilities":[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,null,null,null,null,null,null,null,null,null,null,null,null,null,1915284000,null,1945548000,1927467000,2060376000,2011110000,1939472000,1909024000,1736359000,1683522000,1732367000,1700781000,1727044000,1746582000,1730116000],"totalDebt":[null,null,160482000,null,518183000,483175000,468834000,484820000,489402000,495011000,474650000,474279000,473840000,473453000,472817000,472438000,472119000,471559000,471109000,479329000,478686000,768799000,767835000,766832000,766368000,765922000,757995000,757988000,757432000,756479000,755646000,755383000,755357000,755151000,754854000,754598000,989383000,737014000,742601000,742393000,766332000,765269000,765704000,776896000,780870000,781710000,731179000,734736000,866506000,902291000,951956000,967291000,998665000,937235000,872129000,986801000,953745000,978201000,1108604000,1108264000,1018112000,898732000,730633000,730652000,730662000,730665000,795663000,790292000,730685000],"equity":[731644000,777922000,808307000,813016000,879254000,936584000,1010127000,1053457000,1075827000,1063249000,1197911000,1281003000,1307839000,1387894000,1407010000,1463925000,1498357000,1575785000,1544846000,1619803000,1615090000,1358686000,1250405000,1143864000,1140593000,1065777000,965211000,980151000,994171000,1002301000,982586000,1041280000,1102446000,1152595000,1184591000,1185356000,1149824000,1133748000,1175738000,1171053000,1165174000,1167232000,1189745000,1110130000,1152702000,1189664000,1207836000,1250102000,1321484000,1344732000,1413597000,1504491000,1553150000,1572751000,1641712000,1598400000,1670292000,1558712000,1354280000,1409291000,1471481000,1541693000,1542094000,1635002000,1528955000,1595750000,1632787000,1679282000,1726753000],"temporaryEquity":[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,null,null,null,null,null,null,null,null,null,null,null,null,null,60865000,null,null,null,62792000,44980000,46249000,46111000,51519000,56899000,84062000,71468000,9498000,9301000,8836000],"operatingCashFlow":[null,130828000,83094000,19268000,34714000,31357000,66881000,5687000,14228000,44200000,85556000,-12872000,9335000,121219000,79415000,64612000,110981000,73512000,147337000,21917000,69934000,-9154000,91399000,55528000,62817000,64477000,89445000,80527000,-605000,47332000,105566000,23415000,32315000,66106000,11312000,33048000,20610000,14395000,84955000,7913000,105524000,125793000,68384000,62352000,88392000,122302000,43248000,33153000,37032000,-8356000,4109000,2703000,65316000,115707000,142539000,21199000,88347000,81322000,115907000,23332000,130811000,225121000,193414000,65130000,167609000,112504000,111241000,103473000,148110000],"capex":[null,14168000,5411000,4555000,6470000,9258000,15809000,12609000,15302000,18455000,36703000,20134000,19087000,19479000,38374000,21845000,32413000,20814000,31681000,23526000,23465000,16421000,9611000,16615000,8143000,9689000,11021000,13961000,12058000,16214000,15687000,14168000,12015000,13715000,15368000,16248000,15568000,17103000,23066000,21109000,28201000,22671000,25444000,23580000,24585000,22795000,35740000,27565000,21259000,31685000,27281000,27095000,22581000,17446000,26166000,22361000,23032000,25840000,25538000,15010000,18318000,20505000,25618000,30319000,31987000,41924000,40805000,34568000,35936000],"depreciationAndAmortization":[null,11929000,11109000,11209000,13371000,17249000,17834000,17165000,18705000,17323000,21367000,17340000,17027000,17895000,17956000,19208000,18978000,19231000,20019000,19601000,23767000,21092000,24868000,23901000,23860000,23098000,20285000,20598000,20206000,20438000,21175000,20827000,20927000,21746000,21457000,21178000,20479000,20361000,20809000,20253000,20330000,19841000,21840000,20343000,20241000,20939000,21369000,21031000,23032000,23701000,24813000,23884000,24128000,24791000,24364000,24558000,24234000,24846000,25070000,23536000,22990000,24015000,24854000,21518000,22263000,21648000,23080000,22607000,24225000],"dilutedShares":[26223000,26402000,26385000,26419000,26448000,26404000,26428000,26537000,26585000,26579000,26499000,26678000,26758000,26806000,26812000,26859000,26910000,26919000,26908000,26950000,26856000,25513000,24411000,23982000,23450000,23170000,23018000,22816000,22749000,22659000,22613000,22660000,22740000,22751000,22801000,22796000,22573000,22352000,22062000,21964000,21831000,21684000,21598000,21549000,21393000,21416000,21341000,21429000,21469000,21552000,21523000,21492000,null,null,null,21512000,21229000,20951000,20766000,20321000,20292000,20234000,20195000,20196000,19809000,19876000,19745000,19616000,19520000],"sharesOutstanding":[null,null,26297140,null,null,null,26374339,null,null,null,26481066,null,null,null,26674164,null,null,null,26824961,null,null,null,24229219,null,null,23952080,22857225,23599401,23507565,23368741,22520894,null,null,null,22693526,null,null,null,21948029,null,null,null,21543897,null,null,null,21225134,null,null,null,21280140,null,null,null,21350167,null,null,null,20208808,null,null,null,20031618,null,null,null,null,null,null],"totalCosts":[429394000,371277000,351101000,335752000,455485000,497947000,553141000,547760000,626341000,630319000,700048000,677517000,717228000,669088000,739489000,756939000,782266000,668131000,727177000,652892000,737823000,677865000,696847000,612715000,628123000,595563000,650828000,534240000,568443000,557007000,616612000,572817000,634287000,620689000,651094000,634724000,618735000,640491000,651181000,637537000,639397000,629276000,632861000,607305000,645368000,672491000,744238000,697675000,812004000,792587000,912524000,885978000,1016813000,987410000,1021800000,944015000,912563000,1074485000,951978000,846275000,892429000,894440000,917306000,841000000,1021272000,904524000,921730000,873571000,952578000],"freeCashFlow":[null,116660000,77683000,14713000,28244000,22099000,51072000,-6922000,-1074000,25745000,48853000,-33006000,-9752000,101740000,41041000,42767000,78568000,52698000,115656000,-1609000,46469000,-25575000,81788000,38913000,54674000,54788000,78424000,66566000,-12663000,31118000,89879000,9247000,20300000,52391000,-4056000,16800000,5042000,-2708000,61889000,-13196000,77323000,103122000,42940000,38772000,63807000,99507000,7508000,5588000,15773000,-40041000,-23172000,-24392000,42735000,98261000,116373000,-1162000,65315000,55482000,90369000,8322000,112493000,204616000,167796000,34811000,135622000,70580000,70436000,68905000,112174000],"capexOutflow":[null,-14168000,-5411000,-4555000,-6470000,-9258000,-15809000,-12609000,-15302000,-18455000,-36703000,-20134000,-19087000,-19479000,-38374000,-21845000,-32413000,-20814000,-31681000,-23526000,-23465000,-16421000,-9611000,-16615000,-8143000,-9689000,-11021000,-13961000,-12058000,-16214000,-15687000,-14168000,-12015000,-13715000,-15368000,-16248000,-15568000,-17103000,-23066000,-21109000,-28201000,-22671000,-25444000,-23580000,-24585000,-22795000,-35740000,-27565000,-21259000,-31685000,-27281000,-27095000,-22581000,-17446000,-26166000,-22361000,-23032000,-25840000,-25538000,-15010000,-18318000,-20505000,-25618000,-30319000,-31987000,-41924000,-40805000,-34568000,-35936000],"grossMargin":[29.005232453238712,31.418170088246818,30.77036929259684,27.416834965514614,26.105855279979544,24.311765029628134,25.61937412666948,23.015001829491403,24.171463105790263,23.832779005399,25.076375891588036,24.504198807104764,24.478258734562598,25.33371956759319,26.35529872549584,26.895349142812087,28.220426515680536,28.991609599605155,26.91468673374482,27.533721765504033,26.166302119988273,26.055679485103205,23.73862588057699,24.679966229016195,24.855927743236926,24.779828478836503,20.396700682204006,26.980665599517266,27.351389849886527,25.403320294896986,24.479857688174036,25.821485772730767,25.714955165790464,24.030412218943297,23.81737619898794,24.222681498359773,25.64444867783794,24.214223830544636,21.466725363978302,23.785251228438216,25.42208195231362,25.10168902280036,24.36873378133658,27.62518540492436,26.70366778550772,25.988391896126544,25.62461092942307,26.39794756906177,25.669523344313678,26.175035854794416,23.07578912837208,25.405884871841927,25.767745867135407,26.014459869033757,26.42110230876099,29.043813489370635,31.482200065755773,30.002142255271135,27.861522009283856,31.315936954147354,30.804136045942386,29.57267135540471,30.17669050433146,30.03175441600967,30.571377985584668,30.425629553146333,29.80188006857627,30.788857721116557,30.465750534777765],"operatingMargin":[13.916320843607789,14.45427524711412,11.922423719416898,8.6145421091883,7.56941146866997,8.648663523454843,10.125597114353493,7.638505988422777,9.873805686658226,10.255968517210743,9.950669213601662,10.892304050188404,11.951189570085196,11.900667570805956,13.127310618831741,13.505437484073775,15.57044502558468,14.125511547082898,12.165021923202358,13.149227126400085,12.434859286564546,11.467502886368504,8.686394037235827,8.60429177891342,7.916460814251976,5.851005809587797,-2.68211565282695,10.453315007416968,11.215324037991468,8.724336211402923,8.592521217062595,10.142547213764349,11.006865084877031,8.82665299605305,8.935100100982128,9.154353040859673,9.330236443167914,5.652048351829696,6.6223760079040614,7.8888778121157745,8.771086262664598,8.8454964220529,7.425843955613157,9.92212993177099,6.3065469622884756,8.376227911222529,6.781132221995373,9.964175375474586,9.235671993642057,8.770324431215196,5.2688839566563335,9.669664158561204,10.454923331090624,10.021305251954196,9.696371947016216,11.149940563643021,12.781564681505042,-2.303162444836927,6.257643822019328,13.453593065447093,14.167813591321652,12.324846227362952,11.56740519081379,13.237609278314356,2.786736065367789,13.523776745253254,11.223585614393313,15.121108981079423,14.848720243070238],"netMargin":[8.867103706822236,9.325591576230963,7.524327253296942,4.48092280390417,3.4731100315349863,4.757929883138564,5.665031033698372,4.318105557438442,6.594192471509151,6.323609813882497,15.172014586991336,6.916424996876377,7.508040953620271,7.6951031640486125,7.838864329742854,8.928969329093196,9.855687505329017,7.569225944434161,6.2946768290473365,7.524277010668583,7.815342766844015,3.302345141758569,5.45354956390473,4.69974552430049,4.315790553903035,2.141880409437616,-4.600932745161148,5.727575196319172,6.785172643768283,4.837549385740528,10.563243523700107,6.268657652951576,6.639475711237104,5.385888812669016,-0.22797904271180375,5.793749391713565,5.082026069562796,1.0300696044744893,3.667243601969132,5.357016437449703,5.802494324918565,5.818002723295768,5.002004019741789,6.336547018688816,3.303387881673848,5.480877965039443,4.565011266607129,7.097947310959289,7.003685326543181,6.014512271202673,2.887432288498232,6.41361309924349,6.799191920615183,6.645817044566067,3.64183979722779,7.015654868181172,8.542133392462553,-4.668021841482631,3.5411205621520274,8.981334140564599,9.59050221354054,8.142524566863528,7.486112905309391,9.002345989019037,-0.38265743212114056,9.467771850322187,16.18101438945929,10.4968242231565,10.719511857182827],"currentRatio":[null,null,2.785726801574662,null,2.9476356738558303,2.9911132543400387,3.154170774312942,3.255476486355455,3.0646256954982296,3.0995120695269374,3.070411939128091,3.2155939712805095,3.317335118748351,3.4108261377630145,3.457385805694501,3.5797235516648733,3.645626537100354,3.6838614387565656,3.6599019652755507,3.5150939013196028,3.589063677134281,3.6135136660333704,3.5067772032204303,3.396599503116601,3.4926726635653207,3.43161514055137,3.3469884382655763,3.4364153525866965,3.539536195777555,3.54036257553657,3.582172829343029,3.478597035829257,3.679235497143407,3.502450055628114,3.654025578290711,4.070258268271959,2.8276091744813305,3.39996556087116,3.277567934284352,2.9464271536774196,2.710627969780877,2.614957801814494,2.787626586528449,2.5203105427370454,2.4466895382962015,2.497353021786482,2.3089530270918144,2.3665754465199194,2.1349398170824734,2.150223907725782,2.2364034492123848,2.248203525889626,2.234880392508537,2.130952751180328,2.2146772422147953,2.323544280468779,2.4054944380227283,2.4944409328412793,2.472167135480195,2.6370500004445536,2.5304240646550378,2.3468103977798815,2.074611948115969,2.26433794923559,2.153840833014242,2.2566582411146388,2.3504660889532816,2.3757742739924383,2.3535517451732764],"netDebt":[null,null,-20304000,null,203810000,160025000,121930000,126549000,162612000,158103000,111756000,134711000,145459000,46373000,58688000,52442000,-18358000,-71810000,-142597000,-8866000,22759000,419725000,396256000,448466000,448845000,365974000,408921000,370274000,413086000,407104000,355698000,330167000,307135000,261661000,262049000,274935000,266795000,441392000,429391000,531156000,509388000,438069000,412162000,482251000,427522000,338655000,330453000,343278000,667221000,732496000,774724000,817591000,844086000,771014000,686723000,813853000,786838000,805635000,905563000,939069000,854970000,698255000,566318000,546253000,522129000,504558000,608523000,630103000,591634000],"ebit":[71308000,65209000,48474000,31929000,38440000,48934000,64626000,47478000,71124000,73504000,77836000,86473000,97285000,93782000,113375000,121099000,146240000,110877000,103703000,94775000,108256000,48231000,69711000,59573000,54588000,36687000,-13220000,61498000,73765000,54889000,74711000,66628000,79225000,61751000,65505000,64086000,60876000,27036000,45572000,59258000,64186000,63203000,53364000,67440000,45714000,63042000,57647000,80862000,88192000,79724000,53917000,97648000,118735000,112400000,82639000,118114000,135849000,-21183000,60480000,134658000,148082000,126668000,117995000,128137000,29553000,141275000,119219000,154550000,171905000],"fcfMargin":[null,26.87956498698187,19.487641328861315,4.004605309715243,5.731493995365128,4.054192885578528,8.298183472524617,-1.1671649290713773,-0.15454126856221942,3.665540925347974,6.28411188505348,-4.340981277989307,-1.197181369540131,13.396184181073645,4.821359134338072,4.886936668765405,8.479802618584808,6.77324325991733,13.969971856164468,-0.21403676803150024,5.514960259862639,-3.3402205655715007,10.717355753102986,5.804462423813914,8.015269973303935,8.661107378571712,12.373072821017688,11.157465995088877,-1.9778242527516638,5.099246698467998,13.323796464440573,1.4505712398799635,2.848175413932488,7.695742671263361,-0.5672901823552613,2.40452049853725,0.738857423377613,-0.3990027877151934,8.87471804497801,-1.9065534524134602,11.032415380291095,14.937856708288669,6.281212241781326,5.750815781667161,9.26339415337801,13.557366104881671,0.9404078524306186,0.7211383351873695,1.763077208541194,-4.608866205791556,-2.405536096537033,-2.486898717399727,3.7634342317081333,8.954129008859267,10.284697697602155,-0.10936666161559594,6.242497343008098,5.282515864590424,8.89873819084888,0.8510699223176263,10.819370667774638,20.05695101330654,16.176320310345957,3.5913027151160515,12.909643348043117,6.747738962504063,6.784042532698939,6.695025345001977,10.027272995443774],"ebitda":[null,77138000,59583000,43138000,51811000,66183000,82460000,64643000,89829000,90827000,99203000,103813000,114312000,111677000,131331000,140307000,165218000,130108000,123722000,114376000,132023000,69323000,94579000,83474000,78448000,59785000,7065000,82096000,93971000,75327000,95886000,87455000,100152000,83497000,86962000,85264000,81355000,47397000,66381000,79511000,84516000,83044000,75204000,87783000,65955000,83981000,79016000,101893000,111224000,103425000,78730000,121532000,142863000,137191000,107003000,142672000,160083000,3663000,85550000,158194000,171072000,150683000,142849000,149655000,51816000,162923000,142299000,177157000,196130000],"debtToCapital":[null,null,16.565216987393537,null,37.08095606456677,34.032184335510465,31.700227389363206,31.51708047380283,31.26711810220741,31.766906677961316,28.37863611551387,27.020102752720078,26.59513863047159,25.436041748260802,25.152154958940372,24.398214590962542,23.959642238728105,23.032719464828578,23.36902361411837,22.83462878942344,22.862331022993864,36.13651800130201,38.044781591882035,40.13364763416053,40.187922039307566,41.81483966525067,43.98748611599542,43.609170497871574,43.24221869910019,43.01157620623386,43.47210268824875,42.04366650841032,40.658616656340854,39.583414144230936,38.92113465450168,38.89772644093623,46.2499888977551,39.39645983829049,38.7106241389035,38.79874320989461,39.675362126754976,39.599927762003745,39.157451817971214,41.17039192888704,40.38484214707288,39.65305416425296,37.708785130594656,37.01742913023632,39.60283182281455,40.154951684962725,40.24242957143636,39.133345901863514,39.13547808128724,37.34024811293768,34.69308520308166,38.17115187561818,36.346476821782616,38.55871289240112,45.01243257904149,44.02144143822081,40.894716525954244,36.82686417324852,32.147855857742705,30.885835375756553,32.33565688344529,31.407337040037998,32.76423232926352,32.00114675648513,29.73360874211272],"returnOnAssets":[null,null,null,null,5.126537466057863,4.3463292171877805,5.563352925330147,4.749848936221951,6.21876643755686,7.061700386571824,10.634870346038806,11.431290482085307,11.952695535028028,12.336708806398113,9.802432063007076,10.578269365725019,11.672079632800436,11.255965119073503,10.494205380871442,9.40860713305749,8.472209947067515,7.121882663745863,6.886232826748053,6.005927609453462,4.712462006975309,4.3387087191555525,1.7727811053514855,1.926046430251092,2.4983554172505396,3.199675649767407,7.457641573265514,7.568952586428315,7.646255820501378,7.817286163548458,4.898657003300573,4.831432037116574,4.156361037943636,3.112976004054705,4.154338946238284,3.963601416475638,4.017810639034073,5.426244015338885,5.64280825284589,5.838662838577339,5.044897873775092,4.952709620501608,4.935406994265652,5.356858847780521,6.2326069784081986,6.514643480984105,6.178511404505556,6.241085329078926,6.220751055815546,6.849345648431614,7.259911667852852,7.400109240569304,7.627748199323182,4.392178401858887,4.288867748467398,4.643110279350139,4.93340771905497,8.780372123356027,10.231747122992264,10.165413305219678,7.172625233991897,7.5726598791200415,10.457001409550042,10.896122331875016,14.534621409292992],"returnOnEquity":[null,null,null,16.13264683597863,12.917763880767124,10.44114164663174,10.380250259289037,11.093115196415914,13.527521366122427,15.07285858369174,21.17699061338618,22.341526520051747,23.166752388967247,23.67360859811117,18.343435367137815,19.269576469765326,20.998176891421696,19.912682851280454,19.002281954133263,16.790261657318677,14.994249139298018,13.618331890143063,13.545688741368844,11.88724980252686,9.278933752539752,9.578450980691395,4.09213509922297,4.519459608336099,5.8086046045370825,7.5405279684808795,18.31720656721414,18.222833230518383,17.939471062192094,18.11744047044498,11.288325780496933,11.033505251868739,9.78532769161779,7.04365005600647,9.127964787959645,8.854405156320485,9.530116224722441,12.471555598049527,12.860375661122909,13.8303678398445,12.065701530194023,11.871376590227147,11.857701575045848,13.085916977653046,15.70876239700653,16.284511181362344,15.085260618905766,14.929973320922546,15.318819717571003,16.511287297989398,16.643226593447668,17.137888504623593,17.25199336609748,9.969525426294355,10.070053591598375,10.914086586687263,11.106531248438383,19.77593249914124,24.047930274198016,22.84261074738864,16.261769956099712,16.569225321384327,22.06526795807465,22.390658133099034,30.4070881049529],"revenueGrowth":[null,null,null,null,-1.2076742647501026,25.593880325338137,54.39496070261172,61.4201882406737,41.026733714025966,28.850648516758692,26.312839177200797,28.205193057712453,17.21250143893174,8.1323894571383,9.496723072272495,15.09781872464111,13.743401507525355,2.444072840270195,-2.742257407783766,-14.099521327712827,-9.058736297004632,-1.5891377218417713,-7.821570498496177,-10.82049644824008,-19.045358468263075,-17.382599246670882,-16.944293022475676,-11.007341907344593,-6.138775558073839,-3.5297000355689057,6.428715676808228,6.850093445411964,11.321845094642867,11.557942931304854,5.989400733795347,9.602132168735,-4.255707224403949,-0.30656057252059776,-2.463712170164678,-0.9367611108884732,2.7060176874436737,1.7162424192417092,-1.969849275054747,-2.5918204291334512,-1.7211441192459098,6.320074166352807,16.785640101458977,14.934144170869178,29.88075051393131,18.36750820878237,20.654527873423213,26.576038281760162,26.92769852083936,26.312699848753773,17.465155437994007,8.325788625843678,-7.858519178675727,-4.290848583264529,-10.250849303058907,-7.967483653825336,-0.6268780536291874,-2.8677657229635445,2.1435197129369365,-0.8707052774107549,1.0397821756848113,2.529467983434208,0.09312692447849269,6.1778742492113015,6.486233851285239]}},"filings":[{"accn":"0000102729-19-000003","filed":"2019-02-27","form":"10-K"},{"accn":"0000102729-20-000004","filed":"2020-02-26","form":"10-K"},{"accn":"0000102729-21-000012","filed":"2021-02-24","form":"10-K"},{"accn":"0000102729-22-000008","filed":"2022-02-23","form":"10-K"},{"accn":"0000102729-21-000023","filed":"2021-04-29","form":"10-Q"},{"accn":"0000102729-21-000042","filed":"2021-07-29","form":"10-Q"},{"accn":"0000102729-21-000055","filed":"2021-10-28","form":"10-Q"},{"accn":"0000102729-23-000019","filed":"2023-03-01","form":"10-K"},{"accn":"0000102729-22-000040","filed":"2022-04-27","form":"10-Q"},{"accn":"0000102729-22-000056","filed":"2022-07-27","form":"10-Q"},{"accn":"0000102729-22-000066","filed":"2022-11-02","form":"10-Q"},{"accn":"0000102729-24-000013","filed":"2024-02-28","form":"10-K"},{"accn":"0000102729-23-000025","filed":"2023-04-26","form":"10-Q"},{"accn":"0000102729-23-000046","filed":"2023-08-01","form":"10-Q"},{"accn":"0000102729-23-000058","filed":"2023-11-06","form":"10-Q"},{"accn":"0000102729-25-000009","filed":"2025-02-25","form":"10-K"},{"accn":"0000102729-24-000025","filed":"2024-05-08","form":"10-Q"},{"accn":"0000102729-24-000039","filed":"2024-07-31","form":"10-Q"},{"accn":"0000102729-24-000054","filed":"2024-10-30","form":"10-Q"},{"accn":"0000102729-26-000007","filed":"2026-02-24","form":"10-K"},{"accn":"0000102729-25-000017","filed":"2025-04-30","form":"10-Q"},{"accn":"0000102729-25-000039","filed":"2025-07-31","form":"10-Q"},{"accn":"0000102729-25-000053","filed":"2025-10-28","form":"10-Q"},{"accn":"0000102729-26-000020","filed":"2026-04-28","form":"10-Q"},{"accn":"0000102729-26-000044","filed":"2026-07-28","form":"10-Q"},{"accn":"0001047469-12-001703","filed":"2012-02-28","form":"10-K"},{"accn":"0001047469-11-006742","filed":"2011-07-29","form":"10-Q"},{"accn":"0001047469-11-008751","filed":"2011-10-27","form":"10-Q"},{"accn":"0001047469-13-001680","filed":"2013-02-26","form":"10-K"},{"accn":"0001047469-12-004985","filed":"2012-04-30","form":"10-Q"},{"accn":"0001047469-12-007474","filed":"2012-07-27","form":"10-Q"},{"accn":"0001047469-12-009841","filed":"2012-10-29","form":"10-Q"},{"accn":"0001047469-13-005368","filed":"2013-05-02","form":"10-Q"},{"accn":"0001047469-13-007771","filed":"2013-07-25","form":"10-Q"},{"accn":"0001047469-10-006909","filed":"2010-08-03","form":"10-Q"},{"accn":"0001047469-10-008991","filed":"2010-10-29","form":"10-Q"},{"accn":"0001047469-11-004269","filed":"2011-04-29","form":"10-Q"},{"accn":"0001047469-15-001179","filed":"2015-02-25","form":"10-K"},{"accn":"0000102729-16-000009","filed":"2016-02-24","form":"10-K"},{"accn":"0001628280-17-002033","filed":"2017-03-01","form":"10-K"},{"accn":"0000102729-18-000008","filed":"2018-02-28","form":"10-K"},{"accn":"0001047469-14-001292","filed":"2014-02-25","form":"10-K"},{"accn":"0001047469-13-009885","filed":"2013-10-24","form":"10-Q"},{"accn":"0001047469-14-004412","filed":"2014-04-30","form":"10-Q"},{"accn":"0001047469-14-006501","filed":"2014-07-30","form":"10-Q"},{"accn":"0001047469-14-008683","filed":"2014-10-30","form":"10-Q"},{"accn":"0001047469-15-004183","filed":"2015-04-30","form":"10-Q"},{"accn":"0001047469-15-006407","filed":"2015-07-29","form":"10-Q"},{"accn":"0001628280-15-008064","filed":"2015-10-30","form":"10-Q"},{"accn":"0000102729-16-000012","filed":"2016-04-28","form":"10-Q"},{"accn":"0001628280-16-017859","filed":"2016-07-28","form":"10-Q"},{"accn":"0000102729-16-000019","filed":"2016-10-27","form":"10-Q"},{"accn":"0001628280-17-004463","filed":"2017-04-28","form":"10-Q"},{"accn":"0000102729-17-000006","filed":"2017-07-27","form":"10-Q"},{"accn":"0000102729-17-000012","filed":"2017-11-02","form":"10-Q"},{"accn":"0000102729-18-000012","filed":"2018-04-27","form":"10-Q"},{"accn":"0000102729-19-000011","filed":"2019-07-31","form":"10-Q"},{"accn":"0000102729-19-000015","filed":"2019-10-31","form":"10-Q"},{"accn":"0000102729-20-000025","filed":"2020-04-29","form":"10-Q"},{"accn":"0000102729-20-000047","filed":"2020-07-29","form":"10-Q"},{"accn":"0000102729-20-000064","filed":"2020-10-28","form":"10-Q"},{"accn":"0000102729-18-000019","filed":"2018-08-01","form":"10-Q"},{"accn":"0000102729-18-000026","filed":"2018-11-01","form":"10-Q"},{"accn":"0000102729-19-000005","filed":"2019-05-02","form":"10-Q"},{"accn":"0001047469-11-001183","filed":"2011-02-23","form":"10-K"}],"provenance":{"#0":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2015-12-27","end":"2016-12-31","value":2521676000},"revenue@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#0"}],"rule":"component-sum","value":2521676000},"#1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-04-01","value":637473000},"revenue@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#1"}],"rule":"component-sum","value":637473000},"#2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2017-04-02","end":"2017-07-01","value":712737000},"revenue@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#2"}],"rule":"component-sum","value":712737000},"#3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2017-07-02","end":"2017-09-30","value":680779000},"revenue@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#3"}],"rule":"component-sum","value":680779000},"#4":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2017-10-01","end":"2017-12-30","value":714978000},"revenue@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#4"}],"rule":"component-sum","value":714978000},"#5":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-30","value":2745967000},"revenue@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#5"}],"rule":"component-sum","value":2745967000},"#6":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2017-12-31","end":"2018-03-31","value":698684000},"revenue@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#6"}],"rule":"component-sum","value":698684000},"#7":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":682405000},"revenue@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#7"}],"rule":"component-sum","value":682405000},"#8":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2018-07-01","end":"2018-09-29","value":678692000},"revenue@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#8"}],"rule":"component-sum","value":678692000},"#9":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2018-09-30","end":"2018-12-29","value":697363000},"revenue@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#9"}],"rule":"component-sum","value":697363000},"#10":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":2,"unit":"USD","start":"2017-12-31","end":"2018-12-29","value":2757144000},"revenue@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#10"}],"rule":"component-sum","value":2757144000},"#11":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":2,"unit":"USD","start":"2018-12-30","end":"2019-03-30","value":692139000},"revenue@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#11"}],"rule":"component-sum","value":692139000},"#12":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":2,"unit":"USD","start":"2019-03-31","end":"2019-06-29","value":700871000},"revenue@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#12"}],"rule":"component-sum","value":700871000},"#13":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":2,"unit":"USD","start":"2019-06-30","end":"2019-09-28","value":690340000},"revenue@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#13"}],"rule":"component-sum","value":690340000},"#14":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":2,"unit":"USD","start":"2019-09-29","end":"2019-12-28","value":683626000},"revenue@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#14"}],"rule":"component-sum","value":683626000},"#15":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":3,"unit":"USD","start":"2018-12-30","end":"2019-12-28","value":2766976000},"revenue@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#15"}],"rule":"component-sum","value":2766976000},"#16":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":4,"unit":"USD","start":"2019-12-29","end":"2020-03-28","value":674200000},"revenue@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#16"}],"rule":"component-sum","value":674200000},"#17":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":5,"unit":"USD","start":"2020-03-29","end":"2020-06-27","value":688808000},"revenue@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#17"}],"rule":"component-sum","value":688808000},"#18":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":6,"unit":"USD","start":"2020-06-28","end":"2020-09-26","value":733970000},"revenue@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#18"}],"rule":"component-sum","value":733970000},"#19":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":2,"unit":"USD","start":"2020-09-27","end":"2020-12-26","value":798377000},"revenue@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#19"}],"rule":"component-sum","value":798377000},"#20":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":7,"unit":"USD","start":"2019-12-29","end":"2020-12-26","value":2895355000},"revenue@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#20"}],"rule":"component-sum","value":2895355000},"#21":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":8,"unit":"USD","start":"2020-12-27","end":"2021-03-27","value":774886000},"revenue@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#21"}],"rule":"component-sum","value":774886000},"#22":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":9,"unit":"USD","start":"2021-03-28","end":"2021-06-26","value":894629000},"revenue@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#22"}],"rule":"component-sum","value":894629000},"#23":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":10,"unit":"USD","start":"2021-06-27","end":"2021-09-25","value":868782000},"revenue@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#23"}],"rule":"component-sum","value":868782000},"#24":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":11,"unit":"USD","start":"2020-12-27","end":"2021-12-25","value":3501575000},"#25":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":10,"unit":"USD","start":"2020-12-27","end":"2021-09-25","value":2538297000},"#26":{"kind":"computed","op":"sum","terms":[{"ref":"#24"},{"ref":"#25","weight":-1}],"rule":"quarter-from-ytd","value":963278000},"revenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#26"}],"rule":"component-sum","value":963278000},"revenue@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#24"}],"rule":"component-sum","value":3501575000},"#27":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":12,"unit":"USD","start":"2021-12-26","end":"2022-03-26","value":980820000},"revenue@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#27"}],"rule":"component-sum","value":980820000},"#28":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":13,"unit":"USD","start":"2022-03-27","end":"2022-06-25","value":1135532000},"revenue@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#28"}],"rule":"component-sum","value":1135532000},"#29":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":14,"unit":"USD","start":"2022-06-26","end":"2022-09-24","value":1097382000},"revenue@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#29"}],"rule":"component-sum","value":1097382000},"#30":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":15,"unit":"USD","start":"2021-12-26","end":"2022-12-31","value":4345250000},"#31":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":14,"unit":"USD","start":"2021-12-26","end":"2022-09-24","value":3213734000},"#32":{"kind":"computed","op":"sum","terms":[{"ref":"#30"},{"ref":"#31","weight":-1}],"rule":"quarter-from-ytd","value":1131516000},"revenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#32"}],"rule":"component-sum","value":1131516000},"revenue@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#30"}],"rule":"component-sum","value":4345250000},"#33":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-04-01","value":1062481000},"revenue@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#33"}],"rule":"component-sum","value":1062481000},"#34":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":17,"unit":"USD","start":"2023-04-02","end":"2023-07-01","value":1046296000},"revenue@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#34"}],"rule":"component-sum","value":1046296000},"#35":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":18,"unit":"USD","start":"2023-07-02","end":"2023-09-30","value":1050295000},"revenue@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#35"}],"rule":"component-sum","value":1050295000},"#36":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-30","value":4174598000},"#37":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":3159072000},"#38":{"kind":"computed","op":"sum","terms":[{"ref":"#36"},{"ref":"#37","weight":-1}],"rule":"quarter-from-ytd","value":1015526000},"revenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#38"}],"rule":"component-sum","value":1015526000},"revenue@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#36"}],"rule":"component-sum","value":4174598000},"#39":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":20,"unit":"USD","start":"2023-12-31","end":"2024-03-30","value":977828000},"revenue@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#39"}],"rule":"component-sum","value":977828000},"#40":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":21,"unit":"USD","start":"2024-03-31","end":"2024-06-29","value":1039737000},"revenue@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#40"}],"rule":"component-sum","value":1039737000},"#41":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":22,"unit":"USD","start":"2024-06-30","end":"2024-09-28","value":1020175000},"revenue@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#41"}],"rule":"component-sum","value":1020175000},"#42":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":19,"unit":"USD","start":"2023-12-31","end":"2024-12-28","value":4075034000},"#43":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":22,"unit":"USD","start":"2023-12-31","end":"2024-09-28","value":3037740000},"#44":{"kind":"computed","op":"sum","terms":[{"ref":"#42"},{"ref":"#43","weight":-1}],"rule":"quarter-from-ytd","value":1037294000},"revenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#44"}],"rule":"component-sum","value":1037294000},"revenue@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#42"}],"rule":"component-sum","value":4075034000},"#45":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":23,"unit":"USD","start":"2024-12-29","end":"2025-03-29","value":969314000},"revenue@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#45"}],"rule":"component-sum","value":969314000},"#46":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":24,"unit":"USD","start":"2025-03-30","end":"2025-06-28","value":1050548000},"revenue@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#46"}],"rule":"component-sum","value":1050548000},"#47":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":22,"unit":"USD","start":"2025-06-29","end":"2025-09-27","value":1045980000},"revenue@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#47"}],"rule":"component-sum","value":1045980000},"#48":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":19,"unit":"USD","start":"2024-12-29","end":"2025-12-27","value":4104102000},"#49":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":22,"unit":"USD","start":"2024-12-29","end":"2025-09-27","value":3065842000},"#50":{"kind":"computed","op":"sum","terms":[{"ref":"#48"},{"ref":"#49","weight":-1}],"rule":"quarter-from-ytd","value":1038260000},"revenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#50"}],"rule":"component-sum","value":1038260000},"revenue@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#48"}],"rule":"component-sum","value":4104102000},"#51":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":23,"unit":"USD","start":"2025-12-28","end":"2026-03-28","value":1029197000},"revenue@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#51"}],"rule":"component-sum","value":1029197000},"#52":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":24,"unit":"USD","start":"2026-03-29","end":"2026-06-27","value":1118689000},"revenue@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#52"}],"rule":"component-sum","value":1118689000},"revenue@FY2009":{"kind":"filed","concept":"Revenues","filing":25,"unit":"USD","start":"2008-12-28","end":"2009-12-26","value":1843950000},"revenue@2010Q2":{"kind":"filed","concept":"Revenues","filing":26,"unit":"USD","start":"2010-03-28","end":"2010-06-26","value":492786000},"revenue@2010Q3":{"kind":"filed","concept":"Revenues","filing":27,"unit":"USD","start":"2010-06-27","end":"2010-09-25","value":545090000},"#53":{"kind":"filed","concept":"Revenues","filing":28,"unit":"USD","start":"2009-12-27","end":"2010-12-25","value":2032428000},"#54":{"kind":"filed","concept":"Revenues","filing":27,"unit":"USD","start":"2009-12-27","end":"2010-09-25","value":1416968000},"revenue@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#53"},{"ref":"#54","weight":-1}],"rule":"quarter-from-ytd","value":615460000},"revenue@FY2010":{"kind":"filed","concept":"Revenues","filing":28,"unit":"USD","start":"2009-12-27","end":"2010-12-25","value":2032428000},"revenue@2011Q1":{"kind":"filed","concept":"Revenues","filing":29,"unit":"USD","start":"2010-12-26","end":"2011-03-26","value":593061000},"revenue@2011Q2":{"kind":"filed","concept":"Revenues","filing":30,"unit":"USD","start":"2011-03-27","end":"2011-06-25","value":694960000},"revenue@2011Q3":{"kind":"filed","concept":"Revenues","filing":31,"unit":"USD","start":"2011-06-26","end":"2011-09-24","value":702352000},"#55":{"kind":"filed","concept":"Revenues","filing":28,"unit":"USD","start":"2010-12-26","end":"2011-12-31","value":2767778000},"#56":{"kind":"filed","concept":"Revenues","filing":31,"unit":"USD","start":"2010-12-26","end":"2011-09-24","value":1990373000},"revenue@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#55"},{"ref":"#56","weight":-1}],"rule":"quarter-from-ytd","value":777405000},"revenue@FY2011":{"kind":"filed","concept":"Revenues","filing":28,"unit":"USD","start":"2010-12-26","end":"2011-12-31","value":2767778000},"revenue@2012Q1":{"kind":"filed","concept":"Revenues","filing":32,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":760335000},"revenue@2012Q2":{"kind":"filed","concept":"Revenues","filing":33,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":814580000},"revenue@2012Q3":{"kind":"filed","concept":"Revenues","filing":31,"unit":"USD","start":"2012-07-01","end":"2012-09-29","value":759470000},"#57":{"kind":"filed","concept":"Revenues","filing":28,"unit":"USD","start":"2012-01-01","end":"2012-12-29","value":3169556000},"#58":{"kind":"filed","concept":"Revenues","filing":31,"unit":"USD","start":"2012-01-01","end":"2012-09-29","value":2318323000},"revenue@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#57"},{"ref":"#58","weight":-1}],"rule":"quarter-from-ytd","value":851233000},"revenue@FY2012":{"kind":"filed","concept":"Revenues","filing":28,"unit":"USD","start":"2012-01-01","end":"2012-12-29","value":3169556000},"revenue@2013Q1":{"kind":"filed","concept":"Revenues","filing":32,"unit":"USD","start":"2012-12-30","end":"2013-03-30","value":875129000},"revenue@2013Q2":{"kind":"filed","concept":"Revenues","filing":33,"unit":"USD","start":"2013-03-31","end":"2013-06-29","value":926531000},"revenue@2009Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":34,"unit":"USD","start":"2009-03-29","end":"2009-06-27","value":498810000},"revenue@2009Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":35,"unit":"USD","start":"2009-06-28","end":"2009-09-26","value":434010000},"#59":{"kind":"filed","concept":"SalesRevenueNet","filing":25,"unit":"USD","start":"2008-12-28","end":"2009-12-26","value":1786601000},"#60":{"kind":"filed","concept":"SalesRevenueNet","filing":35,"unit":"USD","start":"2008-12-28","end":"2009-09-26","value":1387974000},"revenue@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#59"},{"ref":"#60","weight":-1}],"rule":"quarter-from-ytd","value":398627000},"revenue@2010Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":36,"unit":"USD","start":"2009-12-27","end":"2010-03-27","value":367402000},"revenue@2013Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":37,"unit":"USD","start":"2013-06-30","end":"2013-09-28","value":778032000},"revenue@2013Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":37,"unit":"USD","start":"2013-09-29","end":"2013-12-28","value":827890000},"revenue@FY2013":{"kind":"filed","concept":"SalesRevenueNet","filing":38,"unit":"USD","start":"2012-12-30","end":"2013-12-28","value":3304211000},"revenue@2014Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":38,"unit":"USD","start":"2013-12-29","end":"2014-03-29","value":751740000},"revenue@2014Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":38,"unit":"USD","start":"2014-03-30","end":"2014-06-28","value":842599000},"revenue@2014Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":38,"unit":"USD","start":"2014-06-29","end":"2014-09-27","value":765668000},"revenue@2014Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":38,"unit":"USD","start":"2014-09-28","end":"2014-12-27","value":763136000},"revenue@FY2014":{"kind":"filed","concept":"SalesRevenueNet","filing":39,"unit":"USD","start":"2013-12-29","end":"2014-12-27","value":3123143000},"revenue@2015Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":39,"unit":"USD","start":"2014-12-28","end":"2015-03-28","value":670398000},"revenue@2015Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":39,"unit":"USD","start":"2015-03-29","end":"2015-06-27","value":682123000},"revenue@2015Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":39,"unit":"USD","start":"2015-06-28","end":"2015-09-26","value":632575000},"revenue@2015Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":39,"unit":"USD","start":"2015-09-27","end":"2015-12-26","value":633828000},"revenue@FY2015":{"kind":"filed","concept":"SalesRevenueNet","filing":40,"unit":"USD","start":"2014-12-28","end":"2015-12-26","value":2618924000},"revenue@2016Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":40,"unit":"USD","start":"2015-12-27","end":"2016-03-26","value":596605000},"revenue@2016Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":40,"unit":"USD","start":"2016-03-27","end":"2016-06-25","value":640249000},"revenue@2016Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":40,"unit":"USD","start":"2016-06-26","end":"2016-09-24","value":610247000},"revenue@2016Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":40,"unit":"USD","start":"2016-09-25","end":"2016-12-31","value":674575000},"costOfRevenue@2009Q2":{"kind":"filed","concept":"CostOfRevenue","filing":34,"unit":"USD","start":"2009-03-29","end":"2009-06-27","value":354129000},"costOfRevenue@2009Q3":{"kind":"filed","concept":"CostOfRevenue","filing":35,"unit":"USD","start":"2009-06-28","end":"2009-09-26","value":297652000},"#61":{"kind":"filed","concept":"CostOfRevenue","filing":25,"unit":"USD","start":"2008-12-28","end":"2009-12-26","value":1254587000},"#62":{"kind":"filed","concept":"CostOfRevenue","filing":35,"unit":"USD","start":"2008-12-28","end":"2009-09-26","value":978619000},"costOfRevenue@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#61"},{"ref":"#62","weight":-1}],"rule":"quarter-from-ytd","value":275968000},"costOfRevenue@FY2009":{"kind":"filed","concept":"CostOfRevenue","filing":25,"unit":"USD","start":"2008-12-28","end":"2009-12-26","value":1254587000},"costOfRevenue@2010Q1":{"kind":"filed","concept":"CostOfRevenue","filing":36,"unit":"USD","start":"2009-12-27","end":"2010-03-27","value":266672000},"costOfRevenue@2010Q2":{"kind":"filed","concept":"CostOfRevenue","filing":26,"unit":"USD","start":"2010-03-28","end":"2010-06-26","value":352913000},"costOfRevenue@2010Q3":{"kind":"filed","concept":"CostOfRevenue","filing":27,"unit":"USD","start":"2010-06-27","end":"2010-09-25","value":395310000},"#63":{"kind":"filed","concept":"CostOfRevenue","filing":28,"unit":"USD","start":"2009-12-27","end":"2010-12-25","value":1455931000},"#64":{"kind":"filed","concept":"CostOfRevenue","filing":27,"unit":"USD","start":"2009-12-27","end":"2010-09-25","value":1014895000},"costOfRevenue@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#63"},{"ref":"#64","weight":-1}],"rule":"quarter-from-ytd","value":441036000},"costOfRevenue@FY2010":{"kind":"filed","concept":"CostOfRevenue","filing":28,"unit":"USD","start":"2009-12-27","end":"2010-12-25","value":1455931000},"costOfRevenue@2011Q1":{"kind":"filed","concept":"CostOfRevenue","filing":29,"unit":"USD","start":"2010-12-26","end":"2011-03-26","value":431456000},"costOfRevenue@2011Q2":{"kind":"filed","concept":"CostOfRevenue","filing":30,"unit":"USD","start":"2011-03-27","end":"2011-06-25","value":500627000},"costOfRevenue@2011Q3":{"kind":"filed","concept":"CostOfRevenue","filing":31,"unit":"USD","start":"2011-06-26","end":"2011-09-24","value":504802000},"#65":{"kind":"filed","concept":"CostOfRevenue","filing":41,"unit":"USD","start":"2010-12-26","end":"2011-12-31","value":1994670000},"#66":{"kind":"filed","concept":"CostOfRevenue","filing":31,"unit":"USD","start":"2010-12-26","end":"2011-09-24","value":1436885000},"costOfRevenue@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#65"},{"ref":"#66","weight":-1}],"rule":"quarter-from-ytd","value":557785000},"costOfRevenue@FY2011":{"kind":"filed","concept":"CostOfRevenue","filing":41,"unit":"USD","start":"2010-12-26","end":"2011-12-31","value":1994670000},"costOfRevenue@2012Q1":{"kind":"filed","concept":"CostOfRevenue","filing":32,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":531036000},"costOfRevenue@2012Q2":{"kind":"filed","concept":"CostOfRevenue","filing":33,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":567920000},"costOfRevenue@2012Q3":{"kind":"filed","concept":"CostOfRevenue","filing":42,"unit":"USD","start":"2012-07-01","end":"2012-09-29","value":537437000},"#67":{"kind":"filed","concept":"CostOfRevenue","filing":37,"unit":"USD","start":"2012-01-01","end":"2012-12-29","value":2227085000},"#68":{"kind":"filed","concept":"CostOfRevenue","filing":42,"unit":"USD","start":"2012-01-01","end":"2012-09-29","value":1636393000},"costOfRevenue@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#67"},{"ref":"#68","weight":-1}],"rule":"quarter-from-ytd","value":590692000},"costOfRevenue@FY2012":{"kind":"filed","concept":"CostOfRevenue","filing":37,"unit":"USD","start":"2012-01-01","end":"2012-12-29","value":2227085000},"costOfRevenue@2013Q1":{"kind":"filed","concept":"CostOfRevenue","filing":43,"unit":"USD","start":"2012-12-30","end":"2013-03-30","value":584261000},"costOfRevenue@2013Q2":{"kind":"filed","concept":"CostOfRevenue","filing":44,"unit":"USD","start":"2013-03-31","end":"2013-06-29","value":617188000},"costOfRevenue@2013Q3":{"kind":"filed","concept":"CostOfRevenue","filing":45,"unit":"USD","start":"2013-06-30","end":"2013-09-28","value":552468000},"#69":{"kind":"filed","concept":"CostOfRevenue","filing":38,"unit":"USD","start":"2012-12-30","end":"2013-12-28","value":2358983000},"#70":{"kind":"filed","concept":"CostOfRevenue","filing":45,"unit":"USD","start":"2012-12-30","end":"2013-09-28","value":1753917000},"costOfRevenue@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#69"},{"ref":"#70","weight":-1}],"rule":"quarter-from-ytd","value":605066000},"costOfRevenue@FY2013":{"kind":"filed","concept":"CostOfRevenue","filing":38,"unit":"USD","start":"2012-12-30","end":"2013-12-28","value":2358983000},"costOfRevenue@2014Q1":{"kind":"filed","concept":"CostOfRevenue","filing":46,"unit":"USD","start":"2013-12-29","end":"2014-03-29","value":544758000},"costOfRevenue@2014Q2":{"kind":"filed","concept":"CostOfRevenue","filing":47,"unit":"USD","start":"2014-03-30","end":"2014-06-28","value":622122000},"costOfRevenue@2014Q3":{"kind":"filed","concept":"CostOfRevenue","filing":48,"unit":"USD","start":"2014-06-29","end":"2014-09-27","value":566168000},"#71":{"kind":"filed","concept":"CostOfRevenue","filing":39,"unit":"USD","start":"2013-12-29","end":"2014-12-27","value":2315026000},"#72":{"kind":"filed","concept":"CostOfRevenue","filing":48,"unit":"USD","start":"2013-12-29","end":"2014-09-27","value":1733048000},"costOfRevenue@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#71"},{"ref":"#72","weight":-1}],"rule":"quarter-from-ytd","value":581978000},"costOfRevenue@FY2014":{"kind":"filed","concept":"CostOfRevenue","filing":39,"unit":"USD","start":"2013-12-29","end":"2014-12-27","value":2315026000},"costOfRevenue@2015Q1":{"kind":"filed","concept":"CostOfRevenue","filing":49,"unit":"USD","start":"2014-12-28","end":"2015-03-28","value":504944000},"costOfRevenue@2015Q2":{"kind":"filed","concept":"CostOfRevenue","filing":50,"unit":"USD","start":"2015-03-29","end":"2015-06-27","value":512575000},"costOfRevenue@2015Q3":{"kind":"filed","concept":"CostOfRevenue","filing":51,"unit":"USD","start":"2015-06-28","end":"2015-09-26","value":475824000},"#73":{"kind":"filed","concept":"CostOfRevenue","filing":40,"unit":"USD","start":"2014-12-28","end":"2015-12-26","value":1997891000},"#74":{"kind":"filed","concept":"CostOfRevenue","filing":51,"unit":"USD","start":"2014-12-28","end":"2015-09-26","value":1493343000},"costOfRevenue@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#73"},{"ref":"#74","weight":-1}],"rule":"quarter-from-ytd","value":504548000},"costOfRevenue@FY2015":{"kind":"filed","concept":"CostOfRevenue","filing":40,"unit":"USD","start":"2014-12-28","end":"2015-12-26","value":1997891000},"costOfRevenue@2016Q1":{"kind":"filed","concept":"CostOfRevenue","filing":52,"unit":"USD","start":"2015-12-27","end":"2016-03-26","value":435636000},"costOfRevenue@2016Q2":{"kind":"filed","concept":"CostOfRevenue","filing":53,"unit":"USD","start":"2016-03-27","end":"2016-06-25","value":465132000},"costOfRevenue@2016Q3":{"kind":"filed","concept":"CostOfRevenue","filing":54,"unit":"USD","start":"2016-06-26","end":"2016-09-24","value":455224000},"#75":{"kind":"filed","concept":"CostOfRevenue","filing":40,"unit":"USD","start":"2015-12-27","end":"2016-12-31","value":1865433000},"#76":{"kind":"filed","concept":"CostOfRevenue","filing":54,"unit":"USD","start":"2015-12-27","end":"2016-09-24","value":1355992000},"costOfRevenue@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#75"},{"ref":"#76","weight":-1}],"rule":"quarter-from-ytd","value":509441000},"costOfRevenue@FY2016":{"kind":"filed","concept":"CostOfRevenue","filing":40,"unit":"USD","start":"2015-12-27","end":"2016-12-31","value":1865433000},"costOfRevenue@2017Q1":{"kind":"filed","concept":"CostOfRevenue","filing":55,"unit":"USD","start":"2017-01-01","end":"2017-04-01","value":472868000},"costOfRevenue@2017Q2":{"kind":"filed","concept":"CostOfRevenue","filing":53,"unit":"USD","start":"2017-04-02","end":"2017-07-01","value":529457000},"costOfRevenue@2017Q3":{"kind":"filed","concept":"CostOfRevenue","filing":54,"unit":"USD","start":"2017-07-02","end":"2017-09-30","value":517185000},"#77":{"kind":"filed","concept":"CostOfRevenue","filing":40,"unit":"USD","start":"2017-01-01","end":"2017-12-30","value":2064199000},"#78":{"kind":"filed","concept":"CostOfRevenue","filing":54,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":1519510000},"costOfRevenue@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#77"},{"ref":"#78","weight":-1}],"rule":"quarter-from-ytd","value":544689000},"costOfRevenue@FY2017":{"kind":"filed","concept":"CostOfRevenue","filing":40,"unit":"USD","start":"2017-01-01","end":"2017-12-30","value":2064199000},"costOfRevenue@2018Q1":{"kind":"filed","concept":"CostOfRevenue","filing":55,"unit":"USD","start":"2017-12-31","end":"2018-03-31","value":529444000},"costOfRevenue@2018Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":56,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":507406000},"costOfRevenue@2018Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":57,"unit":"USD","start":"2018-07-01","end":"2018-09-29","value":514352000},"#79":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":2,"unit":"USD","start":"2017-12-31","end":"2018-12-29","value":2088972000},"#80":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":57,"unit":"USD","start":"2017-12-31","end":"2018-09-29","value":1551202000},"costOfRevenue@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#79"},{"ref":"#80","weight":-1}],"rule":"quarter-from-ytd","value":537770000},"costOfRevenue@FY2018":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":2,"unit":"USD","start":"2017-12-31","end":"2018-12-29","value":2088972000},"costOfRevenue@2019Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":58,"unit":"USD","start":"2018-12-30","end":"2019-03-30","value":527512000},"costOfRevenue@2019Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":59,"unit":"USD","start":"2019-03-31","end":"2019-06-29","value":522695000},"costOfRevenue@2019Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":60,"unit":"USD","start":"2019-06-30","end":"2019-09-28","value":517053000},"#81":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":3,"unit":"USD","start":"2018-12-30","end":"2019-12-28","value":2084295000},"#82":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":60,"unit":"USD","start":"2018-12-30","end":"2019-09-28","value":1567260000},"costOfRevenue@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#81"},{"ref":"#82","weight":-1}],"rule":"quarter-from-ytd","value":517035000},"costOfRevenue@FY2019":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":3,"unit":"USD","start":"2018-12-30","end":"2019-12-28","value":2084295000},"costOfRevenue@2020Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":4,"unit":"USD","start":"2019-12-29","end":"2020-03-28","value":487951000},"costOfRevenue@2020Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":5,"unit":"USD","start":"2020-03-29","end":"2020-06-27","value":504871000},"costOfRevenue@2020Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":6,"unit":"USD","start":"2020-06-28","end":"2020-09-26","value":543223000},"#83":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":7,"unit":"USD","start":"2019-12-29","end":"2020-12-26","value":2129841000},"#84":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":6,"unit":"USD","start":"2019-12-29","end":"2020-09-26","value":1536045000},"costOfRevenue@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#83"},{"ref":"#84","weight":-1}],"rule":"quarter-from-ytd","value":593796000},"costOfRevenue@FY2020":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":7,"unit":"USD","start":"2019-12-29","end":"2020-12-26","value":2129841000},"costOfRevenue@2021Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":8,"unit":"USD","start":"2020-12-27","end":"2021-03-27","value":570332000},"costOfRevenue@2021Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":9,"unit":"USD","start":"2021-03-28","end":"2021-06-26","value":664982000},"costOfRevenue@2021Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":10,"unit":"USD","start":"2021-06-27","end":"2021-09-25","value":641378000},"#85":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":11,"unit":"USD","start":"2020-12-27","end":"2021-12-25","value":2617686000},"#86":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":10,"unit":"USD","start":"2020-12-27","end":"2021-09-25","value":1876692000},"costOfRevenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#85"},{"ref":"#86","weight":-1}],"rule":"quarter-from-ytd","value":740994000},"costOfRevenue@FY2021":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":11,"unit":"USD","start":"2020-12-27","end":"2021-12-25","value":2617686000},"costOfRevenue@2022Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":12,"unit":"USD","start":"2021-12-26","end":"2022-03-26","value":731634000},"costOfRevenue@2022Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":13,"unit":"USD","start":"2022-03-27","end":"2022-06-25","value":842931000},"costOfRevenue@2022Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":14,"unit":"USD","start":"2022-06-26","end":"2022-09-24","value":811904000},"#87":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":15,"unit":"USD","start":"2021-12-26","end":"2022-12-31","value":3219026000},"#88":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":14,"unit":"USD","start":"2021-12-26","end":"2022-09-24","value":2386469000},"costOfRevenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#87"},{"ref":"#88","weight":-1}],"rule":"quarter-from-ytd","value":832557000},"costOfRevenue@FY2022":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":15,"unit":"USD","start":"2021-12-26","end":"2022-12-31","value":3219026000},"costOfRevenue@2023Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-04-01","value":753896000},"costOfRevenue@2023Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":17,"unit":"USD","start":"2023-04-02","end":"2023-07-01","value":716899000},"costOfRevenue@2023Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":18,"unit":"USD","start":"2023-07-02","end":"2023-09-30","value":735184000},"#89":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-30","value":2938564000},"#90":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":2205979000},"costOfRevenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#89"},{"ref":"#90","weight":-1}],"rule":"quarter-from-ytd","value":732585000},"costOfRevenue@FY2023":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-30","value":2938564000},"costOfRevenue@2024Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":20,"unit":"USD","start":"2023-12-31","end":"2024-03-30","value":671612000},"costOfRevenue@2024Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":21,"unit":"USD","start":"2024-03-31","end":"2024-06-29","value":719455000},"costOfRevenue@2024Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":22,"unit":"USD","start":"2024-06-30","end":"2024-09-28","value":718482000},"#91":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":19,"unit":"USD","start":"2023-12-31","end":"2024-12-28","value":2833822000},"#92":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":22,"unit":"USD","start":"2023-12-31","end":"2024-09-28","value":2109549000},"costOfRevenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#91"},{"ref":"#92","weight":-1}],"rule":"quarter-from-ytd","value":724273000},"costOfRevenue@FY2024":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":19,"unit":"USD","start":"2023-12-31","end":"2024-12-28","value":2833822000},"costOfRevenue@2025Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":23,"unit":"USD","start":"2024-12-29","end":"2025-03-29","value":678212000},"costOfRevenue@2025Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":24,"unit":"USD","start":"2025-03-30","end":"2025-06-28","value":729381000},"costOfRevenue@2025Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":22,"unit":"USD","start":"2025-06-29","end":"2025-09-27","value":727734000},"#93":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":19,"unit":"USD","start":"2024-12-29","end":"2025-12-27","value":2864166000},"#94":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":22,"unit":"USD","start":"2024-12-29","end":"2025-09-27","value":2135327000},"costOfRevenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#93"},{"ref":"#94","weight":-1}],"rule":"quarter-from-ytd","value":728839000},"costOfRevenue@FY2025":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":19,"unit":"USD","start":"2024-12-29","end":"2025-12-27","value":2864166000},"costOfRevenue@2026Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":23,"unit":"USD","start":"2025-12-28","end":"2026-03-28","value":712319000},"costOfRevenue@2026Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":24,"unit":"USD","start":"2026-03-29","end":"2026-06-27","value":777872000},"grossProfit@2009Q2":{"kind":"filed","concept":"GrossProfit","filing":34,"unit":"USD","start":"2009-03-29","end":"2009-06-27","value":144681000},"grossProfit@2009Q3":{"kind":"filed","concept":"GrossProfit","filing":35,"unit":"USD","start":"2009-06-28","end":"2009-09-26","value":136358000},"#95":{"kind":"filed","concept":"GrossProfit","filing":25,"unit":"USD","start":"2008-12-28","end":"2009-12-26","value":532014000},"#96":{"kind":"filed","concept":"GrossProfit","filing":35,"unit":"USD","start":"2008-12-28","end":"2009-09-26","value":409355000},"grossProfit@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#95"},{"ref":"#96","weight":-1}],"rule":"quarter-from-ytd","value":122659000},"grossProfit@FY2009":{"kind":"filed","concept":"GrossProfit","filing":25,"unit":"USD","start":"2008-12-28","end":"2009-12-26","value":532014000},"grossProfit@2010Q1":{"kind":"filed","concept":"GrossProfit","filing":36,"unit":"USD","start":"2009-12-27","end":"2010-03-27","value":100730000},"grossProfit@2010Q2":{"kind":"filed","concept":"GrossProfit","filing":26,"unit":"USD","start":"2010-03-28","end":"2010-06-26","value":128646000},"grossProfit@2010Q3":{"kind":"filed","concept":"GrossProfit","filing":27,"unit":"USD","start":"2010-06-27","end":"2010-09-25","value":132521000},"#97":{"kind":"filed","concept":"GrossProfit","filing":28,"unit":"USD","start":"2009-12-27","end":"2010-12-25","value":519574000},"#98":{"kind":"filed","concept":"GrossProfit","filing":27,"unit":"USD","start":"2009-12-27","end":"2010-09-25","value":361897000},"grossProfit@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#97"},{"ref":"#98","weight":-1}],"rule":"quarter-from-ytd","value":157677000},"grossProfit@FY2010":{"kind":"filed","concept":"GrossProfit","filing":28,"unit":"USD","start":"2009-12-27","end":"2010-12-25","value":519574000},"grossProfit@2011Q1":{"kind":"filed","concept":"GrossProfit","filing":28,"unit":"USD","start":"2010-12-26","end":"2011-03-26","value":136493000},"grossProfit@2011Q2":{"kind":"filed","concept":"GrossProfit","filing":28,"unit":"USD","start":"2011-03-27","end":"2011-06-25","value":167982000},"grossProfit@2011Q3":{"kind":"filed","concept":"GrossProfit","filing":28,"unit":"USD","start":"2011-06-26","end":"2011-09-24","value":167390000},"grossProfit@2011Q4":{"kind":"filed","concept":"GrossProfit","filing":28,"unit":"USD","start":"2011-09-25","end":"2011-12-31","value":194945000},"grossProfit@FY2011":{"kind":"filed","concept":"GrossProfit","filing":41,"unit":"USD","start":"2010-12-26","end":"2011-12-31","value":666810000},"grossProfit@2012Q1":{"kind":"filed","concept":"GrossProfit","filing":41,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":186314000},"grossProfit@2012Q2":{"kind":"filed","concept":"GrossProfit","filing":41,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":199395000},"grossProfit@2012Q3":{"kind":"filed","concept":"GrossProfit","filing":41,"unit":"USD","start":"2012-07-01","end":"2012-09-29","value":192402000},"grossProfit@2012Q4":{"kind":"filed","concept":"GrossProfit","filing":41,"unit":"USD","start":"2012-09-30","end":"2012-12-29","value":224345000},"grossProfit@FY2012":{"kind":"filed","concept":"GrossProfit","filing":37,"unit":"USD","start":"2012-01-01","end":"2012-12-29","value":802456000},"grossProfit@2013Q1":{"kind":"filed","concept":"GrossProfit","filing":37,"unit":"USD","start":"2012-12-30","end":"2013-03-30","value":235369000},"grossProfit@2013Q2":{"kind":"filed","concept":"GrossProfit","filing":37,"unit":"USD","start":"2013-03-31","end":"2013-06-29","value":261471000},"grossProfit@2013Q3":{"kind":"filed","concept":"GrossProfit","filing":37,"unit":"USD","start":"2013-06-30","end":"2013-09-28","value":225564000},"grossProfit@2013Q4":{"kind":"filed","concept":"GrossProfit","filing":37,"unit":"USD","start":"2013-09-29","end":"2013-12-28","value":222824000},"grossProfit@FY2013":{"kind":"filed","concept":"GrossProfit","filing":38,"unit":"USD","start":"2012-12-30","end":"2013-12-28","value":945228000},"grossProfit@2014Q1":{"kind":"filed","concept":"GrossProfit","filing":38,"unit":"USD","start":"2013-12-29","end":"2014-03-29","value":206982000},"grossProfit@2014Q2":{"kind":"filed","concept":"GrossProfit","filing":38,"unit":"USD","start":"2014-03-30","end":"2014-06-28","value":220477000},"grossProfit@2014Q3":{"kind":"filed","concept":"GrossProfit","filing":38,"unit":"USD","start":"2014-06-29","end":"2014-09-27","value":199500000},"grossProfit@2014Q4":{"kind":"filed","concept":"GrossProfit","filing":38,"unit":"USD","start":"2014-09-28","end":"2014-12-27","value":181158000},"grossProfit@FY2014":{"kind":"filed","concept":"GrossProfit","filing":39,"unit":"USD","start":"2013-12-29","end":"2014-12-27","value":808117000},"grossProfit@2015Q1":{"kind":"filed","concept":"GrossProfit","filing":39,"unit":"USD","start":"2014-12-28","end":"2015-03-28","value":165454000},"grossProfit@2015Q2":{"kind":"filed","concept":"GrossProfit","filing":39,"unit":"USD","start":"2015-03-29","end":"2015-06-27","value":169548000},"grossProfit@2015Q3":{"kind":"filed","concept":"GrossProfit","filing":39,"unit":"USD","start":"2015-06-28","end":"2015-09-26","value":156751000},"grossProfit@2015Q4":{"kind":"filed","concept":"GrossProfit","filing":39,"unit":"USD","start":"2015-09-27","end":"2015-12-26","value":129280000},"grossProfit@FY2015":{"kind":"filed","concept":"GrossProfit","filing":40,"unit":"USD","start":"2014-12-28","end":"2015-12-26","value":621033000},"grossProfit@2016Q1":{"kind":"filed","concept":"GrossProfit","filing":40,"unit":"USD","start":"2015-12-27","end":"2016-03-26","value":160968000},"grossProfit@2016Q2":{"kind":"filed","concept":"GrossProfit","filing":40,"unit":"USD","start":"2016-03-27","end":"2016-06-25","value":175117000},"grossProfit@2016Q3":{"kind":"filed","concept":"GrossProfit","filing":40,"unit":"USD","start":"2016-06-26","end":"2016-09-24","value":155023000},"grossProfit@2016Q4":{"kind":"filed","concept":"GrossProfit","filing":40,"unit":"USD","start":"2016-09-25","end":"2016-12-31","value":165135000},"grossProfit@FY2016":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2015-12-27","end":"2016-12-31","value":656243000},"grossProfit@2017Q1":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-04-01","value":164605000},"grossProfit@2017Q2":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2017-04-02","end":"2017-07-01","value":183280000},"grossProfit@2017Q3":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2017-07-02","end":"2017-09-30","value":163594000},"grossProfit@2017Q4":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2017-10-01","end":"2017-12-30","value":170289000},"grossProfit@FY2017":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-30","value":681768000},"grossProfit@2018Q1":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2017-12-31","end":"2018-03-31","value":169240000},"grossProfit@2018Q2":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":174999000},"grossProfit@2018Q3":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2018-07-01","end":"2018-09-29","value":164340000},"grossProfit@2018Q4":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2018-09-30","end":"2018-12-29","value":149701000},"grossProfit@FY2018":{"kind":"filed","concept":"GrossProfit","filing":2,"unit":"USD","start":"2017-12-31","end":"2018-12-29","value":668172000},"grossProfit@2019Q1":{"kind":"filed","concept":"GrossProfit","filing":2,"unit":"USD","start":"2018-12-30","end":"2019-03-30","value":164627000},"grossProfit@2019Q2":{"kind":"filed","concept":"GrossProfit","filing":2,"unit":"USD","start":"2019-03-31","end":"2019-06-29","value":178176000},"grossProfit@2019Q3":{"kind":"filed","concept":"GrossProfit","filing":2,"unit":"USD","start":"2019-06-30","end":"2019-09-28","value":173287000},"grossProfit@2019Q4":{"kind":"filed","concept":"GrossProfit","filing":2,"unit":"USD","start":"2019-09-29","end":"2019-12-28","value":166591000},"grossProfit@FY2019":{"kind":"filed","concept":"GrossProfit","filing":3,"unit":"USD","start":"2018-12-30","end":"2019-12-28","value":682681000},"grossProfit@2020Q1":{"kind":"filed","concept":"GrossProfit","filing":4,"unit":"USD","start":"2019-12-29","end":"2020-03-28","value":186249000},"grossProfit@2020Q2":{"kind":"filed","concept":"GrossProfit","filing":5,"unit":"USD","start":"2020-03-29","end":"2020-06-27","value":183937000},"grossProfit@2020Q3":{"kind":"filed","concept":"GrossProfit","filing":6,"unit":"USD","start":"2020-06-28","end":"2020-09-26","value":190747000},"grossProfit@2020Q4":{"kind":"filed","concept":"GrossProfit","filing":2,"unit":"USD","start":"2020-09-27","end":"2020-12-26","value":204581000},"grossProfit@FY2020":{"kind":"filed","concept":"GrossProfit","filing":7,"unit":"USD","start":"2019-12-29","end":"2020-12-26","value":765514000},"grossProfit@2021Q1":{"kind":"filed","concept":"GrossProfit","filing":8,"unit":"USD","start":"2020-12-27","end":"2021-03-27","value":204554000},"grossProfit@2021Q2":{"kind":"filed","concept":"GrossProfit","filing":9,"unit":"USD","start":"2021-03-28","end":"2021-06-26","value":229647000},"grossProfit@2021Q3":{"kind":"filed","concept":"GrossProfit","filing":10,"unit":"USD","start":"2021-06-27","end":"2021-09-25","value":227404000},"#99":{"kind":"filed","concept":"GrossProfit","filing":11,"unit":"USD","start":"2020-12-27","end":"2021-12-25","value":883889000},"#100":{"kind":"filed","concept":"GrossProfit","filing":10,"unit":"USD","start":"2020-12-27","end":"2021-09-25","value":661605000},"grossProfit@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#99"},{"ref":"#100","weight":-1}],"rule":"quarter-from-ytd","value":222284000},"grossProfit@FY2021":{"kind":"filed","concept":"GrossProfit","filing":11,"unit":"USD","start":"2020-12-27","end":"2021-12-25","value":883889000},"grossProfit@2022Q1":{"kind":"filed","concept":"GrossProfit","filing":12,"unit":"USD","start":"2021-12-26","end":"2022-03-26","value":249186000},"grossProfit@2022Q2":{"kind":"filed","concept":"GrossProfit","filing":13,"unit":"USD","start":"2022-03-27","end":"2022-06-25","value":292601000},"grossProfit@2022Q3":{"kind":"filed","concept":"GrossProfit","filing":14,"unit":"USD","start":"2022-06-26","end":"2022-09-24","value":285478000},"#101":{"kind":"filed","concept":"GrossProfit","filing":15,"unit":"USD","start":"2021-12-26","end":"2022-12-31","value":1126224000},"#102":{"kind":"filed","concept":"GrossProfit","filing":14,"unit":"USD","start":"2021-12-26","end":"2022-09-24","value":827265000},"grossProfit@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#101"},{"ref":"#102","weight":-1}],"rule":"quarter-from-ytd","value":298959000},"grossProfit@FY2022":{"kind":"filed","concept":"GrossProfit","filing":15,"unit":"USD","start":"2021-12-26","end":"2022-12-31","value":1126224000},"grossProfit@2023Q1":{"kind":"filed","concept":"GrossProfit","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-04-01","value":308585000},"grossProfit@2023Q2":{"kind":"filed","concept":"GrossProfit","filing":17,"unit":"USD","start":"2023-04-02","end":"2023-07-01","value":329397000},"grossProfit@2023Q3":{"kind":"filed","concept":"GrossProfit","filing":18,"unit":"USD","start":"2023-07-02","end":"2023-09-30","value":315111000},"#103":{"kind":"filed","concept":"GrossProfit","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-30","value":1236034000},"#104":{"kind":"filed","concept":"GrossProfit","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":953093000},"grossProfit@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#103"},{"ref":"#104","weight":-1}],"rule":"quarter-from-ytd","value":282941000},"grossProfit@FY2023":{"kind":"filed","concept":"GrossProfit","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-30","value":1236034000},"grossProfit@2024Q1":{"kind":"filed","concept":"GrossProfit","filing":20,"unit":"USD","start":"2023-12-31","end":"2024-03-30","value":306216000},"grossProfit@2024Q2":{"kind":"filed","concept":"GrossProfit","filing":21,"unit":"USD","start":"2024-03-31","end":"2024-06-29","value":320282000},"grossProfit@2024Q3":{"kind":"filed","concept":"GrossProfit","filing":22,"unit":"USD","start":"2024-06-30","end":"2024-09-28","value":301693000},"#105":{"kind":"filed","concept":"GrossProfit","filing":19,"unit":"USD","start":"2023-12-31","end":"2024-12-28","value":1241212000},"#106":{"kind":"filed","concept":"GrossProfit","filing":22,"unit":"USD","start":"2023-12-31","end":"2024-09-28","value":928191000},"grossProfit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#105"},{"ref":"#106","weight":-1}],"rule":"quarter-from-ytd","value":313021000},"grossProfit@FY2024":{"kind":"filed","concept":"GrossProfit","filing":19,"unit":"USD","start":"2023-12-31","end":"2024-12-28","value":1241212000},"grossProfit@2025Q1":{"kind":"filed","concept":"GrossProfit","filing":23,"unit":"USD","start":"2024-12-29","end":"2025-03-29","value":291102000},"grossProfit@2025Q2":{"kind":"filed","concept":"GrossProfit","filing":24,"unit":"USD","start":"2025-03-30","end":"2025-06-28","value":321167000},"grossProfit@2025Q3":{"kind":"filed","concept":"GrossProfit","filing":22,"unit":"USD","start":"2025-06-29","end":"2025-09-27","value":318246000},"#107":{"kind":"filed","concept":"GrossProfit","filing":19,"unit":"USD","start":"2024-12-29","end":"2025-12-27","value":1239936000},"#108":{"kind":"filed","concept":"GrossProfit","filing":22,"unit":"USD","start":"2024-12-29","end":"2025-09-27","value":930515000},"grossProfit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#107"},{"ref":"#108","weight":-1}],"rule":"quarter-from-ytd","value":309421000},"grossProfit@FY2025":{"kind":"filed","concept":"GrossProfit","filing":19,"unit":"USD","start":"2024-12-29","end":"2025-12-27","value":1239936000},"grossProfit@2026Q1":{"kind":"filed","concept":"GrossProfit","filing":23,"unit":"USD","start":"2025-12-28","end":"2026-03-28","value":316878000},"grossProfit@2026Q2":{"kind":"filed","concept":"GrossProfit","filing":24,"unit":"USD","start":"2026-03-29","end":"2026-06-27","value":340817000},"#109":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":34,"unit":"USD","start":"2009-03-29","end":"2009-06-27","value":75265000},"operatingExpenses@2009Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#109"}],"rule":"component-sum","value":75265000},"#110":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":35,"unit":"USD","start":"2009-06-28","end":"2009-09-26","value":73625000},"operatingExpenses@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#110"}],"rule":"component-sum","value":73625000},"#111":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":25,"unit":"USD","start":"2008-12-28","end":"2009-12-26","value":294020000},"#112":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":35,"unit":"USD","start":"2008-12-28","end":"2009-09-26","value":218887000},"#113":{"kind":"computed","op":"sum","terms":[{"ref":"#111"},{"ref":"#112","weight":-1}],"rule":"quarter-from-ytd","value":75133000},"operatingExpenses@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#113"}],"rule":"component-sum","value":75133000},"#114":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":25,"unit":"USD","start":"2008-12-28","end":"2009-12-26","value":6200000},"operatingExpenses@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"#111"},{"ref":"#114"}],"rule":"component-sum","value":300220000},"#115":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":36,"unit":"USD","start":"2009-12-27","end":"2010-03-27","value":69080000},"operatingExpenses@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#115"}],"rule":"component-sum","value":69080000},"#116":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":26,"unit":"USD","start":"2010-03-28","end":"2010-06-26","value":91345000},"operatingExpenses@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#116"}],"rule":"component-sum","value":91345000},"#117":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":27,"unit":"USD","start":"2010-06-27","end":"2010-09-25","value":85378000},"operatingExpenses@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#117"}],"rule":"component-sum","value":85378000},"#118":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":28,"unit":"USD","start":"2009-12-27","end":"2010-12-25","value":341161000},"#119":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":27,"unit":"USD","start":"2009-12-27","end":"2010-09-25","value":245803000},"#120":{"kind":"computed","op":"sum","terms":[{"ref":"#118"},{"ref":"#119","weight":-1}],"rule":"quarter-from-ytd","value":95358000},"operatingExpenses@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#120"}],"rule":"component-sum","value":95358000},"#121":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":28,"unit":"USD","start":"2009-12-27","end":"2010-12-25","value":5500000},"operatingExpenses@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#118"},{"ref":"#121"}],"rule":"component-sum","value":346661000},"#122":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":29,"unit":"USD","start":"2010-12-26","end":"2011-03-26","value":91192000},"operatingExpenses@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#122"}],"rule":"component-sum","value":91192000},"#123":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":30,"unit":"USD","start":"2011-03-27","end":"2011-06-25","value":99363000},"operatingExpenses@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#123"}],"rule":"component-sum","value":99363000},"#124":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":31,"unit":"USD","start":"2011-06-26","end":"2011-09-24","value":95357000},"operatingExpenses@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#124"}],"rule":"component-sum","value":95357000},"#125":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":41,"unit":"USD","start":"2010-12-26","end":"2011-12-31","value":403500000},"#126":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":31,"unit":"USD","start":"2010-12-26","end":"2011-09-24","value":285912000},"#127":{"kind":"computed","op":"sum","terms":[{"ref":"#125"},{"ref":"#126","weight":-1}],"rule":"quarter-from-ytd","value":117588000},"operatingExpenses@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#127"}],"rule":"component-sum","value":117588000},"#128":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":41,"unit":"USD","start":"2010-12-26","end":"2011-12-31","value":6200000},"#129":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":41,"unit":"USD","start":"2010-12-26","end":"2011-12-31","value":14833000},"operatingExpenses@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#125"},{"ref":"#128"},{"ref":"#129"}],"rule":"component-sum","value":424533000},"#130":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":32,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":103496000},"#131":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":32,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":3545000},"operatingExpenses@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#130"},{"ref":"#131"}],"rule":"component-sum","value":107041000},"#132":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":33,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":102043000},"#133":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":33,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":3624000},"operatingExpenses@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#132"},{"ref":"#133"}],"rule":"component-sum","value":105667000},"#134":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":42,"unit":"USD","start":"2012-07-01","end":"2012-09-29","value":102020000},"#135":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":42,"unit":"USD","start":"2012-07-01","end":"2012-09-29","value":3582000},"operatingExpenses@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#134"},{"ref":"#135"}],"rule":"component-sum","value":105602000},"#136":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":37,"unit":"USD","start":"2012-01-01","end":"2012-12-29","value":420160000},"#137":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":42,"unit":"USD","start":"2012-01-01","end":"2012-09-29","value":307559000},"#138":{"kind":"computed","op":"sum","terms":[{"ref":"#136"},{"ref":"#137","weight":-1}],"rule":"quarter-from-ytd","value":112601000},"#139":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":37,"unit":"USD","start":"2012-01-01","end":"2012-12-29","value":14332000},"#140":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":42,"unit":"USD","start":"2012-01-01","end":"2012-09-29","value":10751000},"#141":{"kind":"computed","op":"sum","terms":[{"ref":"#139"},{"ref":"#140","weight":-1}],"rule":"quarter-from-ytd","value":3581000},"operatingExpenses@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#138"},{"ref":"#141"}],"rule":"component-sum","value":116182000},"#142":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":37,"unit":"USD","start":"2012-01-01","end":"2012-12-29","value":7100000},"operatingExpenses@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#136"},{"ref":"#142"},{"ref":"#139"}],"rule":"component-sum","value":441592000},"#143":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":43,"unit":"USD","start":"2012-12-30","end":"2013-03-30","value":117179000},"#144":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":43,"unit":"USD","start":"2012-12-30","end":"2013-03-30","value":4238000},"operatingExpenses@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#143"},{"ref":"#144"}],"rule":"component-sum","value":121417000},"#145":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":44,"unit":"USD","start":"2013-03-31","end":"2013-06-29","value":117206000},"#146":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":44,"unit":"USD","start":"2013-03-31","end":"2013-06-29","value":3458000},"operatingExpenses@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#145"},{"ref":"#146"}],"rule":"component-sum","value":120664000},"#147":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":45,"unit":"USD","start":"2013-06-30","end":"2013-09-28","value":115663000},"#148":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":45,"unit":"USD","start":"2013-06-30","end":"2013-09-28","value":3750000},"operatingExpenses@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#147"},{"ref":"#148"}],"rule":"component-sum","value":119413000},"#149":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":38,"unit":"USD","start":"2012-12-30","end":"2013-12-28","value":472159000},"#150":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":45,"unit":"USD","start":"2012-12-30","end":"2013-09-28","value":350048000},"#151":{"kind":"computed","op":"sum","terms":[{"ref":"#149"},{"ref":"#150","weight":-1}],"rule":"quarter-from-ytd","value":122111000},"#152":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":38,"unit":"USD","start":"2012-12-30","end":"2013-12-28","value":15233000},"#153":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":45,"unit":"USD","start":"2012-12-30","end":"2013-09-28","value":11446000},"#154":{"kind":"computed","op":"sum","terms":[{"ref":"#152"},{"ref":"#153","weight":-1}],"rule":"quarter-from-ytd","value":3787000},"operatingExpenses@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#151"},{"ref":"#154"}],"rule":"component-sum","value":125898000},"#155":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":38,"unit":"USD","start":"2012-12-30","end":"2013-12-28","value":10200000},"operatingExpenses@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#149"},{"ref":"#155"},{"ref":"#152"}],"rule":"component-sum","value":497592000},"#156":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":46,"unit":"USD","start":"2013-12-29","end":"2014-03-29","value":108134000},"#157":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":46,"unit":"USD","start":"2013-12-29","end":"2014-03-29","value":4103000},"operatingExpenses@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#156"},{"ref":"#157"}],"rule":"component-sum","value":112237000},"#158":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":47,"unit":"USD","start":"2014-03-30","end":"2014-06-28","value":115701000},"#159":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":47,"unit":"USD","start":"2014-03-30","end":"2014-06-28","value":4634000},"operatingExpenses@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#158"},{"ref":"#159"}],"rule":"component-sum","value":120335000},"#160":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":48,"unit":"USD","start":"2014-06-29","end":"2014-09-27","value":111697000},"#161":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":48,"unit":"USD","start":"2014-06-29","end":"2014-09-27","value":4702000},"operatingExpenses@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#160"},{"ref":"#161"}],"rule":"component-sum","value":116399000},"#162":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":39,"unit":"USD","start":"2013-12-29","end":"2014-12-27","value":450401000},"#163":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":48,"unit":"USD","start":"2013-12-29","end":"2014-09-27","value":335532000},"#164":{"kind":"computed","op":"sum","terms":[{"ref":"#162"},{"ref":"#163","weight":-1}],"rule":"quarter-from-ytd","value":114869000},"#165":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":39,"unit":"USD","start":"2013-12-29","end":"2014-12-27","value":18414000},"#166":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":48,"unit":"USD","start":"2013-12-29","end":"2014-09-27","value":13439000},"#167":{"kind":"computed","op":"sum","terms":[{"ref":"#165"},{"ref":"#166","weight":-1}],"rule":"quarter-from-ytd","value":4975000},"operatingExpenses@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#164"},{"ref":"#167"}],"rule":"component-sum","value":119844000},"#168":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":39,"unit":"USD","start":"2013-12-29","end":"2014-12-27","value":13900000},"operatingExpenses@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#162"},{"ref":"#168"},{"ref":"#165"}],"rule":"component-sum","value":482715000},"#169":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":49,"unit":"USD","start":"2014-12-28","end":"2015-03-28","value":107771000},"#170":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":49,"unit":"USD","start":"2014-12-28","end":"2015-03-28","value":4913000},"operatingExpenses@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#169"},{"ref":"#170"}],"rule":"component-sum","value":112684000},"#171":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":50,"unit":"USD","start":"2015-03-29","end":"2015-06-27","value":115548000},"#172":{"kind":"filed","concept":"RestructuringCharges","filing":47,"unit":"USD","start":"2015-03-29","end":"2015-06-27","value":14273000},"#173":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":50,"unit":"USD","start":"2015-03-29","end":"2015-06-27","value":4737000},"operatingExpenses@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#171"},{"ref":"#172"},{"ref":"#173"}],"rule":"component-sum","value":134558000},"#174":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":51,"unit":"USD","start":"2015-06-28","end":"2015-09-26","value":104539000},"#175":{"kind":"filed","concept":"RestructuringCharges","filing":48,"unit":"USD","start":"2015-06-28","end":"2015-09-26","value":8800000},"#176":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":51,"unit":"USD","start":"2015-06-28","end":"2015-09-26","value":4507000},"operatingExpenses@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#174"},{"ref":"#175"},{"ref":"#176"}],"rule":"component-sum","value":117846000},"#177":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":40,"unit":"USD","start":"2014-12-28","end":"2015-12-26","value":447368000},"#178":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":51,"unit":"USD","start":"2014-12-28","end":"2015-09-26","value":327858000},"#179":{"kind":"computed","op":"sum","terms":[{"ref":"#177"},{"ref":"#178","weight":-1}],"rule":"quarter-from-ytd","value":119510000},"#180":{"kind":"filed","concept":"RestructuringCharges","filing":38,"unit":"USD","start":"2014-12-28","end":"2015-12-26","value":13622000},"#181":{"kind":"filed","concept":"RestructuringCharges","filing":48,"unit":"USD","start":"2014-12-28","end":"2015-09-26","value":23844000},"#182":{"kind":"computed","op":"sum","terms":[{"ref":"#180"},{"ref":"#181","weight":-1}],"rule":"quarter-from-ytd","value":-10222000},"#183":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":40,"unit":"USD","start":"2014-12-28","end":"2015-12-26","value":18339000},"#184":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":51,"unit":"USD","start":"2014-12-28","end":"2015-09-26","value":14157000},"#185":{"kind":"computed","op":"sum","terms":[{"ref":"#183"},{"ref":"#184","weight":-1}],"rule":"quarter-from-ytd","value":4182000},"operatingExpenses@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#179"},{"ref":"#182"},{"ref":"#185"}],"rule":"component-sum","value":113470000},"#186":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":40,"unit":"USD","start":"2014-12-28","end":"2015-12-26","value":11600000},"#187":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":38,"unit":"USD","start":"2014-12-28","end":"2015-12-26","value":60000000},"operatingExpenses@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#177"},{"ref":"#186"},{"ref":"#187"},{"ref":"#183"}],"rule":"component-sum","value":537307000},"#188":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":52,"unit":"USD","start":"2015-12-27","end":"2016-03-26","value":98604000},"#189":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":52,"unit":"USD","start":"2015-12-27","end":"2016-03-26","value":3995000},"operatingExpenses@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#188"},{"ref":"#189"}],"rule":"component-sum","value":102599000},"#190":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":53,"unit":"USD","start":"2016-03-27","end":"2016-06-25","value":103311000},"#191":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":53,"unit":"USD","start":"2016-03-27","end":"2016-06-25","value":4078000},"operatingExpenses@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#190"},{"ref":"#191"}],"rule":"component-sum","value":107389000},"#192":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":54,"unit":"USD","start":"2016-06-26","end":"2016-09-24","value":101783000},"#193":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":54,"unit":"USD","start":"2016-06-26","end":"2016-09-24","value":3964000},"operatingExpenses@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#192"},{"ref":"#193"}],"rule":"component-sum","value":105747000},"#194":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":0,"unit":"USD","start":"2015-12-27","end":"2016-12-31","value":410869000},"#195":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":54,"unit":"USD","start":"2015-12-27","end":"2016-09-24","value":303698000},"#196":{"kind":"computed","op":"sum","terms":[{"ref":"#194"},{"ref":"#195","weight":-1}],"rule":"quarter-from-ytd","value":107171000},"#197":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":0,"unit":"USD","start":"2015-12-27","end":"2016-12-31","value":15935000},"#198":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":54,"unit":"USD","start":"2015-12-27","end":"2016-09-24","value":12037000},"#199":{"kind":"computed","op":"sum","terms":[{"ref":"#197"},{"ref":"#198","weight":-1}],"rule":"quarter-from-ytd","value":3898000},"operatingExpenses@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#196"},{"ref":"#199"}],"rule":"component-sum","value":111069000},"#200":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":0,"unit":"USD","start":"2015-12-27","end":"2016-12-31","value":8300000},"#201":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":39,"unit":"USD","start":"2015-12-27","end":"2016-12-31","value":60000000},"operatingExpenses@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#194"},{"ref":"#200"},{"ref":"#201"},{"ref":"#197"}],"rule":"component-sum","value":495104000},"#202":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":55,"unit":"USD","start":"2017-01-01","end":"2017-04-01","value":99949000},"#203":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":55,"unit":"USD","start":"2017-01-01","end":"2017-04-01","value":3863000},"operatingExpenses@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#202"},{"ref":"#203"}],"rule":"component-sum","value":103812000},"#204":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":61,"unit":"USD","start":"2017-04-02","end":"2017-07-01","value":104830000},"#205":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":61,"unit":"USD","start":"2017-04-02","end":"2017-07-01","value":3903000},"operatingExpenses@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#204"},{"ref":"#205"}],"rule":"component-sum","value":108733000},"#206":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":62,"unit":"USD","start":"2017-07-02","end":"2017-09-30","value":103504000},"#207":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":62,"unit":"USD","start":"2017-07-02","end":"2017-09-30","value":4025000},"operatingExpenses@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#206"},{"ref":"#207"}],"rule":"component-sum","value":107529000},"#208":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-30","value":414688000},"#209":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":62,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":308283000},"#210":{"kind":"computed","op":"sum","terms":[{"ref":"#208"},{"ref":"#209","weight":-1}],"rule":"quarter-from-ytd","value":106405000},"#211":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-30","value":15911000},"#212":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":62,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":11792000},"#213":{"kind":"computed","op":"sum","terms":[{"ref":"#211"},{"ref":"#212","weight":-1}],"rule":"quarter-from-ytd","value":4119000},"operatingExpenses@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#210"},{"ref":"#213"}],"rule":"component-sum","value":110524000},"#214":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-30","value":11600000},"#215":{"kind":"filed","concept":"RestructuringCharges","filing":40,"unit":"USD","start":"2017-01-01","end":"2017-12-30","value":13622000},"operatingExpenses@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#208"},{"ref":"#214"},{"ref":"#215"},{"ref":"#211"}],"rule":"component-sum","value":455821000},"#216":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":63,"unit":"USD","start":"2017-12-31","end":"2018-03-31","value":105280000},"#217":{"kind":"filed","concept":"RestructuringCharges","filing":63,"unit":"USD","start":"2017-12-31","end":"2018-03-31","value":4400000},"#218":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":63,"unit":"USD","start":"2017-12-31","end":"2018-03-31","value":3883000},"operatingExpenses@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#216"},{"ref":"#217"},{"ref":"#218"}],"rule":"component-sum","value":113563000},"#219":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":56,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":111329000},"#220":{"kind":"filed","concept":"RestructuringCharges","filing":56,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":7019000},"#221":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":56,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":3572000},"operatingExpenses@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#219"},{"ref":"#220"},{"ref":"#221"}],"rule":"component-sum","value":121920000},"#222":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":57,"unit":"USD","start":"2018-07-01","end":"2018-09-29","value":110200000},"#223":{"kind":"filed","concept":"RestructuringCharges","filing":57,"unit":"USD","start":"2018-07-01","end":"2018-09-29","value":6243000},"#224":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":57,"unit":"USD","start":"2018-07-01","end":"2018-09-29","value":3721000},"operatingExpenses@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#222"},{"ref":"#223"},{"ref":"#224"}],"rule":"component-sum","value":120164000},"#225":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":2,"unit":"USD","start":"2017-12-31","end":"2018-12-29","value":440220000},"#226":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":57,"unit":"USD","start":"2017-12-31","end":"2018-09-29","value":326809000},"#227":{"kind":"computed","op":"sum","terms":[{"ref":"#225"},{"ref":"#226","weight":-1}],"rule":"quarter-from-ytd","value":113411000},"#228":{"kind":"filed","concept":"RestructuringCharges","filing":0,"unit":"USD","start":"2017-12-31","end":"2018-12-29","value":34031000},"#229":{"kind":"filed","concept":"RestructuringCharges","filing":57,"unit":"USD","start":"2017-12-31","end":"2018-09-29","value":17662000},"#230":{"kind":"computed","op":"sum","terms":[{"ref":"#228"},{"ref":"#229","weight":-1}],"rule":"quarter-from-ytd","value":16369000},"#231":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":1,"unit":"USD","start":"2018-09-30","end":"2018-12-29","value":15328000},"operatingExpenses@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#227"},{"ref":"#230"},{"ref":"#231"}],"rule":"component-sum","value":145108000},"#232":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":2,"unit":"USD","start":"2017-12-31","end":"2018-12-29","value":11500000},"#233":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":2,"unit":"USD","start":"2017-12-31","end":"2018-12-29","value":15328000},"operatingExpenses@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#225"},{"ref":"#232"},{"ref":"#228"},{"ref":"#233"}],"rule":"component-sum","value":501079000},"#234":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":58,"unit":"USD","start":"2018-12-30","end":"2019-03-30","value":110025000},"#235":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":58,"unit":"USD","start":"2018-12-30","end":"2019-03-30","value":4390000},"operatingExpenses@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#234"},{"ref":"#235"}],"rule":"component-sum","value":114415000},"#236":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":59,"unit":"USD","start":"2019-03-31","end":"2019-06-29","value":116702000},"#237":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":59,"unit":"USD","start":"2019-03-31","end":"2019-06-29","value":4632000},"operatingExpenses@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#236"},{"ref":"#237"}],"rule":"component-sum","value":121334000},"#238":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":60,"unit":"USD","start":"2019-06-30","end":"2019-09-28","value":112223000},"#239":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":60,"unit":"USD","start":"2019-06-30","end":"2019-09-28","value":4484000},"operatingExpenses@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#238"},{"ref":"#239"}],"rule":"component-sum","value":116707000},"#240":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":3,"unit":"USD","start":"2018-12-30","end":"2019-12-28","value":454776000},"#241":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":60,"unit":"USD","start":"2018-12-30","end":"2019-09-28","value":338950000},"#242":{"kind":"computed","op":"sum","terms":[{"ref":"#240"},{"ref":"#241","weight":-1}],"rule":"quarter-from-ytd","value":115826000},"#243":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":2,"unit":"USD","start":"2019-09-29","end":"2019-12-28","value":18087000},"operatingExpenses@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#242"},{"ref":"#243"}],"rule":"component-sum","value":133913000},"#244":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":3,"unit":"USD","start":"2018-12-30","end":"2019-12-28","value":13900000},"#245":{"kind":"filed","concept":"RestructuringCharges","filing":1,"unit":"USD","start":"2018-12-30","end":"2019-12-28","value":34031000},"#246":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":3,"unit":"USD","start":"2018-12-30","end":"2019-12-28","value":18087000},"operatingExpenses@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#240"},{"ref":"#244"},{"ref":"#245"},{"ref":"#246"}],"rule":"component-sum","value":520794000},"#247":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":4,"unit":"USD","start":"2019-12-29","end":"2020-03-28","value":119354000},"#248":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":4,"unit":"USD","start":"2019-12-29","end":"2020-03-28","value":4593000},"operatingExpenses@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#247"},{"ref":"#248"}],"rule":"component-sum","value":123947000},"#249":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":5,"unit":"USD","start":"2020-03-29","end":"2020-06-27","value":123859000},"#250":{"kind":"filed","concept":"RestructuringCharges","filing":2,"unit":"USD","start":"2020-03-29","end":"2020-06-27","value":4019000},"#251":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":5,"unit":"USD","start":"2020-03-29","end":"2020-06-27","value":4511000},"operatingExpenses@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#249"},{"ref":"#250"},{"ref":"#251"}],"rule":"component-sum","value":132389000},"#252":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":6,"unit":"USD","start":"2020-06-28","end":"2020-09-26","value":129268000},"#253":{"kind":"filed","concept":"RestructuringCharges","filing":2,"unit":"USD","start":"2020-06-28","end":"2020-09-26","value":2133000},"#254":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":6,"unit":"USD","start":"2020-06-28","end":"2020-09-26","value":4518000},"operatingExpenses@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#252"},{"ref":"#253"},{"ref":"#254"}],"rule":"component-sum","value":135919000},"#255":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":7,"unit":"USD","start":"2019-12-29","end":"2020-12-26","value":522923000},"#256":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":6,"unit":"USD","start":"2019-12-29","end":"2020-09-26","value":372481000},"#257":{"kind":"computed","op":"sum","terms":[{"ref":"#255"},{"ref":"#256","weight":-1}],"rule":"quarter-from-ytd","value":150442000},"#258":{"kind":"filed","concept":"RestructuringCharges","filing":2,"unit":"USD","start":"2020-09-27","end":"2020-12-26","value":11041000},"#259":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":2,"unit":"USD","start":"2020-09-27","end":"2020-12-26","value":18147000},"operatingExpenses@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#257"},{"ref":"#258"},{"ref":"#259"}],"rule":"component-sum","value":179630000},"#260":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":7,"unit":"USD","start":"2019-12-29","end":"2020-12-26","value":21400000},"#261":{"kind":"filed","concept":"RestructuringCharges","filing":2,"unit":"USD","start":"2019-12-29","end":"2020-12-26","value":23149000},"#262":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":7,"unit":"USD","start":"2019-12-29","end":"2020-12-26","value":18147000},"operatingExpenses@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#255"},{"ref":"#260"},{"ref":"#261"},{"ref":"#262"}],"rule":"component-sum","value":585619000},"#263":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":8,"unit":"USD","start":"2020-12-27","end":"2021-03-27","value":127343000},"#264":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":8,"unit":"USD","start":"2020-12-27","end":"2021-03-27","value":4232000},"operatingExpenses@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#263"},{"ref":"#264"}],"rule":"component-sum","value":131575000},"#265":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":9,"unit":"USD","start":"2021-03-28","end":"2021-06-26","value":147022000},"#266":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":9,"unit":"USD","start":"2021-03-28","end":"2021-06-26","value":5182000},"operatingExpenses@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#265"},{"ref":"#266"}],"rule":"component-sum","value":152204000},"#267":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":10,"unit":"USD","start":"2021-06-27","end":"2021-09-25","value":151209000},"#268":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":10,"unit":"USD","start":"2021-06-27","end":"2021-09-25","value":6137000},"operatingExpenses@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#267"},{"ref":"#268"}],"rule":"component-sum","value":157346000},"#269":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":11,"unit":"USD","start":"2020-12-27","end":"2021-12-25","value":590608000},"#270":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":10,"unit":"USD","start":"2020-12-27","end":"2021-09-25","value":425574000},"#271":{"kind":"computed","op":"sum","terms":[{"ref":"#269"},{"ref":"#270","weight":-1}],"rule":"quarter-from-ytd","value":165034000},"#272":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":11,"unit":"USD","start":"2020-12-27","end":"2021-12-25","value":21320000},"#273":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":10,"unit":"USD","start":"2020-12-27","end":"2021-09-25","value":15551000},"#274":{"kind":"computed","op":"sum","terms":[{"ref":"#272"},{"ref":"#273","weight":-1}],"rule":"quarter-from-ytd","value":5769000},"operatingExpenses@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#271"},{"ref":"#274"}],"rule":"component-sum","value":170803000},"#275":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":11,"unit":"USD","start":"2020-12-27","end":"2021-12-25","value":37000000},"#276":{"kind":"filed","concept":"RestructuringCharges","filing":3,"unit":"USD","start":"2020-12-27","end":"2021-12-25","value":23149000},"operatingExpenses@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#269"},{"ref":"#275"},{"ref":"#276"},{"ref":"#272"}],"rule":"component-sum","value":672077000},"#277":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":12,"unit":"USD","start":"2021-12-26","end":"2022-03-26","value":154344000},"#278":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":12,"unit":"USD","start":"2021-12-26","end":"2022-03-26","value":5849000},"operatingExpenses@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#277"},{"ref":"#278"}],"rule":"component-sum","value":160193000},"#279":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":13,"unit":"USD","start":"2022-03-27","end":"2022-06-25","value":173882000},"#280":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":13,"unit":"USD","start":"2022-03-27","end":"2022-06-25","value":5531000},"operatingExpenses@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#279"},{"ref":"#280"}],"rule":"component-sum","value":179413000},"#281":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":14,"unit":"USD","start":"2022-06-26","end":"2022-09-24","value":175506000},"#282":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":14,"unit":"USD","start":"2022-06-26","end":"2022-09-24","value":5386000},"operatingExpenses@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#281"},{"ref":"#282"}],"rule":"component-sum","value":180892000},"#283":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":15,"unit":"USD","start":"2021-12-26","end":"2022-12-31","value":692975000},"#284":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":14,"unit":"USD","start":"2021-12-26","end":"2022-09-24","value":503732000},"#285":{"kind":"computed","op":"sum","terms":[{"ref":"#283"},{"ref":"#284","weight":-1}],"rule":"quarter-from-ytd","value":189243000},"#286":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":15,"unit":"USD","start":"2021-12-26","end":"2022-12-31","value":22120000},"#287":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":14,"unit":"USD","start":"2021-12-26","end":"2022-09-24","value":16766000},"#288":{"kind":"computed","op":"sum","terms":[{"ref":"#286"},{"ref":"#287","weight":-1}],"rule":"quarter-from-ytd","value":5354000},"operatingExpenses@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#285"},{"ref":"#288"}],"rule":"component-sum","value":194597000},"#289":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":15,"unit":"USD","start":"2021-12-26","end":"2022-12-31","value":46000000},"#290":{"kind":"filed","concept":"RestructuringCharges","filing":7,"unit":"USD","start":"2021-12-26","end":"2022-12-31","value":23149000},"operatingExpenses@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#283"},{"ref":"#289"},{"ref":"#290"},{"ref":"#286"}],"rule":"component-sum","value":784244000},"#291":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-04-01","value":190119000},"#292":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-04-01","value":5190000},"operatingExpenses@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#291"},{"ref":"#292"}],"rule":"component-sum","value":195309000},"#293":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":17,"unit":"USD","start":"2023-04-02","end":"2023-07-01","value":195664000},"#294":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":17,"unit":"USD","start":"2023-04-02","end":"2023-07-01","value":5225000},"operatingExpenses@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#293"},{"ref":"#294"}],"rule":"component-sum","value":200889000},"#295":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":18,"unit":"USD","start":"2023-07-02","end":"2023-09-30","value":194277000},"#296":{"kind":"filed","concept":"RestructuringCharges","filing":18,"unit":"USD","start":"2023-07-02","end":"2023-09-30","value":4180000},"#297":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":18,"unit":"USD","start":"2023-07-02","end":"2023-09-30","value":5191000},"operatingExpenses@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#295"},{"ref":"#296"},{"ref":"#297"}],"rule":"component-sum","value":203648000},"#298":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-30","value":768423000},"#299":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":580060000},"#300":{"kind":"computed","op":"sum","terms":[{"ref":"#298"},{"ref":"#299","weight":-1}],"rule":"quarter-from-ytd","value":188363000},"#301":{"kind":"filed","concept":"RestructuringCharges","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-30","value":35210000},"#302":{"kind":"filed","concept":"RestructuringCharges","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":4180000},"#303":{"kind":"computed","op":"sum","terms":[{"ref":"#301"},{"ref":"#302","weight":-1}],"rule":"quarter-from-ytd","value":31030000},"#304":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-30","value":19455000},"#305":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":15606000},"#306":{"kind":"computed","op":"sum","terms":[{"ref":"#304"},{"ref":"#305","weight":-1}],"rule":"quarter-from-ytd","value":3849000},"operatingExpenses@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#300"},{"ref":"#303"},{"ref":"#306"}],"rule":"component-sum","value":223242000},"#307":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-30","value":55000000},"operatingExpenses@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#298"},{"ref":"#307"},{"ref":"#301"},{"ref":"#304"}],"rule":"component-sum","value":878088000},"#308":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":20,"unit":"USD","start":"2023-12-31","end":"2024-03-30","value":174663000},"#309":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":20,"unit":"USD","start":"2023-12-31","end":"2024-03-30","value":3715000},"operatingExpenses@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#308"},{"ref":"#309"}],"rule":"component-sum","value":178378000},"#310":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":21,"unit":"USD","start":"2024-03-31","end":"2024-06-29","value":172974000},"#311":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":21,"unit":"USD","start":"2024-03-31","end":"2024-06-29","value":3356000},"operatingExpenses@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#310"},{"ref":"#311"}],"rule":"component-sum","value":176330000},"#312":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":22,"unit":"USD","start":"2024-06-30","end":"2024-09-28","value":175958000},"#313":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":22,"unit":"USD","start":"2024-06-30","end":"2024-09-28","value":3112000},"operatingExpenses@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#312"},{"ref":"#313"}],"rule":"component-sum","value":179070000},"#314":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":19,"unit":"USD","start":"2023-12-31","end":"2024-12-28","value":716628000},"#315":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":22,"unit":"USD","start":"2023-12-31","end":"2024-09-28","value":523595000},"#316":{"kind":"computed","op":"sum","terms":[{"ref":"#314"},{"ref":"#315","weight":-1}],"rule":"quarter-from-ytd","value":193033000},"#317":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":19,"unit":"USD","start":"2023-12-31","end":"2024-12-28","value":14214000},"#318":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":22,"unit":"USD","start":"2023-12-31","end":"2024-09-28","value":10183000},"#319":{"kind":"computed","op":"sum","terms":[{"ref":"#317"},{"ref":"#318","weight":-1}],"rule":"quarter-from-ytd","value":4031000},"operatingExpenses@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#316"},{"ref":"#319"}],"rule":"component-sum","value":197064000},"#320":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":19,"unit":"USD","start":"2023-12-31","end":"2024-12-28","value":59000000},"operatingExpenses@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#314"},{"ref":"#320"},{"ref":"#317"}],"rule":"component-sum","value":789842000},"#321":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":23,"unit":"USD","start":"2024-12-29","end":"2025-03-29","value":162788000},"#322":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":23,"unit":"USD","start":"2024-12-29","end":"2025-03-29","value":2858000},"operatingExpenses@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#321"},{"ref":"#322"}],"rule":"component-sum","value":165646000},"#323":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":24,"unit":"USD","start":"2025-03-30","end":"2025-06-28","value":191670000},"#324":{"kind":"filed","concept":"RestructuringCharges","filing":24,"unit":"USD","start":"2025-03-30","end":"2025-06-28","value":8884000},"#325":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":24,"unit":"USD","start":"2025-03-30","end":"2025-06-28","value":2982000},"operatingExpenses@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#323"},{"ref":"#324"},{"ref":"#325"}],"rule":"component-sum","value":203536000},"#326":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":22,"unit":"USD","start":"2025-06-29","end":"2025-09-27","value":176790000},"#327":{"kind":"filed","concept":"RestructuringCharges","filing":22,"unit":"USD","start":"2024-12-29","end":"2025-09-27","value":8884000},"#328":{"kind":"filed","concept":"RestructuringCharges","filing":24,"unit":"USD","start":"2024-12-29","end":"2025-06-28","value":8884000},"#329":{"kind":"computed","op":"sum","terms":[{"ref":"#327"},{"ref":"#328","weight":-1}],"rule":"quarter-from-ytd","value":0},"#330":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":22,"unit":"USD","start":"2025-06-29","end":"2025-09-27","value":2788000},"operatingExpenses@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#326"},{"ref":"#329"},{"ref":"#330"}],"rule":"component-sum","value":179578000},"#331":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":19,"unit":"USD","start":"2024-12-29","end":"2025-12-27","value":717633000},"#332":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":22,"unit":"USD","start":"2024-12-29","end":"2025-09-27","value":531248000},"#333":{"kind":"computed","op":"sum","terms":[{"ref":"#331"},{"ref":"#332","weight":-1}],"rule":"quarter-from-ytd","value":186385000},"#334":{"kind":"filed","concept":"RestructuringCharges","filing":19,"unit":"USD","start":"2024-12-29","end":"2025-12-27","value":15390000},"#335":{"kind":"computed","op":"sum","terms":[{"ref":"#334"},{"ref":"#327","weight":-1}],"rule":"quarter-from-ytd","value":6506000},"#336":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":19,"unit":"USD","start":"2024-12-29","end":"2025-12-27","value":11252000},"#337":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":22,"unit":"USD","start":"2024-12-29","end":"2025-09-27","value":8628000},"#338":{"kind":"computed","op":"sum","terms":[{"ref":"#336"},{"ref":"#337","weight":-1}],"rule":"quarter-from-ytd","value":2624000},"operatingExpenses@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#333"},{"ref":"#335"},{"ref":"#338"}],"rule":"component-sum","value":195515000},"#339":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":19,"unit":"USD","start":"2024-12-29","end":"2025-12-27","value":33000000},"operatingExpenses@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#331"},{"ref":"#339"},{"ref":"#334"},{"ref":"#336"}],"rule":"component-sum","value":777275000},"#340":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":23,"unit":"USD","start":"2025-12-28","end":"2026-03-28","value":161252000},"#341":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":23,"unit":"USD","start":"2025-12-28","end":"2026-03-28","value":2699000},"operatingExpenses@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#340"},{"ref":"#341"}],"rule":"component-sum","value":163951000},"#342":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":24,"unit":"USD","start":"2026-03-29","end":"2026-06-27","value":174706000},"#343":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":24,"unit":"USD","start":"2026-03-29","end":"2026-06-27","value":2678000},"operatingExpenses@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#342"},{"ref":"#343"}],"rule":"component-sum","value":177384000},"operatingIncome@2009Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":34,"unit":"USD","start":"2009-03-29","end":"2009-06-27","value":69416000},"operatingIncome@2009Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":35,"unit":"USD","start":"2009-06-28","end":"2009-09-26","value":62733000},"#344":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2008-12-28","end":"2009-12-26","value":237994000},"#345":{"kind":"filed","concept":"OperatingIncomeLoss","filing":35,"unit":"USD","start":"2008-12-28","end":"2009-09-26","value":190468000},"operatingIncome@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#344"},{"ref":"#345","weight":-1}],"rule":"quarter-from-ytd","value":47526000},"operatingIncome@FY2009":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2008-12-28","end":"2009-12-26","value":237994000},"operatingIncome@2010Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":36,"unit":"USD","start":"2009-12-27","end":"2010-03-27","value":31650000},"operatingIncome@2010Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":26,"unit":"USD","start":"2010-03-28","end":"2010-06-26","value":37301000},"operatingIncome@2010Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2010-06-27","end":"2010-09-25","value":47143000},"#346":{"kind":"filed","concept":"OperatingIncomeLoss","filing":28,"unit":"USD","start":"2009-12-27","end":"2010-12-25","value":178413000},"#347":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2009-12-27","end":"2010-09-25","value":116094000},"operatingIncome@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#346"},{"ref":"#347","weight":-1}],"rule":"quarter-from-ytd","value":62319000},"operatingIncome@FY2010":{"kind":"filed","concept":"OperatingIncomeLoss","filing":28,"unit":"USD","start":"2009-12-27","end":"2010-12-25","value":178413000},"operatingIncome@2011Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":29,"unit":"USD","start":"2010-12-26","end":"2011-03-26","value":45301000},"operatingIncome@2011Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":30,"unit":"USD","start":"2011-03-27","end":"2011-06-25","value":68619000},"operatingIncome@2011Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":31,"unit":"USD","start":"2011-06-26","end":"2011-09-24","value":72033000},"#348":{"kind":"filed","concept":"OperatingIncomeLoss","filing":41,"unit":"USD","start":"2010-12-26","end":"2011-12-31","value":263310000},"#349":{"kind":"filed","concept":"OperatingIncomeLoss","filing":31,"unit":"USD","start":"2010-12-26","end":"2011-09-24","value":185953000},"operatingIncome@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#348"},{"ref":"#349","weight":-1}],"rule":"quarter-from-ytd","value":77357000},"operatingIncome@FY2011":{"kind":"filed","concept":"OperatingIncomeLoss","filing":41,"unit":"USD","start":"2010-12-26","end":"2011-12-31","value":263310000},"operatingIncome@2012Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":32,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":82818000},"operatingIncome@2012Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":33,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":97352000},"operatingIncome@2012Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":42,"unit":"USD","start":"2012-07-01","end":"2012-09-29","value":90382000},"#350":{"kind":"filed","concept":"OperatingIncomeLoss","filing":37,"unit":"USD","start":"2012-01-01","end":"2012-12-29","value":382296000},"#351":{"kind":"filed","concept":"OperatingIncomeLoss","filing":42,"unit":"USD","start":"2012-01-01","end":"2012-09-29","value":270552000},"operatingIncome@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#350"},{"ref":"#351","weight":-1}],"rule":"quarter-from-ytd","value":111744000},"operatingIncome@FY2012":{"kind":"filed","concept":"OperatingIncomeLoss","filing":37,"unit":"USD","start":"2012-01-01","end":"2012-12-29","value":382296000},"operatingIncome@2013Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":43,"unit":"USD","start":"2012-12-30","end":"2013-03-30","value":118190000},"operatingIncome@2013Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":44,"unit":"USD","start":"2013-03-31","end":"2013-06-29","value":144265000},"operatingIncome@2013Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":45,"unit":"USD","start":"2013-06-30","end":"2013-09-28","value":109901000},"#352":{"kind":"filed","concept":"OperatingIncomeLoss","filing":38,"unit":"USD","start":"2012-12-30","end":"2013-12-28","value":473069000},"#353":{"kind":"filed","concept":"OperatingIncomeLoss","filing":45,"unit":"USD","start":"2012-12-30","end":"2013-09-28","value":372356000},"operatingIncome@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#352"},{"ref":"#353","weight":-1}],"rule":"quarter-from-ytd","value":100713000},"operatingIncome@FY2013":{"kind":"filed","concept":"OperatingIncomeLoss","filing":38,"unit":"USD","start":"2012-12-30","end":"2013-12-28","value":473069000},"operatingIncome@2014Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":46,"unit":"USD","start":"2013-12-29","end":"2014-03-29","value":98848000},"operatingIncome@2014Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":47,"unit":"USD","start":"2014-03-30","end":"2014-06-28","value":104776000},"operatingIncome@2014Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":48,"unit":"USD","start":"2014-06-29","end":"2014-09-27","value":87803000},"#354":{"kind":"filed","concept":"OperatingIncomeLoss","filing":39,"unit":"USD","start":"2013-12-29","end":"2014-12-27","value":357716000},"#355":{"kind":"filed","concept":"OperatingIncomeLoss","filing":48,"unit":"USD","start":"2013-12-29","end":"2014-09-27","value":291427000},"operatingIncome@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#354"},{"ref":"#355","weight":-1}],"rule":"quarter-from-ytd","value":66289000},"operatingIncome@FY2014":{"kind":"filed","concept":"OperatingIncomeLoss","filing":39,"unit":"USD","start":"2013-12-29","end":"2014-12-27","value":357716000},"operatingIncome@2015Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":49,"unit":"USD","start":"2014-12-28","end":"2015-03-28","value":57683000},"operatingIncome@2015Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":50,"unit":"USD","start":"2015-03-29","end":"2015-06-27","value":54000000},"operatingIncome@2015Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":51,"unit":"USD","start":"2015-06-28","end":"2015-09-26","value":37012000},"#356":{"kind":"filed","concept":"OperatingIncomeLoss","filing":40,"unit":"USD","start":"2014-12-28","end":"2015-12-26","value":131695000},"#357":{"kind":"filed","concept":"OperatingIncomeLoss","filing":51,"unit":"USD","start":"2014-12-28","end":"2015-09-26","value":148695000},"operatingIncome@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#356"},{"ref":"#357","weight":-1}],"rule":"quarter-from-ytd","value":-17000000},"operatingIncome@FY2015":{"kind":"filed","concept":"OperatingIncomeLoss","filing":40,"unit":"USD","start":"2014-12-28","end":"2015-12-26","value":131695000},"operatingIncome@2016Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":52,"unit":"USD","start":"2015-12-27","end":"2016-03-26","value":62365000},"operatingIncome@2016Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":53,"unit":"USD","start":"2016-03-27","end":"2016-06-25","value":71806000},"operatingIncome@2016Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":54,"unit":"USD","start":"2016-06-26","end":"2016-09-24","value":53240000},"#358":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2015-12-27","end":"2016-12-31","value":245374000},"#359":{"kind":"filed","concept":"OperatingIncomeLoss","filing":54,"unit":"USD","start":"2015-12-27","end":"2016-09-24","value":187411000},"operatingIncome@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#358"},{"ref":"#359","weight":-1}],"rule":"quarter-from-ytd","value":57963000},"operatingIncome@FY2016":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2015-12-27","end":"2016-12-31","value":245374000},"operatingIncome@2017Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":55,"unit":"USD","start":"2017-01-01","end":"2017-04-01","value":64656000},"operatingIncome@2017Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":61,"unit":"USD","start":"2017-04-02","end":"2017-07-01","value":78450000},"operatingIncome@2017Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":62,"unit":"USD","start":"2017-07-02","end":"2017-09-30","value":60090000},"#360":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-30","value":267080000},"#361":{"kind":"filed","concept":"OperatingIncomeLoss","filing":62,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":203196000},"operatingIncome@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#360"},{"ref":"#361","weight":-1}],"rule":"quarter-from-ytd","value":63884000},"operatingIncome@FY2017":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-30","value":267080000},"operatingIncome@2018Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":63,"unit":"USD","start":"2017-12-31","end":"2018-03-31","value":63960000},"operatingIncome@2018Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":56,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":63670000},"operatingIncome@2018Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":57,"unit":"USD","start":"2018-07-01","end":"2018-09-29","value":38360000},"#362":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2017-12-31","end":"2018-12-29","value":212172000},"#363":{"kind":"filed","concept":"OperatingIncomeLoss","filing":57,"unit":"USD","start":"2017-12-31","end":"2018-09-29","value":165990000},"operatingIncome@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#362"},{"ref":"#363","weight":-1}],"rule":"quarter-from-ytd","value":46182000},"operatingIncome@FY2018":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2017-12-31","end":"2018-12-29","value":212172000},"operatingIncome@2019Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":58,"unit":"USD","start":"2018-12-30","end":"2019-03-30","value":54602000},"operatingIncome@2019Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":59,"unit":"USD","start":"2019-03-31","end":"2019-06-29","value":61474000},"operatingIncome@2019Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":60,"unit":"USD","start":"2019-06-30","end":"2019-09-28","value":61064000},"#364":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2018-12-30","end":"2019-12-28","value":227905000},"#365":{"kind":"filed","concept":"OperatingIncomeLoss","filing":60,"unit":"USD","start":"2018-12-30","end":"2019-09-28","value":177140000},"operatingIncome@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#364"},{"ref":"#365","weight":-1}],"rule":"quarter-from-ytd","value":50765000},"operatingIncome@FY2019":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2018-12-30","end":"2019-12-28","value":227905000},"operatingIncome@2020Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2019-12-29","end":"2020-03-28","value":66895000},"operatingIncome@2020Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2020-03-29","end":"2020-06-27","value":43440000},"operatingIncome@2020Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2020-06-28","end":"2020-09-26","value":61479000},"#366":{"kind":"filed","concept":"OperatingIncomeLoss","filing":7,"unit":"USD","start":"2019-12-29","end":"2020-12-26","value":225953000},"#367":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2019-12-29","end":"2020-09-26","value":171814000},"operatingIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#366"},{"ref":"#367","weight":-1}],"rule":"quarter-from-ytd","value":54139000},"operatingIncome@FY2020":{"kind":"filed","concept":"OperatingIncomeLoss","filing":7,"unit":"USD","start":"2019-12-29","end":"2020-12-26","value":225953000},"operatingIncome@2021Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2020-12-27","end":"2021-03-27","value":77211000},"operatingIncome@2021Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":9,"unit":"USD","start":"2021-03-28","end":"2021-06-26","value":82625000},"operatingIncome@2021Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2021-06-27","end":"2021-09-25","value":76195000},"#368":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2020-12-27","end":"2021-12-25","value":286785000},"#369":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2020-12-27","end":"2021-09-25","value":236031000},"operatingIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#368"},{"ref":"#369","weight":-1}],"rule":"quarter-from-ytd","value":50754000},"operatingIncome@FY2021":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2020-12-27","end":"2021-12-25","value":286785000},"operatingIncome@2022Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":12,"unit":"USD","start":"2021-12-26","end":"2022-03-26","value":94842000},"operatingIncome@2022Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":13,"unit":"USD","start":"2022-03-27","end":"2022-06-25","value":118719000},"operatingIncome@2022Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":14,"unit":"USD","start":"2022-06-26","end":"2022-09-24","value":109972000},"#370":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2021-12-26","end":"2022-12-31","value":433249000},"#371":{"kind":"filed","concept":"OperatingIncomeLoss","filing":14,"unit":"USD","start":"2021-12-26","end":"2022-09-24","value":323533000},"operatingIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#370"},{"ref":"#371","weight":-1}],"rule":"quarter-from-ytd","value":109716000},"operatingIncome@FY2022":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2021-12-26","end":"2022-12-31","value":433249000},"operatingIncome@2023Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-04-01","value":118466000},"operatingIncome@2023Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":17,"unit":"USD","start":"2023-04-02","end":"2023-07-01","value":133733000},"operatingIncome@2023Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2023-07-02","end":"2023-09-30","value":-24190000},"#372":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-30","value":291557000},"#373":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":228009000},"operatingIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#372"},{"ref":"#373","weight":-1}],"rule":"quarter-from-ytd","value":63548000},"operatingIncome@FY2023":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-30","value":291557000},"operatingIncome@2024Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2023-12-31","end":"2024-03-30","value":131553000},"operatingIncome@2024Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":21,"unit":"USD","start":"2024-03-31","end":"2024-06-29","value":147308000},"operatingIncome@2024Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2024-06-30","end":"2024-09-28","value":125735000},"#374":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2023-12-31","end":"2024-12-28","value":524584000},"#375":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2023-12-31","end":"2024-09-28","value":404596000},"operatingIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#374"},{"ref":"#375","weight":-1}],"rule":"quarter-from-ytd","value":119988000},"operatingIncome@FY2024":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2023-12-31","end":"2024-12-28","value":524584000},"operatingIncome@2025Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2024-12-29","end":"2025-03-29","value":128314000},"operatingIncome@2025Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2025-03-30","end":"2025-06-28","value":29276000},"operatingIncome@2025Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2025-06-29","end":"2025-09-27","value":141456000},"#376":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2024-12-29","end":"2025-12-27","value":415576000},"#377":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2024-12-29","end":"2025-09-27","value":299046000},"operatingIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#376"},{"ref":"#377","weight":-1}],"rule":"quarter-from-ytd","value":116530000},"operatingIncome@FY2025":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2024-12-29","end":"2025-12-27","value":415576000},"operatingIncome@2026Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2025-12-28","end":"2026-03-28","value":155626000},"operatingIncome@2026Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2026-03-29","end":"2026-06-27","value":166111000},"pretaxIncome@FY2019":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":3,"unit":"USD","start":"2018-12-30","end":"2019-12-28","value":199858000},"pretaxIncome@2020Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":6,"unit":"USD","start":"2020-06-28","end":"2020-09-26","value":52588000},"#378":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":7,"unit":"USD","start":"2019-12-29","end":"2020-12-26","value":192768000},"#379":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":6,"unit":"USD","start":"2019-12-29","end":"2020-09-26","value":145630000},"pretaxIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#378"},{"ref":"#379","weight":-1}],"rule":"quarter-from-ytd","value":47138000},"pretaxIncome@FY2020":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":7,"unit":"USD","start":"2019-12-29","end":"2020-12-26","value":192768000},"pretaxIncome@2021Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":8,"unit":"USD","start":"2020-12-27","end":"2021-03-27","value":70863000},"pretaxIncome@2021Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":9,"unit":"USD","start":"2021-03-28","end":"2021-06-26","value":77756000},"pretaxIncome@2021Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":10,"unit":"USD","start":"2021-06-27","end":"2021-09-25","value":68693000},"#380":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":7,"unit":"USD","start":"2020-12-27","end":"2021-12-25","value":260083000},"#381":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":10,"unit":"USD","start":"2020-12-27","end":"2021-09-25","value":217312000},"pretaxIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#380"},{"ref":"#381","weight":-1}],"rule":"quarter-from-ytd","value":42771000},"pretaxIncome@FY2021":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":7,"unit":"USD","start":"2020-12-27","end":"2021-12-25","value":260083000},"pretaxIncome@2022Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":12,"unit":"USD","start":"2021-12-26","end":"2022-03-26","value":86385000},"pretaxIncome@2022Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":9,"unit":"USD","start":"2022-03-27","end":"2022-06-25","value":107349000},"pretaxIncome@2022Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":10,"unit":"USD","start":"2022-06-26","end":"2022-09-24","value":100771000},"#382":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":7,"unit":"USD","start":"2021-12-26","end":"2022-12-31","value":363888000},"#383":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":10,"unit":"USD","start":"2021-12-26","end":"2022-09-24","value":294505000},"pretaxIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#382"},{"ref":"#383","weight":-1}],"rule":"quarter-from-ytd","value":69383000},"pretaxIncome@FY2022":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":7,"unit":"USD","start":"2021-12-26","end":"2022-12-31","value":363888000},"pretaxIncome@2023Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":12,"unit":"USD","start":"2023-01-01","end":"2023-04-01","value":105009000},"pretaxIncome@2009Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":34,"unit":"USD","start":"2009-03-29","end":"2009-06-27","value":67332000},"pretaxIncome@2009Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":35,"unit":"USD","start":"2009-06-28","end":"2009-09-26","value":61622000},"#384":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":25,"unit":"USD","start":"2008-12-28","end":"2009-12-26","value":226084000},"#385":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":35,"unit":"USD","start":"2008-12-28","end":"2009-09-26","value":181523000},"pretaxIncome@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#384"},{"ref":"#385","weight":-1}],"rule":"quarter-from-ytd","value":44561000},"pretaxIncome@FY2009":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":25,"unit":"USD","start":"2008-12-28","end":"2009-12-26","value":226084000},"pretaxIncome@2010Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":36,"unit":"USD","start":"2009-12-27","end":"2010-03-27","value":25967000},"pretaxIncome@2010Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":26,"unit":"USD","start":"2010-03-28","end":"2010-06-26","value":30011000},"pretaxIncome@2010Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":27,"unit":"USD","start":"2010-06-27","end":"2010-09-25","value":40447000},"#386":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":28,"unit":"USD","start":"2009-12-27","end":"2010-12-25","value":152982000},"#387":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":27,"unit":"USD","start":"2009-12-27","end":"2010-09-25","value":96425000},"pretaxIncome@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#386"},{"ref":"#387","weight":-1}],"rule":"quarter-from-ytd","value":56557000},"pretaxIncome@FY2010":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":28,"unit":"USD","start":"2009-12-27","end":"2010-12-25","value":152982000},"pretaxIncome@2011Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":29,"unit":"USD","start":"2010-12-26","end":"2011-03-26","value":39207000},"pretaxIncome@2011Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":30,"unit":"USD","start":"2011-03-27","end":"2011-06-25","value":60341000},"pretaxIncome@2011Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":31,"unit":"USD","start":"2011-06-26","end":"2011-09-24","value":65833000},"#388":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":41,"unit":"USD","start":"2010-12-26","end":"2011-12-31","value":233757000},"#389":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":31,"unit":"USD","start":"2010-12-26","end":"2011-09-24","value":165381000},"pretaxIncome@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#388"},{"ref":"#389","weight":-1}],"rule":"quarter-from-ytd","value":68376000},"pretaxIncome@FY2011":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":41,"unit":"USD","start":"2010-12-26","end":"2011-12-31","value":233757000},"pretaxIncome@2012Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":32,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":78666000},"pretaxIncome@2012Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":33,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":89864000},"pretaxIncome@2012Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":42,"unit":"USD","start":"2012-07-01","end":"2012-09-29","value":85353000},"#390":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":37,"unit":"USD","start":"2012-01-01","end":"2012-12-29","value":359290000},"#391":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":42,"unit":"USD","start":"2012-01-01","end":"2012-09-29","value":253883000},"pretaxIncome@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#390"},{"ref":"#391","weight":-1}],"rule":"quarter-from-ytd","value":105407000},"pretaxIncome@FY2012":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":37,"unit":"USD","start":"2012-01-01","end":"2012-12-29","value":359290000},"pretaxIncome@2013Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":43,"unit":"USD","start":"2012-12-30","end":"2013-03-30","value":112909000},"pretaxIncome@2013Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":44,"unit":"USD","start":"2013-03-31","end":"2013-06-29","value":138215000},"pretaxIncome@2013Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":45,"unit":"USD","start":"2013-06-30","end":"2013-09-28","value":102728000},"#392":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":38,"unit":"USD","start":"2012-12-30","end":"2013-12-28","value":449417000},"#393":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":45,"unit":"USD","start":"2012-12-30","end":"2013-09-28","value":353852000},"pretaxIncome@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#392"},{"ref":"#393","weight":-1}],"rule":"quarter-from-ytd","value":95565000},"pretaxIncome@FY2013":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":38,"unit":"USD","start":"2012-12-30","end":"2013-12-28","value":449417000},"pretaxIncome@2014Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":46,"unit":"USD","start":"2013-12-29","end":"2014-03-29","value":86578000},"pretaxIncome@2014Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":47,"unit":"USD","start":"2014-03-30","end":"2014-06-28","value":99952000},"pretaxIncome@2014Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":48,"unit":"USD","start":"2014-06-29","end":"2014-09-27","value":39515000},"#394":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":39,"unit":"USD","start":"2013-12-29","end":"2014-12-27","value":284183000},"#395":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":48,"unit":"USD","start":"2013-12-29","end":"2014-09-27","value":226045000},"pretaxIncome@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#394"},{"ref":"#395","weight":-1}],"rule":"quarter-from-ytd","value":58138000},"pretaxIncome@FY2014":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":39,"unit":"USD","start":"2013-12-29","end":"2014-12-27","value":284183000},"pretaxIncome@2015Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":49,"unit":"USD","start":"2014-12-28","end":"2015-03-28","value":48445000},"pretaxIncome@2015Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":50,"unit":"USD","start":"2015-03-29","end":"2015-06-27","value":43356000},"pretaxIncome@2015Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":51,"unit":"USD","start":"2015-06-28","end":"2015-09-26","value":25567000},"#396":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":40,"unit":"USD","start":"2014-12-28","end":"2015-12-26","value":93007000},"#397":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":51,"unit":"USD","start":"2014-12-28","end":"2015-09-26","value":117368000},"pretaxIncome@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#396"},{"ref":"#397","weight":-1}],"rule":"quarter-from-ytd","value":-24361000},"pretaxIncome@FY2015":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":40,"unit":"USD","start":"2014-12-28","end":"2015-12-26","value":93007000},"pretaxIncome@2016Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":52,"unit":"USD","start":"2015-12-27","end":"2016-03-26","value":50444000},"pretaxIncome@2016Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":53,"unit":"USD","start":"2016-03-27","end":"2016-06-25","value":62643000},"pretaxIncome@2016Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":54,"unit":"USD","start":"2016-06-26","end":"2016-09-24","value":43789000},"#398":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":0,"unit":"USD","start":"2015-12-27","end":"2016-12-31","value":220454000},"#399":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":54,"unit":"USD","start":"2015-12-27","end":"2016-09-24","value":156876000},"pretaxIncome@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#398"},{"ref":"#399","weight":-1}],"rule":"quarter-from-ytd","value":63578000},"pretaxIncome@FY2016":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":0,"unit":"USD","start":"2015-12-27","end":"2016-12-31","value":220454000},"pretaxIncome@2017Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":55,"unit":"USD","start":"2017-01-01","end":"2017-04-01","value":55324000},"pretaxIncome@2017Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":61,"unit":"USD","start":"2017-04-02","end":"2017-07-01","value":68407000},"pretaxIncome@2017Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":62,"unit":"USD","start":"2017-07-02","end":"2017-09-30","value":50561000},"#400":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-30","value":228464000},"#401":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":62,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":174292000},"pretaxIncome@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#400"},{"ref":"#401","weight":-1}],"rule":"quarter-from-ytd","value":54172000},"pretaxIncome@FY2017":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-30","value":228464000},"pretaxIncome@2018Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":63,"unit":"USD","start":"2017-12-31","end":"2018-03-31","value":53012000},"pretaxIncome@2018Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":56,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":49085000},"pretaxIncome@2018Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":57,"unit":"USD","start":"2018-07-01","end":"2018-09-29","value":16082000},"#402":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":2,"unit":"USD","start":"2017-12-31","end":"2018-12-29","value":153333000},"#403":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":57,"unit":"USD","start":"2017-12-31","end":"2018-09-29","value":118179000},"pretaxIncome@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#402"},{"ref":"#403","weight":-1}],"rule":"quarter-from-ytd","value":35154000},"pretaxIncome@FY2018":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":2,"unit":"USD","start":"2017-12-31","end":"2018-12-29","value":153333000},"pretaxIncome@2019Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":58,"unit":"USD","start":"2018-12-30","end":"2019-03-30","value":49380000},"pretaxIncome@2019Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":59,"unit":"USD","start":"2019-03-31","end":"2019-06-29","value":54069000},"pretaxIncome@2019Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":60,"unit":"USD","start":"2019-06-30","end":"2019-09-28","value":53227000},"#404":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":2,"unit":"USD","start":"2018-12-30","end":"2019-12-28","value":199858000},"#405":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":60,"unit":"USD","start":"2018-12-30","end":"2019-09-28","value":156676000},"pretaxIncome@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#404"},{"ref":"#405","weight":-1}],"rule":"quarter-from-ytd","value":43182000},"pretaxIncome@2020Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":4,"unit":"USD","start":"2019-12-29","end":"2020-03-28","value":57426000},"pretaxIncome@2020Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":5,"unit":"USD","start":"2020-03-29","end":"2020-06-27","value":35616000},"pretaxIncome@2023Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":17,"unit":"USD","start":"2023-04-02","end":"2023-07-01","value":120932000},"pretaxIncome@2023Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":18,"unit":"USD","start":"2023-07-02","end":"2023-09-30","value":-34655000},"#406":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-30","value":236452000},"#407":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":191286000},"pretaxIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#406"},{"ref":"#407","weight":-1}],"rule":"quarter-from-ytd","value":45166000},"pretaxIncome@FY2023":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-30","value":236452000},"pretaxIncome@2024Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":20,"unit":"USD","start":"2023-12-31","end":"2024-03-30","value":118437000},"pretaxIncome@2024Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":21,"unit":"USD","start":"2024-03-31","end":"2024-06-29","value":132236000},"pretaxIncome@2024Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":22,"unit":"USD","start":"2024-06-30","end":"2024-09-28","value":112355000},"#408":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":19,"unit":"USD","start":"2023-12-31","end":"2024-12-28","value":468681000},"#409":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":22,"unit":"USD","start":"2023-12-31","end":"2024-09-28","value":363028000},"pretaxIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#408"},{"ref":"#409","weight":-1}],"rule":"quarter-from-ytd","value":105653000},"pretaxIncome@FY2024":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":19,"unit":"USD","start":"2023-12-31","end":"2024-12-28","value":468681000},"pretaxIncome@2025Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":23,"unit":"USD","start":"2024-12-29","end":"2025-03-29","value":118022000},"pretaxIncome@2025Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":24,"unit":"USD","start":"2025-03-30","end":"2025-06-28","value":19010000},"pretaxIncome@2025Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":22,"unit":"USD","start":"2025-06-29","end":"2025-09-27","value":131537000},"#410":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":19,"unit":"USD","start":"2024-12-29","end":"2025-12-27","value":377642000},"#411":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":22,"unit":"USD","start":"2024-12-29","end":"2025-09-27","value":268569000},"pretaxIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#410"},{"ref":"#411","weight":-1}],"rule":"quarter-from-ytd","value":109073000},"pretaxIncome@FY2025":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":19,"unit":"USD","start":"2024-12-29","end":"2025-12-27","value":377642000},"pretaxIncome@2026Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":23,"unit":"USD","start":"2025-12-28","end":"2026-03-28","value":145139000},"pretaxIncome@2026Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":24,"unit":"USD","start":"2026-03-29","end":"2026-06-27","value":162475000},"interestExpense@FY2022":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":15,"unit":"USD","start":"2021-12-26","end":"2022-12-31","value":47534000},"interestExpense@2023Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":17,"unit":"USD","start":"2023-04-02","end":"2023-07-01","value":14917000},"interestExpense@2023Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":18,"unit":"USD","start":"2023-07-02","end":"2023-09-30","value":13472000},"#412":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-30","value":56808000},"#413":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":41494000},"interestExpense@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#412"},{"ref":"#413","weight":-1}],"rule":"quarter-from-ytd","value":15314000},"interestExpense@FY2023":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-30","value":56808000},"interestExpense@2024Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":20,"unit":"USD","start":"2023-12-31","end":"2024-03-30","value":16221000},"interestExpense@2024Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":21,"unit":"USD","start":"2024-03-31","end":"2024-06-29","value":15846000},"interestExpense@2024Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":22,"unit":"USD","start":"2024-06-30","end":"2024-09-28","value":14313000},"#414":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":19,"unit":"USD","start":"2023-12-31","end":"2024-12-28","value":58722000},"#415":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":22,"unit":"USD","start":"2023-12-31","end":"2024-09-28","value":46380000},"interestExpense@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#414"},{"ref":"#415","weight":-1}],"rule":"quarter-from-ytd","value":12342000},"interestExpense@FY2024":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":19,"unit":"USD","start":"2023-12-31","end":"2024-12-28","value":58722000},"interestExpense@2025Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":23,"unit":"USD","start":"2024-12-29","end":"2025-03-29","value":10115000},"interestExpense@2025Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":24,"unit":"USD","start":"2025-03-30","end":"2025-06-28","value":10543000},"interestExpense@2025Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":22,"unit":"USD","start":"2025-06-29","end":"2025-09-27","value":9738000},"#416":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":19,"unit":"USD","start":"2024-12-29","end":"2025-12-27","value":40542000},"#417":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":22,"unit":"USD","start":"2024-12-29","end":"2025-09-27","value":30396000},"interestExpense@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#416"},{"ref":"#417","weight":-1}],"rule":"quarter-from-ytd","value":10146000},"interestExpense@FY2025":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":19,"unit":"USD","start":"2024-12-29","end":"2025-12-27","value":40542000},"interestExpense@2026Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":23,"unit":"USD","start":"2025-12-28","end":"2026-03-28","value":9411000},"interestExpense@2026Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":24,"unit":"USD","start":"2026-03-29","end":"2026-06-27","value":9430000},"interestExpense@2009Q2":{"kind":"filed","concept":"InterestExpense","filing":34,"unit":"USD","start":"2009-03-29","end":"2009-06-27","value":3976000},"interestExpense@2009Q3":{"kind":"filed","concept":"InterestExpense","filing":35,"unit":"USD","start":"2009-06-28","end":"2009-09-26","value":3587000},"#418":{"kind":"filed","concept":"InterestExpense","filing":25,"unit":"USD","start":"2008-12-28","end":"2009-12-26","value":15760000},"#419":{"kind":"filed","concept":"InterestExpense","filing":35,"unit":"USD","start":"2008-12-28","end":"2009-09-26","value":11847000},"interestExpense@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#418"},{"ref":"#419","weight":-1}],"rule":"quarter-from-ytd","value":3913000},"interestExpense@FY2009":{"kind":"filed","concept":"InterestExpense","filing":25,"unit":"USD","start":"2008-12-28","end":"2009-12-26","value":15760000},"interestExpense@2010Q1":{"kind":"filed","concept":"InterestExpense","filing":36,"unit":"USD","start":"2009-12-27","end":"2010-03-27","value":5962000},"interestExpense@2010Q2":{"kind":"filed","concept":"InterestExpense","filing":26,"unit":"USD","start":"2010-03-28","end":"2010-06-26","value":8429000},"interestExpense@2010Q3":{"kind":"filed","concept":"InterestExpense","filing":27,"unit":"USD","start":"2010-06-27","end":"2010-09-25","value":8487000},"#420":{"kind":"filed","concept":"InterestExpense","filing":28,"unit":"USD","start":"2009-12-27","end":"2010-12-25","value":30947000},"#421":{"kind":"filed","concept":"InterestExpense","filing":27,"unit":"USD","start":"2009-12-27","end":"2010-09-25","value":22878000},"interestExpense@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#420"},{"ref":"#421","weight":-1}],"rule":"quarter-from-ytd","value":8069000},"interestExpense@FY2010":{"kind":"filed","concept":"InterestExpense","filing":28,"unit":"USD","start":"2009-12-27","end":"2010-12-25","value":30947000},"interestExpense@2011Q1":{"kind":"filed","concept":"InterestExpense","filing":29,"unit":"USD","start":"2010-12-26","end":"2011-03-26","value":8271000},"interestExpense@2011Q2":{"kind":"filed","concept":"InterestExpense","filing":30,"unit":"USD","start":"2011-03-27","end":"2011-06-25","value":10783000},"interestExpense@2011Q3":{"kind":"filed","concept":"InterestExpense","filing":31,"unit":"USD","start":"2011-06-26","end":"2011-09-24","value":7671000},"#422":{"kind":"filed","concept":"InterestExpense","filing":41,"unit":"USD","start":"2010-12-26","end":"2011-12-31","value":36175000},"#423":{"kind":"filed","concept":"InterestExpense","filing":31,"unit":"USD","start":"2010-12-26","end":"2011-09-24","value":26715000},"interestExpense@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#422"},{"ref":"#423","weight":-1}],"rule":"quarter-from-ytd","value":9460000},"interestExpense@FY2011":{"kind":"filed","concept":"InterestExpense","filing":41,"unit":"USD","start":"2010-12-26","end":"2011-12-31","value":36175000},"interestExpense@2012Q1":{"kind":"filed","concept":"InterestExpense","filing":32,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":7807000},"interestExpense@2012Q2":{"kind":"filed","concept":"InterestExpense","filing":33,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":7421000},"interestExpense@2012Q3":{"kind":"filed","concept":"InterestExpense","filing":42,"unit":"USD","start":"2012-07-01","end":"2012-09-29","value":8429000},"#424":{"kind":"filed","concept":"InterestExpense","filing":37,"unit":"USD","start":"2012-01-01","end":"2012-12-29","value":31625000},"#425":{"kind":"filed","concept":"InterestExpense","filing":42,"unit":"USD","start":"2012-01-01","end":"2012-09-29","value":23657000},"interestExpense@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#424"},{"ref":"#425","weight":-1}],"rule":"quarter-from-ytd","value":7968000},"interestExpense@FY2012":{"kind":"filed","concept":"InterestExpense","filing":37,"unit":"USD","start":"2012-01-01","end":"2012-12-29","value":31625000},"interestExpense@2013Q1":{"kind":"filed","concept":"InterestExpense","filing":43,"unit":"USD","start":"2012-12-30","end":"2013-03-30","value":8190000},"interestExpense@2013Q2":{"kind":"filed","concept":"InterestExpense","filing":44,"unit":"USD","start":"2013-03-31","end":"2013-06-29","value":8025000},"interestExpense@2013Q3":{"kind":"filed","concept":"InterestExpense","filing":45,"unit":"USD","start":"2013-06-30","end":"2013-09-28","value":8149000},"#426":{"kind":"filed","concept":"InterestExpense","filing":38,"unit":"USD","start":"2012-12-30","end":"2013-12-28","value":32502000},"#427":{"kind":"filed","concept":"InterestExpense","filing":45,"unit":"USD","start":"2012-12-30","end":"2013-09-28","value":24364000},"interestExpense@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#426"},{"ref":"#427","weight":-1}],"rule":"quarter-from-ytd","value":8138000},"interestExpense@FY2013":{"kind":"filed","concept":"InterestExpense","filing":38,"unit":"USD","start":"2012-12-30","end":"2013-12-28","value":32502000},"interestExpense@2014Q1":{"kind":"filed","concept":"InterestExpense","filing":46,"unit":"USD","start":"2013-12-29","end":"2014-03-29","value":8197000},"interestExpense@2014Q2":{"kind":"filed","concept":"InterestExpense","filing":47,"unit":"USD","start":"2014-03-30","end":"2014-06-28","value":8304000},"interestExpense@2014Q3":{"kind":"filed","concept":"InterestExpense","filing":48,"unit":"USD","start":"2014-06-29","end":"2014-09-27","value":8716000},"#428":{"kind":"filed","concept":"InterestExpense","filing":39,"unit":"USD","start":"2013-12-29","end":"2014-12-27","value":36790000},"#429":{"kind":"filed","concept":"InterestExpense","filing":48,"unit":"USD","start":"2013-12-29","end":"2014-09-27","value":25217000},"interestExpense@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#428"},{"ref":"#429","weight":-1}],"rule":"quarter-from-ytd","value":11573000},"interestExpense@FY2014":{"kind":"filed","concept":"InterestExpense","filing":39,"unit":"USD","start":"2013-12-29","end":"2014-12-27","value":36790000},"interestExpense@2015Q1":{"kind":"filed","concept":"InterestExpense","filing":49,"unit":"USD","start":"2014-12-28","end":"2015-03-28","value":11128000},"interestExpense@2015Q2":{"kind":"filed","concept":"InterestExpense","filing":50,"unit":"USD","start":"2015-03-29","end":"2015-06-27","value":11232000},"interestExpense@2015Q3":{"kind":"filed","concept":"InterestExpense","filing":51,"unit":"USD","start":"2015-06-28","end":"2015-09-26","value":11120000},"#430":{"kind":"filed","concept":"InterestExpense","filing":40,"unit":"USD","start":"2014-12-28","end":"2015-12-26","value":44621000},"#431":{"kind":"filed","concept":"InterestExpense","filing":51,"unit":"USD","start":"2014-12-28","end":"2015-09-26","value":33480000},"interestExpense@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#430"},{"ref":"#431","weight":-1}],"rule":"quarter-from-ytd","value":11141000},"interestExpense@FY2015":{"kind":"filed","concept":"InterestExpense","filing":40,"unit":"USD","start":"2014-12-28","end":"2015-12-26","value":44621000},"interestExpense@2016Q1":{"kind":"filed","concept":"InterestExpense","filing":52,"unit":"USD","start":"2015-12-27","end":"2016-03-26","value":11054000},"interestExpense@2016Q2":{"kind":"filed","concept":"InterestExpense","filing":53,"unit":"USD","start":"2016-03-27","end":"2016-06-25","value":11122000},"interestExpense@2016Q3":{"kind":"filed","concept":"InterestExpense","filing":54,"unit":"USD","start":"2016-06-26","end":"2016-09-24","value":11100000},"#432":{"kind":"filed","concept":"InterestExpense","filing":0,"unit":"USD","start":"2015-12-27","end":"2016-12-31","value":44409000},"#433":{"kind":"filed","concept":"InterestExpense","filing":54,"unit":"USD","start":"2015-12-27","end":"2016-09-24","value":33276000},"interestExpense@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#432"},{"ref":"#433","weight":-1}],"rule":"quarter-from-ytd","value":11133000},"interestExpense@FY2016":{"kind":"filed","concept":"InterestExpense","filing":0,"unit":"USD","start":"2015-12-27","end":"2016-12-31","value":44409000},"interestExpense@2017Q1":{"kind":"filed","concept":"InterestExpense","filing":55,"unit":"USD","start":"2017-01-01","end":"2017-04-01","value":11304000},"interestExpense@2017Q2":{"kind":"filed","concept":"InterestExpense","filing":61,"unit":"USD","start":"2017-04-02","end":"2017-07-01","value":10818000},"interestExpense@2017Q3":{"kind":"filed","concept":"InterestExpense","filing":62,"unit":"USD","start":"2017-07-02","end":"2017-09-30","value":11190000},"#434":{"kind":"filed","concept":"InterestExpense","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-30","value":44645000},"#435":{"kind":"filed","concept":"InterestExpense","filing":62,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":33312000},"interestExpense@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#434"},{"ref":"#435","weight":-1}],"rule":"quarter-from-ytd","value":11333000},"interestExpense@FY2017":{"kind":"filed","concept":"InterestExpense","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-30","value":44645000},"interestExpense@2018Q1":{"kind":"filed","concept":"InterestExpense","filing":63,"unit":"USD","start":"2017-12-31","end":"2018-03-31","value":11074000},"interestExpense@2018Q2":{"kind":"filed","concept":"InterestExpense","filing":56,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":11791000},"interestExpense@2018Q3":{"kind":"filed","concept":"InterestExpense","filing":57,"unit":"USD","start":"2018-07-01","end":"2018-09-29","value":10954000},"#436":{"kind":"filed","concept":"InterestExpense","filing":2,"unit":"USD","start":"2017-12-31","end":"2018-12-29","value":44237000},"#437":{"kind":"filed","concept":"InterestExpense","filing":57,"unit":"USD","start":"2017-12-31","end":"2018-09-29","value":33819000},"interestExpense@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#436"},{"ref":"#437","weight":-1}],"rule":"quarter-from-ytd","value":10418000},"interestExpense@FY2018":{"kind":"filed","concept":"InterestExpense","filing":2,"unit":"USD","start":"2017-12-31","end":"2018-12-29","value":44237000},"interestExpense@2019Q1":{"kind":"filed","concept":"InterestExpense","filing":58,"unit":"USD","start":"2018-12-30","end":"2019-03-30","value":9878000},"interestExpense@2019Q2":{"kind":"filed","concept":"InterestExpense","filing":59,"unit":"USD","start":"2019-03-31","end":"2019-06-29","value":10117000},"interestExpense@2019Q3":{"kind":"filed","concept":"InterestExpense","filing":60,"unit":"USD","start":"2019-06-30","end":"2019-09-28","value":9976000},"#438":{"kind":"filed","concept":"InterestExpense","filing":3,"unit":"USD","start":"2018-12-30","end":"2019-12-28","value":40153000},"#439":{"kind":"filed","concept":"InterestExpense","filing":60,"unit":"USD","start":"2018-12-30","end":"2019-09-28","value":29971000},"interestExpense@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#438"},{"ref":"#439","weight":-1}],"rule":"quarter-from-ytd","value":10182000},"interestExpense@FY2019":{"kind":"filed","concept":"InterestExpense","filing":3,"unit":"USD","start":"2018-12-30","end":"2019-12-28","value":40153000},"interestExpense@2020Q1":{"kind":"filed","concept":"InterestExpense","filing":4,"unit":"USD","start":"2019-12-29","end":"2020-03-28","value":10014000},"interestExpense@2020Q2":{"kind":"filed","concept":"InterestExpense","filing":5,"unit":"USD","start":"2020-03-29","end":"2020-06-27","value":10098000},"interestExpense@2020Q3":{"kind":"filed","concept":"InterestExpense","filing":6,"unit":"USD","start":"2020-06-28","end":"2020-09-26","value":10454000},"#440":{"kind":"filed","concept":"InterestExpense","filing":7,"unit":"USD","start":"2019-12-29","end":"2020-12-26","value":41075000},"#441":{"kind":"filed","concept":"InterestExpense","filing":6,"unit":"USD","start":"2019-12-29","end":"2020-09-26","value":30566000},"interestExpense@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#440"},{"ref":"#441","weight":-1}],"rule":"quarter-from-ytd","value":10509000},"interestExpense@FY2020":{"kind":"filed","concept":"InterestExpense","filing":7,"unit":"USD","start":"2019-12-29","end":"2020-12-26","value":41075000},"interestExpense@2021Q1":{"kind":"filed","concept":"InterestExpense","filing":8,"unit":"USD","start":"2020-12-27","end":"2021-03-27","value":9999000},"interestExpense@2021Q2":{"kind":"filed","concept":"InterestExpense","filing":9,"unit":"USD","start":"2021-03-28","end":"2021-06-26","value":10436000},"interestExpense@2021Q3":{"kind":"filed","concept":"InterestExpense","filing":10,"unit":"USD","start":"2021-06-27","end":"2021-09-25","value":11031000},"#442":{"kind":"filed","concept":"InterestExpense","filing":11,"unit":"USD","start":"2020-12-27","end":"2021-12-25","value":42612000},"#443":{"kind":"filed","concept":"InterestExpense","filing":10,"unit":"USD","start":"2020-12-27","end":"2021-09-25","value":31466000},"interestExpense@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#442"},{"ref":"#443","weight":-1}],"rule":"quarter-from-ytd","value":11146000},"interestExpense@FY2021":{"kind":"filed","concept":"InterestExpense","filing":11,"unit":"USD","start":"2020-12-27","end":"2021-12-25","value":42612000},"interestExpense@2022Q1":{"kind":"filed","concept":"InterestExpense","filing":12,"unit":"USD","start":"2021-12-26","end":"2022-03-26","value":11263000},"interestExpense@2022Q2":{"kind":"filed","concept":"InterestExpense","filing":13,"unit":"USD","start":"2022-03-27","end":"2022-06-25","value":11386000},"interestExpense@2022Q3":{"kind":"filed","concept":"InterestExpense","filing":14,"unit":"USD","start":"2022-06-26","end":"2022-09-24","value":11629000},"#444":{"kind":"filed","concept":"InterestExpense","filing":11,"unit":"USD","start":"2021-12-26","end":"2022-12-31","value":47534000},"#445":{"kind":"filed","concept":"InterestExpense","filing":14,"unit":"USD","start":"2021-12-26","end":"2022-09-24","value":34278000},"interestExpense@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#444"},{"ref":"#445","weight":-1}],"rule":"quarter-from-ytd","value":13256000},"interestExpense@2023Q1":{"kind":"filed","concept":"InterestExpense","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-04-01","value":13105000},"netIncome@2025Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2024-12-29","end":"2025-03-29","value":87261000},"netIncome@2025Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2025-03-30","end":"2025-06-28","value":-4020000},"netIncome@2025Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2025-06-29","end":"2025-09-27","value":99031000},"#446":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2024-12-29","end":"2025-12-27","value":350273000},"#447":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2024-12-29","end":"2025-09-27","value":182272000},"netIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#446"},{"ref":"#447","weight":-1}],"rule":"quarter-from-ytd","value":168001000},"netIncome@FY2025":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2024-12-29","end":"2025-12-27","value":350273000},"netIncome@2009Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":34,"unit":"USD","start":"2009-03-29","end":"2009-06-27","value":44230000},"netIncome@2009Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":35,"unit":"USD","start":"2009-06-28","end":"2009-09-26","value":40474000},"#448":{"kind":"filed","concept":"NetIncomeLoss","filing":64,"unit":"USD","start":"2008-12-28","end":"2009-12-26","value":150562000},"#449":{"kind":"filed","concept":"NetIncomeLoss","filing":35,"unit":"USD","start":"2008-12-28","end":"2009-09-26","value":120568000},"netIncome@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#448"},{"ref":"#449","weight":-1}],"rule":"quarter-from-ytd","value":29994000},"netIncome@FY2009":{"kind":"filed","concept":"NetIncomeLoss","filing":64,"unit":"USD","start":"2008-12-28","end":"2009-12-26","value":150562000},"netIncome@2010Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":36,"unit":"USD","start":"2009-12-27","end":"2010-03-27","value":16463000},"netIncome@2010Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":26,"unit":"USD","start":"2010-03-28","end":"2010-06-26","value":17115000},"netIncome@2010Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":35,"unit":"USD","start":"2010-06-27","end":"2010-09-25","value":25935000},"#450":{"kind":"filed","concept":"NetIncomeLoss","filing":64,"unit":"USD","start":"2009-12-27","end":"2010-12-25","value":94379000},"#451":{"kind":"filed","concept":"NetIncomeLoss","filing":35,"unit":"USD","start":"2009-12-27","end":"2010-09-25","value":59513000},"netIncome@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#450"},{"ref":"#451","weight":-1}],"rule":"quarter-from-ytd","value":34866000},"netIncome@FY2010":{"kind":"filed","concept":"NetIncomeLoss","filing":64,"unit":"USD","start":"2009-12-27","end":"2010-12-25","value":94379000},"netIncome@2011Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":36,"unit":"USD","start":"2010-12-26","end":"2011-03-26","value":25609000},"netIncome@2011Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":26,"unit":"USD","start":"2011-03-27","end":"2011-06-25","value":45827000},"netIncome@FY2021":{"kind":"filed","concept":"NetIncomeLoss","filing":11,"unit":"USD","start":"2020-12-27","end":"2021-12-25","value":195630000},"netIncome@FY2022":{"kind":"filed","concept":"NetIncomeLoss","filing":15,"unit":"USD","start":"2021-12-26","end":"2022-12-31","value":250863000},"netIncome@2023Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-04-01","value":74540000},"netIncome@2023Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2023-04-02","end":"2023-07-01","value":89376000},"netIncome@2023Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2023-07-02","end":"2023-09-30","value":-49028000},"#452":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-30","value":150849000},"#453":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":114888000},"netIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#452"},{"ref":"#453","weight":-1}],"rule":"quarter-from-ytd","value":35961000},"netIncome@FY2023":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-30","value":150849000},"netIncome@2024Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2023-12-31","end":"2024-03-30","value":87822000},"netIncome@2024Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2024-03-31","end":"2024-06-29","value":99716000},"netIncome@2024Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2024-06-30","end":"2024-09-28","value":83068000},"#454":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2023-12-31","end":"2024-12-28","value":348259000},"#455":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2023-12-31","end":"2024-09-28","value":270606000},"netIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#454"},{"ref":"#455","weight":-1}],"rule":"quarter-from-ytd","value":77653000},"netIncome@FY2024":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2023-12-31","end":"2024-12-28","value":348259000},"netIncome@2026Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2025-12-28","end":"2026-03-28","value":108033000},"netIncome@2026Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2026-03-29","end":"2026-06-27","value":119918000},"netIncome@2011Q3":{"kind":"filed","concept":"ProfitLoss","filing":31,"unit":"USD","start":"2011-06-26","end":"2011-09-24","value":44414000},"#456":{"kind":"filed","concept":"ProfitLoss","filing":41,"unit":"USD","start":"2010-12-26","end":"2011-12-31","value":237226000},"#457":{"kind":"filed","concept":"ProfitLoss","filing":31,"unit":"USD","start":"2010-12-26","end":"2011-09-24","value":119278000},"netIncome@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#456"},{"ref":"#457","weight":-1}],"rule":"quarter-from-ytd","value":117948000},"netIncome@FY2011":{"kind":"filed","concept":"ProfitLoss","filing":41,"unit":"USD","start":"2010-12-26","end":"2011-12-31","value":237226000},"netIncome@2012Q1":{"kind":"filed","concept":"ProfitLoss","filing":32,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":52588000},"netIncome@2012Q2":{"kind":"filed","concept":"ProfitLoss","filing":33,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":61159000},"netIncome@2012Q3":{"kind":"filed","concept":"ProfitLoss","filing":42,"unit":"USD","start":"2012-07-01","end":"2012-09-29","value":58442000},"#458":{"kind":"filed","concept":"ProfitLoss","filing":37,"unit":"USD","start":"2012-01-01","end":"2012-12-29","value":238916000},"#459":{"kind":"filed","concept":"ProfitLoss","filing":42,"unit":"USD","start":"2012-01-01","end":"2012-09-29","value":172189000},"netIncome@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#458"},{"ref":"#459","weight":-1}],"rule":"quarter-from-ytd","value":66727000},"netIncome@FY2012":{"kind":"filed","concept":"ProfitLoss","filing":37,"unit":"USD","start":"2012-01-01","end":"2012-12-29","value":238916000},"netIncome@2013Q1":{"kind":"filed","concept":"ProfitLoss","filing":43,"unit":"USD","start":"2012-12-30","end":"2013-03-30","value":78140000},"netIncome@2013Q2":{"kind":"filed","concept":"ProfitLoss","filing":44,"unit":"USD","start":"2013-03-31","end":"2013-06-29","value":91316000},"netIncome@2013Q3":{"kind":"filed","concept":"ProfitLoss","filing":45,"unit":"USD","start":"2013-06-30","end":"2013-09-28","value":58891000},"#460":{"kind":"filed","concept":"ProfitLoss","filing":38,"unit":"USD","start":"2012-12-30","end":"2013-12-28","value":280460000},"#461":{"kind":"filed","concept":"ProfitLoss","filing":45,"unit":"USD","start":"2012-12-30","end":"2013-09-28","value":228347000},"netIncome@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#460"},{"ref":"#461","weight":-1}],"rule":"quarter-from-ytd","value":52113000},"netIncome@FY2013":{"kind":"filed","concept":"ProfitLoss","filing":38,"unit":"USD","start":"2012-12-30","end":"2013-12-28","value":280460000},"netIncome@2014Q1":{"kind":"filed","concept":"ProfitLoss","filing":46,"unit":"USD","start":"2013-12-29","end":"2014-03-29","value":56563000},"netIncome@2014Q2":{"kind":"filed","concept":"ProfitLoss","filing":47,"unit":"USD","start":"2014-03-30","end":"2014-06-28","value":65852000},"netIncome@2014Q3":{"kind":"filed","concept":"ProfitLoss","filing":48,"unit":"USD","start":"2014-06-29","end":"2014-09-27","value":25285000},"#462":{"kind":"filed","concept":"ProfitLoss","filing":39,"unit":"USD","start":"2013-12-29","end":"2014-12-27","value":189318000},"#463":{"kind":"filed","concept":"ProfitLoss","filing":48,"unit":"USD","start":"2013-12-29","end":"2014-09-27","value":147700000},"netIncome@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#462"},{"ref":"#463","weight":-1}],"rule":"quarter-from-ytd","value":41618000},"netIncome@FY2014":{"kind":"filed","concept":"ProfitLoss","filing":39,"unit":"USD","start":"2013-12-29","end":"2014-12-27","value":189318000},"netIncome@2015Q1":{"kind":"filed","concept":"ProfitLoss","filing":49,"unit":"USD","start":"2014-12-28","end":"2015-03-28","value":31507000},"netIncome@2015Q2":{"kind":"filed","concept":"ProfitLoss","filing":50,"unit":"USD","start":"2015-03-29","end":"2015-06-27","value":29439000},"netIncome@2015Q3":{"kind":"filed","concept":"ProfitLoss","filing":51,"unit":"USD","start":"2015-06-28","end":"2015-09-26","value":13549000},"#464":{"kind":"filed","concept":"ProfitLoss","filing":40,"unit":"USD","start":"2014-12-28","end":"2015-12-26","value":45333000},"#465":{"kind":"filed","concept":"ProfitLoss","filing":51,"unit":"USD","start":"2014-12-28","end":"2015-09-26","value":74495000},"netIncome@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#464"},{"ref":"#465","weight":-1}],"rule":"quarter-from-ytd","value":-29162000},"netIncome@FY2015":{"kind":"filed","concept":"ProfitLoss","filing":40,"unit":"USD","start":"2014-12-28","end":"2015-12-26","value":45333000},"netIncome@2016Q1":{"kind":"filed","concept":"ProfitLoss","filing":52,"unit":"USD","start":"2015-12-27","end":"2016-03-26","value":34171000},"netIncome@2016Q2":{"kind":"filed","concept":"ProfitLoss","filing":53,"unit":"USD","start":"2016-03-27","end":"2016-06-25","value":43442000},"netIncome@2016Q3":{"kind":"filed","concept":"ProfitLoss","filing":54,"unit":"USD","start":"2016-06-26","end":"2016-09-24","value":29521000},"#466":{"kind":"filed","concept":"ProfitLoss","filing":0,"unit":"USD","start":"2015-12-27","end":"2016-12-31","value":178391000},"#467":{"kind":"filed","concept":"ProfitLoss","filing":54,"unit":"USD","start":"2015-12-27","end":"2016-09-24","value":107134000},"netIncome@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#466"},{"ref":"#467","weight":-1}],"rule":"quarter-from-ytd","value":71257000},"netIncome@FY2016":{"kind":"filed","concept":"ProfitLoss","filing":0,"unit":"USD","start":"2015-12-27","end":"2016-12-31","value":178391000},"netIncome@2017Q1":{"kind":"filed","concept":"ProfitLoss","filing":55,"unit":"USD","start":"2017-01-01","end":"2017-04-01","value":39961000},"netIncome@2017Q2":{"kind":"filed","concept":"ProfitLoss","filing":61,"unit":"USD","start":"2017-04-02","end":"2017-07-01","value":47322000},"netIncome@2017Q3":{"kind":"filed","concept":"ProfitLoss","filing":62,"unit":"USD","start":"2017-07-02","end":"2017-09-30","value":36666000},"#468":{"kind":"filed","concept":"ProfitLoss","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-30","value":122319000},"#469":{"kind":"filed","concept":"ProfitLoss","filing":62,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":123949000},"netIncome@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#468"},{"ref":"#469","weight":-1}],"rule":"quarter-from-ytd","value":-1630000},"netIncome@FY2017":{"kind":"filed","concept":"ProfitLoss","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-30","value":122319000},"netIncome@2018Q1":{"kind":"filed","concept":"ProfitLoss","filing":63,"unit":"USD","start":"2017-12-31","end":"2018-03-31","value":40480000},"netIncome@2018Q2":{"kind":"filed","concept":"ProfitLoss","filing":56,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":34680000},"netIncome@2018Q3":{"kind":"filed","concept":"ProfitLoss","filing":57,"unit":"USD","start":"2018-07-01","end":"2018-09-29","value":6991000},"#470":{"kind":"filed","concept":"ProfitLoss","filing":2,"unit":"USD","start":"2017-12-31","end":"2018-12-29","value":107725000},"#471":{"kind":"filed","concept":"ProfitLoss","filing":57,"unit":"USD","start":"2017-12-31","end":"2018-09-29","value":82151000},"netIncome@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#470"},{"ref":"#471","weight":-1}],"rule":"quarter-from-ytd","value":25574000},"netIncome@FY2018":{"kind":"filed","concept":"ProfitLoss","filing":2,"unit":"USD","start":"2017-12-31","end":"2018-12-29","value":107725000},"netIncome@2019Q1":{"kind":"filed","concept":"ProfitLoss","filing":58,"unit":"USD","start":"2018-12-30","end":"2019-03-30","value":37078000},"netIncome@2019Q2":{"kind":"filed","concept":"ProfitLoss","filing":59,"unit":"USD","start":"2019-03-31","end":"2019-06-29","value":40668000},"netIncome@2019Q3":{"kind":"filed","concept":"ProfitLoss","filing":60,"unit":"USD","start":"2019-06-30","end":"2019-09-28","value":40164000},"#472":{"kind":"filed","concept":"ProfitLoss","filing":3,"unit":"USD","start":"2018-12-30","end":"2019-12-28","value":152105000},"#473":{"kind":"filed","concept":"ProfitLoss","filing":60,"unit":"USD","start":"2018-12-30","end":"2019-09-28","value":117910000},"netIncome@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#472"},{"ref":"#473","weight":-1}],"rule":"quarter-from-ytd","value":34195000},"netIncome@FY2019":{"kind":"filed","concept":"ProfitLoss","filing":3,"unit":"USD","start":"2018-12-30","end":"2019-12-28","value":152105000},"netIncome@2020Q1":{"kind":"filed","concept":"ProfitLoss","filing":4,"unit":"USD","start":"2019-12-29","end":"2020-03-28","value":42721000},"netIncome@2020Q2":{"kind":"filed","concept":"ProfitLoss","filing":5,"unit":"USD","start":"2020-03-29","end":"2020-06-27","value":22754000},"netIncome@2020Q3":{"kind":"filed","concept":"ProfitLoss","filing":6,"unit":"USD","start":"2020-06-28","end":"2020-09-26","value":40228000},"#474":{"kind":"filed","concept":"ProfitLoss","filing":7,"unit":"USD","start":"2019-12-29","end":"2020-12-26","value":142149000},"#475":{"kind":"filed","concept":"ProfitLoss","filing":6,"unit":"USD","start":"2019-12-29","end":"2020-09-26","value":105703000},"netIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#474"},{"ref":"#475","weight":-1}],"rule":"quarter-from-ytd","value":36446000},"netIncome@FY2020":{"kind":"filed","concept":"ProfitLoss","filing":7,"unit":"USD","start":"2019-12-29","end":"2020-12-26","value":142149000},"netIncome@2021Q1":{"kind":"filed","concept":"ProfitLoss","filing":8,"unit":"USD","start":"2020-12-27","end":"2021-03-27","value":55001000},"netIncome@2021Q2":{"kind":"filed","concept":"ProfitLoss","filing":9,"unit":"USD","start":"2021-03-28","end":"2021-06-26","value":62657000},"netIncome@2021Q3":{"kind":"filed","concept":"ProfitLoss","filing":10,"unit":"USD","start":"2021-06-27","end":"2021-09-25","value":52253000},"#476":{"kind":"filed","concept":"ProfitLoss","filing":11,"unit":"USD","start":"2020-12-27","end":"2021-12-25","value":197725000},"#477":{"kind":"filed","concept":"ProfitLoss","filing":10,"unit":"USD","start":"2020-12-27","end":"2021-09-25","value":169911000},"netIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#476"},{"ref":"#477","weight":-1}],"rule":"quarter-from-ytd","value":27814000},"netIncome@2022Q1":{"kind":"filed","concept":"ProfitLoss","filing":14,"unit":"USD","start":"2021-12-26","end":"2022-03-26","value":62906000},"netIncome@2022Q2":{"kind":"filed","concept":"ProfitLoss","filing":14,"unit":"USD","start":"2022-03-27","end":"2022-06-25","value":77207000},"netIncome@2022Q3":{"kind":"filed","concept":"ProfitLoss","filing":14,"unit":"USD","start":"2022-06-26","end":"2022-09-24","value":72930000},"#478":{"kind":"filed","concept":"ProfitLoss","filing":15,"unit":"USD","start":"2021-12-26","end":"2022-12-31","value":254251000},"#479":{"kind":"filed","concept":"ProfitLoss","filing":14,"unit":"USD","start":"2021-12-26","end":"2022-09-24","value":213043000},"netIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#478"},{"ref":"#479","weight":-1}],"rule":"quarter-from-ytd","value":41208000},"dilutedEps@2009Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":34,"unit":"USD/shares","start":"2009-03-29","end":"2009-06-27","value":1.69},"dilutedEps@2009Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":35,"unit":"USD/shares","start":"2009-06-28","end":"2009-09-26","value":1.53},"#480":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":25,"unit":"USD/shares","start":"2008-12-28","end":"2009-12-26","value":5.73},"#481":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":25,"unit":"shares","start":"2008-12-28","end":"2009-12-26","value":26289000},"#482":{"kind":"computed","op":"product","terms":[{"ref":"#480"},{"ref":"#481"}],"value":150635970},"#483":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":35,"unit":"USD/shares","start":"2008-12-28","end":"2009-09-26","value":4.59},"#484":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":35,"unit":"shares","start":"2008-12-28","end":"2009-09-26","value":26257000},"#485":{"kind":"computed","op":"product","terms":[{"ref":"#483"},{"ref":"#484"}],"value":120519630},"#486":{"kind":"computed","op":"sum","terms":[{"ref":"#482"},{"ref":"#485","weight":-1}],"value":30116340},"#487":{"kind":"computed","op":"sum","terms":[{"ref":"#481","weight":4},{"ref":"#484","weight":-3}],"rule":"unaverage-quarter","value":26385000},"dilutedEps@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#486"},{"ref":"#487"}],"rule":"per-share-quarter","value":1.1414189880613985},"dilutedEps@FY2009":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":25,"unit":"USD/shares","start":"2008-12-28","end":"2009-12-26","value":5.73},"dilutedEps@2010Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":36,"unit":"USD/shares","start":"2009-12-27","end":"2010-03-27","value":0.62},"dilutedEps@2010Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":26,"unit":"USD/shares","start":"2010-03-28","end":"2010-06-26","value":0.65},"dilutedEps@2010Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":27,"unit":"USD/shares","start":"2010-06-27","end":"2010-09-25","value":0.98},"#488":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":28,"unit":"USD/shares","start":"2009-12-27","end":"2010-12-25","value":3.57},"#489":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":28,"unit":"shares","start":"2009-12-27","end":"2010-12-25","value":26422000},"#490":{"kind":"computed","op":"product","terms":[{"ref":"#488"},{"ref":"#489"}],"value":94326540},"#491":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":27,"unit":"USD/shares","start":"2009-12-27","end":"2010-09-25","value":2.25},"#492":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":27,"unit":"shares","start":"2009-12-27","end":"2010-09-25","value":26420000},"#493":{"kind":"computed","op":"product","terms":[{"ref":"#491"},{"ref":"#492"}],"value":59445000},"#494":{"kind":"computed","op":"sum","terms":[{"ref":"#490"},{"ref":"#493","weight":-1}],"value":34881540},"#495":{"kind":"computed","op":"sum","terms":[{"ref":"#489","weight":4},{"ref":"#492","weight":-3}],"rule":"unaverage-quarter","value":26428000},"dilutedEps@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#494"},{"ref":"#495"}],"rule":"per-share-quarter","value":1.3198705917965794},"dilutedEps@FY2010":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":28,"unit":"USD/shares","start":"2009-12-27","end":"2010-12-25","value":3.57},"dilutedEps@2011Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":28,"unit":"USD/shares","start":"2010-12-26","end":"2011-03-26","value":0.97},"dilutedEps@2011Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":28,"unit":"USD/shares","start":"2011-03-27","end":"2011-06-25","value":1.72},"dilutedEps@2011Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":28,"unit":"USD/shares","start":"2011-06-26","end":"2011-09-24","value":1.59},"dilutedEps@2011Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":28,"unit":"USD/shares","start":"2011-09-25","end":"2011-12-31","value":4.33},"dilutedEps@FY2011":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":41,"unit":"USD/shares","start":"2010-12-26","end":"2011-12-31","value":8.6},"dilutedEps@2012Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":41,"unit":"USD/shares","start":"2012-01-01","end":"2012-03-31","value":1.96},"dilutedEps@2012Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":41,"unit":"USD/shares","start":"2012-04-01","end":"2012-06-30","value":2.24},"dilutedEps@2012Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":41,"unit":"USD/shares","start":"2012-07-01","end":"2012-09-29","value":2.12},"dilutedEps@2012Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":41,"unit":"USD/shares","start":"2012-09-30","end":"2012-12-29","value":2.43},"dilutedEps@FY2012":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":37,"unit":"USD/shares","start":"2012-01-01","end":"2012-12-29","value":8.75},"dilutedEps@2013Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":37,"unit":"USD/shares","start":"2012-12-30","end":"2013-03-30","value":2.89},"dilutedEps@2013Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":37,"unit":"USD/shares","start":"2013-03-31","end":"2013-06-29","value":3.33},"dilutedEps@2013Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":37,"unit":"USD/shares","start":"2013-06-30","end":"2013-09-28","value":2.1},"dilutedEps@2013Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":37,"unit":"USD/shares","start":"2013-09-29","end":"2013-12-28","value":2.04},"dilutedEps@FY2013":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":38,"unit":"USD/shares","start":"2012-12-30","end":"2013-12-28","value":10.35},"dilutedEps@2014Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":38,"unit":"USD/shares","start":"2013-12-29","end":"2014-03-29","value":2.08},"dilutedEps@2014Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":38,"unit":"USD/shares","start":"2014-03-30","end":"2014-06-28","value":2.38},"dilutedEps@2014Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":38,"unit":"USD/shares","start":"2014-06-29","end":"2014-09-27","value":0.92},"dilutedEps@2014Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":38,"unit":"USD/shares","start":"2014-09-28","end":"2014-12-27","value":1.66},"dilutedEps@FY2014":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":39,"unit":"USD/shares","start":"2013-12-29","end":"2014-12-27","value":7.09},"dilutedEps@2015Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":39,"unit":"USD/shares","start":"2014-12-28","end":"2015-03-28","value":1.28},"dilutedEps@2015Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":39,"unit":"USD/shares","start":"2015-03-29","end":"2015-06-27","value":1.19},"dilutedEps@2015Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":39,"unit":"USD/shares","start":"2015-06-28","end":"2015-09-26","value":0.52},"dilutedEps@2015Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":39,"unit":"USD/shares","start":"2015-09-27","end":"2015-12-26","value":-1.34},"dilutedEps@FY2015":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":40,"unit":"USD/shares","start":"2014-12-28","end":"2015-12-26","value":1.71},"dilutedEps@2016Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":40,"unit":"USD/shares","start":"2015-12-27","end":"2016-03-26","value":1.45},"dilutedEps@2016Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":40,"unit":"USD/shares","start":"2016-03-27","end":"2016-06-25","value":1.85},"dilutedEps@2016Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":40,"unit":"USD/shares","start":"2016-06-26","end":"2016-09-24","value":1.24},"dilutedEps@2016Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":40,"unit":"USD/shares","start":"2016-09-25","end":"2016-12-31","value":3.1},"dilutedEps@FY2016":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2015-12-27","end":"2016-12-31","value":7.63},"dilutedEps@2017Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2017-01-01","end":"2017-04-01","value":1.72},"dilutedEps@2017Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2017-04-02","end":"2017-07-01","value":2.01},"dilutedEps@2017Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2017-07-02","end":"2017-09-30","value":1.55},"dilutedEps@2017Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2017-10-01","end":"2017-12-30","value":-0.16},"dilutedEps@FY2017":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2017-01-01","end":"2017-12-30","value":5.11},"dilutedEps@2018Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2017-12-31","end":"2018-03-31","value":1.72},"dilutedEps@2018Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2018-04-01","end":"2018-06-30","value":1.46},"dilutedEps@2018Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2018-07-01","end":"2018-09-29","value":0.2},"dilutedEps@2018Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2018-09-30","end":"2018-12-29","value":0.8},"dilutedEps@FY2018":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2017-12-31","end":"2018-12-29","value":4.53},"dilutedEps@2019Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2018-12-30","end":"2019-03-30","value":1.64},"dilutedEps@2019Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2019-03-31","end":"2019-06-29","value":1.82},"dilutedEps@2019Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2019-06-30","end":"2019-09-28","value":1.75},"dilutedEps@2019Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2019-09-29","end":"2019-12-28","value":1.51},"dilutedEps@FY2019":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2018-12-30","end":"2019-12-28","value":6.73},"dilutedEps@2020Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2019-12-29","end":"2020-03-28","value":1.99},"dilutedEps@2020Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2020-03-29","end":"2020-06-27","value":1.06},"dilutedEps@2020Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":6,"unit":"USD/shares","start":"2020-06-28","end":"2020-09-26","value":1.84},"dilutedEps@2020Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2020-09-27","end":"2020-12-26","value":1.68},"dilutedEps@FY2020":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":7,"unit":"USD/shares","start":"2019-12-29","end":"2020-12-26","value":6.57},"dilutedEps@2021Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2020-12-27","end":"2021-03-27","value":2.57},"dilutedEps@2021Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":9,"unit":"USD/shares","start":"2021-03-28","end":"2021-06-26","value":2.89},"dilutedEps@2021Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":10,"unit":"USD/shares","start":"2021-06-27","end":"2021-09-25","value":2.4},"#496":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":11,"unit":"USD/shares","start":"2020-12-27","end":"2021-12-25","value":9.1},"#497":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":11,"unit":"shares","start":"2020-12-27","end":"2021-12-25","value":21493000},"#498":{"kind":"computed","op":"product","terms":[{"ref":"#496"},{"ref":"#497"}],"value":195586300},"#499":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":10,"unit":"USD/shares","start":"2020-12-27","end":"2021-09-25","value":7.86},"#500":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2020-12-27","end":"2021-09-25","value":21483000},"#501":{"kind":"computed","op":"product","terms":[{"ref":"#499"},{"ref":"#500"}],"value":168856380},"#502":{"kind":"computed","op":"sum","terms":[{"ref":"#498"},{"ref":"#501","weight":-1}],"value":26729920},"#503":{"kind":"computed","op":"sum","terms":[{"ref":"#497","weight":4},{"ref":"#500","weight":-3}],"rule":"unaverage-quarter","value":21523000},"dilutedEps@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#502"},{"ref":"#503"}],"rule":"per-share-quarter","value":1.2419235236723505},"dilutedEps@FY2021":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":11,"unit":"USD/shares","start":"2020-12-27","end":"2021-12-25","value":9.1},"dilutedEps@2022Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":12,"unit":"USD/shares","start":"2021-12-26","end":"2022-03-26","value":2.9},"dilutedEps@2022Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":13,"unit":"USD/shares","start":"2022-03-27","end":"2022-06-25","value":3.53},"dilutedEps@2022Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":14,"unit":"USD/shares","start":"2022-06-26","end":"2022-09-24","value":3.34},"#504":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":15,"unit":"USD/shares","start":"2021-12-26","end":"2022-12-31","value":11.62},"#505":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":14,"unit":"USD/shares","start":"2021-12-26","end":"2022-09-24","value":9.77},"dilutedEps@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#504"},{"ref":"#505","weight":-1}],"rule":"quarter-from-ytd","value":1.8499999999999996},"dilutedEps@FY2022":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":15,"unit":"USD/shares","start":"2021-12-26","end":"2022-12-31","value":11.62},"dilutedEps@2023Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2023-01-01","end":"2023-04-01","value":3.47},"dilutedEps@2023Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":17,"unit":"USD/shares","start":"2023-04-02","end":"2023-07-01","value":4.21},"dilutedEps@2023Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":18,"unit":"USD/shares","start":"2023-07-02","end":"2023-09-30","value":-2.34},"#506":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-30","value":6.78},"#507":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2023-01-01","end":"2023-12-30","value":21159000},"#508":{"kind":"computed","op":"product","terms":[{"ref":"#506"},{"ref":"#507"}],"value":143458020},"#509":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":18,"unit":"USD/shares","start":"2023-01-01","end":"2023-09-30","value":5.4},"#510":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2023-01-01","end":"2023-09-30","value":21290000},"#511":{"kind":"computed","op":"product","terms":[{"ref":"#509"},{"ref":"#510"}],"value":114966000.00000001},"#512":{"kind":"computed","op":"sum","terms":[{"ref":"#508"},{"ref":"#511","weight":-1}],"value":28492019.999999985},"#513":{"kind":"computed","op":"sum","terms":[{"ref":"#507","weight":4},{"ref":"#510","weight":-3}],"rule":"unaverage-quarter","value":20766000},"dilutedEps@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#512"},{"ref":"#513"}],"rule":"per-share-quarter","value":1.3720514302224784},"dilutedEps@FY2023":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-30","value":6.78},"dilutedEps@2024Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2023-12-31","end":"2024-03-30","value":4.32},"dilutedEps@2024Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":21,"unit":"USD/shares","start":"2024-03-31","end":"2024-06-29","value":4.91},"dilutedEps@2024Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2024-06-30","end":"2024-09-28","value":4.11},"#514":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2023-12-31","end":"2024-12-28","value":17.19},"#515":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2023-12-31","end":"2024-12-28","value":20261000},"#516":{"kind":"computed","op":"product","terms":[{"ref":"#514"},{"ref":"#515"}],"value":348286590},"#517":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2023-12-31","end":"2024-09-28","value":13.34},"#518":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2023-12-31","end":"2024-09-28","value":20283000},"#519":{"kind":"computed","op":"product","terms":[{"ref":"#517"},{"ref":"#518"}],"value":270575220},"#520":{"kind":"computed","op":"sum","terms":[{"ref":"#516"},{"ref":"#519","weight":-1}],"value":77711370},"#521":{"kind":"computed","op":"sum","terms":[{"ref":"#515","weight":4},{"ref":"#518","weight":-3}],"rule":"unaverage-quarter","value":20195000},"dilutedEps@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#520"},{"ref":"#521"}],"rule":"per-share-quarter","value":3.8480500123793018},"dilutedEps@FY2024":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2023-12-31","end":"2024-12-28","value":17.19},"dilutedEps@2025Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":23,"unit":"USD/shares","start":"2024-12-29","end":"2025-03-29","value":4.32},"dilutedEps@2025Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2025-03-30","end":"2025-06-28","value":-1.53},"dilutedEps@2025Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2025-06-29","end":"2025-09-27","value":4.98},"#522":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2024-12-29","end":"2025-12-27","value":16.79},"#523":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2024-12-29","end":"2025-12-27","value":19937000},"#524":{"kind":"computed","op":"product","terms":[{"ref":"#522"},{"ref":"#523"}],"value":334742230},"#525":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2024-12-29","end":"2025-09-27","value":7.8},"#526":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2024-12-29","end":"2025-09-27","value":20001000},"#527":{"kind":"computed","op":"product","terms":[{"ref":"#525"},{"ref":"#526"}],"value":156007800},"#528":{"kind":"computed","op":"sum","terms":[{"ref":"#524"},{"ref":"#527","weight":-1}],"value":178734430},"#529":{"kind":"computed","op":"sum","terms":[{"ref":"#523","weight":4},{"ref":"#526","weight":-3}],"rule":"unaverage-quarter","value":19745000},"dilutedEps@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#528"},{"ref":"#529"}],"rule":"per-share-quarter","value":9.052136237022031},"dilutedEps@FY2025":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2024-12-29","end":"2025-12-27","value":16.79},"dilutedEps@2026Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":23,"unit":"USD/shares","start":"2025-12-28","end":"2026-03-28","value":5.51},"dilutedEps@2026Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2026-03-29","end":"2026-06-27","value":6.14},"cash@2009Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":34,"unit":"USD","end":"2009-06-27","value":96262000},"cash@2009Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":35,"unit":"USD","end":"2009-09-26","value":129844000},"cash@2009Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":28,"unit":"USD","end":"2009-12-26","value":180786000},"cash@FY2009":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":28,"unit":"USD","end":"2009-12-26","value":180786000},"cash@2010Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":36,"unit":"USD","end":"2010-03-27","value":109987000},"cash@2010Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":26,"unit":"USD","end":"2010-06-26","value":314373000},"cash@2010Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":27,"unit":"USD","end":"2010-09-25","value":323150000},"cash@2010Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":41,"unit":"USD","end":"2010-12-25","value":346904000},"cash@FY2010":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":41,"unit":"USD","end":"2010-12-25","value":346904000},"cash@2011Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":29,"unit":"USD","end":"2011-03-26","value":358271000},"cash@2011Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":30,"unit":"USD","end":"2011-06-25","value":326790000},"cash@2011Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":31,"unit":"USD","end":"2011-09-24","value":336908000},"cash@2011Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":37,"unit":"USD","end":"2011-12-31","value":362894000},"cash@FY2011":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":37,"unit":"USD","end":"2011-12-31","value":362894000},"cash@2012Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":32,"unit":"USD","end":"2012-03-31","value":339568000},"cash@2012Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":33,"unit":"USD","end":"2012-06-30","value":328381000},"cash@2012Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":42,"unit":"USD","end":"2012-09-29","value":427080000},"cash@2012Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":38,"unit":"USD","end":"2012-12-29","value":414129000},"cash@FY2012":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":38,"unit":"USD","end":"2012-12-29","value":414129000},"cash@2013Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":43,"unit":"USD","end":"2013-03-30","value":419996000},"cash@2013Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":44,"unit":"USD","end":"2013-06-29","value":490477000},"cash@2013Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":45,"unit":"USD","end":"2013-09-28","value":543369000},"cash@2013Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":39,"unit":"USD","end":"2013-12-28","value":613706000},"cash@FY2013":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":39,"unit":"USD","end":"2013-12-28","value":613706000},"cash@2014Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":46,"unit":"USD","end":"2014-03-29","value":488195000},"cash@2014Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":47,"unit":"USD","end":"2014-06-28","value":455927000},"cash@2014Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":39,"unit":"USD","end":"2014-09-27","value":349074000},"cash@2014Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":40,"unit":"USD","end":"2014-12-27","value":371579000},"cash@FY2014":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":40,"unit":"USD","end":"2014-12-27","value":371579000},"cash@2015Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":49,"unit":"USD","end":"2015-03-28","value":318366000},"cash@2015Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":50,"unit":"USD","end":"2015-06-27","value":317523000},"cash@2015Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":40,"unit":"USD","end":"2015-09-26","value":399948000},"cash@2015Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":40,"unit":"USD","end":"2015-12-26","value":349074000},"cash@FY2015":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":40,"unit":"USD","end":"2015-12-26","value":349074000},"cash@2016Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":52,"unit":"USD","end":"2016-03-26","value":387714000},"cash@2016Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":53,"unit":"USD","end":"2016-06-25","value":344346000},"cash@2016Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":54,"unit":"USD","end":"2016-09-24","value":349375000},"cash@2016Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2016-12-31","value":399948000},"cash@FY2016":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2016-12-31","value":399948000},"cash@2017Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":55,"unit":"USD","end":"2017-04-01","value":425216000},"cash@2017Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":61,"unit":"USD","end":"2017-07-01","value":448222000},"cash@2017Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":62,"unit":"USD","end":"2017-09-30","value":493490000},"cash@2017Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":62,"unit":"USD","end":"2017-12-30","value":492805000},"cash@FY2017":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":62,"unit":"USD","end":"2017-12-30","value":492805000},"cash@2018Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":55,"unit":"USD","end":"2018-03-31","value":479663000},"cash@2018Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":61,"unit":"USD","end":"2018-06-30","value":722588000},"cash@2018Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":62,"unit":"USD","end":"2018-09-29","value":295622000},"cash@2018Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2018-12-29","value":313210000},"cash@FY2018":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2018-12-29","value":313210000},"cash@2019Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":63,"unit":"USD","end":"2019-03-30","value":211237000},"cash@2019Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":56,"unit":"USD","end":"2019-06-29","value":256944000},"cash@2019Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":57,"unit":"USD","end":"2019-09-28","value":327200000},"cash@2019Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2019-12-28","value":353542000},"cash@FY2019":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2019-12-28","value":353542000},"cash@2020Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":58,"unit":"USD","end":"2020-03-28","value":294645000},"cash@2020Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":59,"unit":"USD","end":"2020-06-27","value":353348000},"cash@2020Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":60,"unit":"USD","end":"2020-09-26","value":443055000},"cash@2020Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2020-12-26","value":400726000},"cash@FY2020":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2020-12-26","value":400726000},"cash@2021Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2021-03-27","value":391458000},"cash@2021Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":5,"unit":"USD","end":"2021-06-26","value":199285000},"cash@2021Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":6,"unit":"USD","end":"2021-09-25","value":169795000},"cash@2021Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":7,"unit":"USD","end":"2021-12-25","value":177232000},"cash@FY2021":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":7,"unit":"USD","end":"2021-12-25","value":177232000},"cash@2022Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":8,"unit":"USD","end":"2022-03-26","value":149700000},"cash@2022Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":9,"unit":"USD","end":"2022-06-25","value":154579000},"cash@2022Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":10,"unit":"USD","end":"2022-09-24","value":166221000},"cash@2022Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":11,"unit":"USD","end":"2022-12-31","value":185406000},"cash@FY2022":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":11,"unit":"USD","end":"2022-12-31","value":185406000},"cash@2023Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":12,"unit":"USD","end":"2023-04-01","value":172948000},"cash@2023Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":13,"unit":"USD","end":"2023-07-01","value":166907000},"cash@2023Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":14,"unit":"USD","end":"2023-09-30","value":172566000},"cash@2023Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":15,"unit":"USD","end":"2023-12-30","value":203041000},"cash@FY2023":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":15,"unit":"USD","end":"2023-12-30","value":203041000},"cash@2024Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":16,"unit":"USD","end":"2024-03-30","value":169195000},"cash@2024Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":17,"unit":"USD","end":"2024-06-29","value":163142000},"cash@2024Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":18,"unit":"USD","end":"2024-09-28","value":200477000},"cash@2024Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":19,"unit":"USD","end":"2024-12-28","value":164315000},"cash@FY2024":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":19,"unit":"USD","end":"2024-12-28","value":164315000},"cash@2025Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":20,"unit":"USD","end":"2025-03-29","value":184399000},"cash@2025Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":21,"unit":"USD","end":"2025-06-28","value":208533000},"cash@2025Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":22,"unit":"USD","end":"2025-09-27","value":226107000},"cash@2025Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":24,"unit":"USD","end":"2025-12-27","value":187140000},"cash@FY2025":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":24,"unit":"USD","end":"2025-12-27","value":187140000},"cash@2026Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":23,"unit":"USD","end":"2026-03-28","value":160189000},"cash@2026Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":24,"unit":"USD","end":"2026-06-27","value":139051000},"currentAssets@2009Q4":{"kind":"filed","concept":"AssetsCurrent","filing":64,"unit":"USD","end":"2009-12-26","value":715422000},"currentAssets@FY2009":{"kind":"filed","concept":"AssetsCurrent","filing":64,"unit":"USD","end":"2009-12-26","value":715422000},"currentAssets@2010Q2":{"kind":"filed","concept":"AssetsCurrent","filing":34,"unit":"USD","end":"2010-06-26","value":1062885000},"currentAssets@2010Q3":{"kind":"filed","concept":"AssetsCurrent","filing":35,"unit":"USD","end":"2010-09-25","value":1085475000},"currentAssets@2010Q4":{"kind":"filed","concept":"AssetsCurrent","filing":25,"unit":"USD","end":"2010-12-25","value":1094226000},"currentAssets@FY2010":{"kind":"filed","concept":"AssetsCurrent","filing":25,"unit":"USD","end":"2010-12-25","value":1094226000},"currentAssets@2011Q1":{"kind":"filed","concept":"AssetsCurrent","filing":36,"unit":"USD","end":"2011-03-26","value":1168384000},"currentAssets@2011Q2":{"kind":"filed","concept":"AssetsCurrent","filing":26,"unit":"USD","end":"2011-06-25","value":1211753000},"currentAssets@2011Q3":{"kind":"filed","concept":"AssetsCurrent","filing":27,"unit":"USD","end":"2011-09-24","value":1227912000},"currentAssets@2011Q4":{"kind":"filed","concept":"AssetsCurrent","filing":28,"unit":"USD","end":"2011-12-31","value":1252943000},"currentAssets@FY2011":{"kind":"filed","concept":"AssetsCurrent","filing":28,"unit":"USD","end":"2011-12-31","value":1252943000},"currentAssets@2012Q1":{"kind":"filed","concept":"AssetsCurrent","filing":29,"unit":"USD","end":"2012-03-31","value":1300592000},"currentAssets@2012Q2":{"kind":"filed","concept":"AssetsCurrent","filing":30,"unit":"USD","end":"2012-06-30","value":1332819000},"currentAssets@2012Q3":{"kind":"filed","concept":"AssetsCurrent","filing":31,"unit":"USD","end":"2012-09-29","value":1409807000},"currentAssets@2012Q4":{"kind":"filed","concept":"AssetsCurrent","filing":41,"unit":"USD","end":"2012-12-29","value":1425940000},"currentAssets@FY2012":{"kind":"filed","concept":"AssetsCurrent","filing":41,"unit":"USD","end":"2012-12-29","value":1425940000},"currentAssets@2013Q1":{"kind":"filed","concept":"AssetsCurrent","filing":32,"unit":"USD","end":"2013-03-30","value":1470486000},"currentAssets@2013Q2":{"kind":"filed","concept":"AssetsCurrent","filing":33,"unit":"USD","end":"2013-06-29","value":1519406000},"currentAssets@2013Q3":{"kind":"filed","concept":"AssetsCurrent","filing":42,"unit":"USD","end":"2013-09-28","value":1601253000},"currentAssets@2013Q4":{"kind":"filed","concept":"AssetsCurrent","filing":37,"unit":"USD","end":"2013-12-28","value":1597840000},"currentAssets@FY2013":{"kind":"filed","concept":"AssetsCurrent","filing":37,"unit":"USD","end":"2013-12-28","value":1597840000},"currentAssets@2014Q1":{"kind":"filed","concept":"AssetsCurrent","filing":43,"unit":"USD","end":"2014-03-29","value":1558561000},"currentAssets@2014Q2":{"kind":"filed","concept":"AssetsCurrent","filing":44,"unit":"USD","end":"2014-06-28","value":1519728000},"currentAssets@2014Q3":{"kind":"filed","concept":"AssetsCurrent","filing":45,"unit":"USD","end":"2014-09-27","value":1536784000},"currentAssets@2014Q4":{"kind":"filed","concept":"AssetsCurrent","filing":38,"unit":"USD","end":"2014-12-27","value":1392941000},"currentAssets@FY2014":{"kind":"filed","concept":"AssetsCurrent","filing":38,"unit":"USD","end":"2014-12-27","value":1392941000},"currentAssets@2015Q1":{"kind":"filed","concept":"AssetsCurrent","filing":46,"unit":"USD","end":"2015-03-28","value":1302905000},"currentAssets@2015Q2":{"kind":"filed","concept":"AssetsCurrent","filing":47,"unit":"USD","end":"2015-06-27","value":1289851000},"currentAssets@2015Q3":{"kind":"filed","concept":"AssetsCurrent","filing":48,"unit":"USD","end":"2015-09-26","value":1279488000},"currentAssets@2015Q4":{"kind":"filed","concept":"AssetsCurrent","filing":39,"unit":"USD","end":"2015-12-26","value":1226852000},"currentAssets@FY2015":{"kind":"filed","concept":"AssetsCurrent","filing":39,"unit":"USD","end":"2015-12-26","value":1226852000},"currentAssets@2016Q1":{"kind":"filed","concept":"AssetsCurrent","filing":49,"unit":"USD","end":"2016-03-26","value":1252838000},"currentAssets@2016Q2":{"kind":"filed","concept":"AssetsCurrent","filing":50,"unit":"USD","end":"2016-06-25","value":1267292000},"currentAssets@2016Q3":{"kind":"filed","concept":"AssetsCurrent","filing":51,"unit":"USD","end":"2016-09-24","value":1274265000},"currentAssets@2016Q4":{"kind":"filed","concept":"AssetsCurrent","filing":40,"unit":"USD","end":"2016-12-31","value":1253216000},"currentAssets@FY2016":{"kind":"filed","concept":"AssetsCurrent","filing":40,"unit":"USD","end":"2016-12-31","value":1253216000},"currentAssets@2017Q1":{"kind":"filed","concept":"AssetsCurrent","filing":52,"unit":"USD","end":"2017-04-01","value":1331273000},"currentAssets@2017Q2":{"kind":"filed","concept":"AssetsCurrent","filing":53,"unit":"USD","end":"2017-07-01","value":1376207000},"currentAssets@2017Q3":{"kind":"filed","concept":"AssetsCurrent","filing":54,"unit":"USD","end":"2017-09-30","value":1448123000},"currentAssets@2017Q4":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2017-12-30","value":1472565000},"currentAssets@FY2017":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2017-12-30","value":1472565000},"currentAssets@2018Q1":{"kind":"filed","concept":"AssetsCurrent","filing":55,"unit":"USD","end":"2018-03-31","value":1523343000},"currentAssets@2018Q2":{"kind":"filed","concept":"AssetsCurrent","filing":61,"unit":"USD","end":"2018-06-30","value":1715092000},"currentAssets@2018Q3":{"kind":"filed","concept":"AssetsCurrent","filing":62,"unit":"USD","end":"2018-09-29","value":1362390000},"currentAssets@2018Q4":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2018-12-29","value":1340640000},"currentAssets@FY2018":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2018-12-29","value":1340640000},"currentAssets@2019Q1":{"kind":"filed","concept":"AssetsCurrent","filing":63,"unit":"USD","end":"2019-03-30","value":1298900000},"currentAssets@2019Q2":{"kind":"filed","concept":"AssetsCurrent","filing":56,"unit":"USD","end":"2019-06-29","value":1347998000},"currentAssets@2019Q3":{"kind":"filed","concept":"AssetsCurrent","filing":57,"unit":"USD","end":"2019-09-28","value":1388404000},"currentAssets@2019Q4":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2019-12-28","value":1432224000},"currentAssets@FY2019":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2019-12-28","value":1432224000},"currentAssets@2020Q1":{"kind":"filed","concept":"AssetsCurrent","filing":58,"unit":"USD","end":"2020-03-28","value":1414426000},"currentAssets@2020Q2":{"kind":"filed","concept":"AssetsCurrent","filing":59,"unit":"USD","end":"2020-06-27","value":1479819000},"currentAssets@2020Q3":{"kind":"filed","concept":"AssetsCurrent","filing":60,"unit":"USD","end":"2020-09-26","value":1558146000},"currentAssets@2020Q4":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2020-12-26","value":1554625000},"currentAssets@FY2020":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2020-12-26","value":1554625000},"currentAssets@2021Q1":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2021-03-27","value":1607636000},"currentAssets@2021Q2":{"kind":"filed","concept":"AssetsCurrent","filing":5,"unit":"USD","end":"2021-06-26","value":1595274000},"currentAssets@2021Q3":{"kind":"filed","concept":"AssetsCurrent","filing":6,"unit":"USD","end":"2021-09-25","value":1614773000},"currentAssets@2021Q4":{"kind":"filed","concept":"AssetsCurrent","filing":7,"unit":"USD","end":"2021-12-25","value":1712763000},"currentAssets@FY2021":{"kind":"filed","concept":"AssetsCurrent","filing":7,"unit":"USD","end":"2021-12-25","value":1712763000},"currentAssets@2022Q1":{"kind":"filed","concept":"AssetsCurrent","filing":8,"unit":"USD","end":"2022-03-26","value":1840575000},"currentAssets@2022Q2":{"kind":"filed","concept":"AssetsCurrent","filing":9,"unit":"USD","end":"2022-06-25","value":1856647000},"currentAssets@2022Q3":{"kind":"filed","concept":"AssetsCurrent","filing":10,"unit":"USD","end":"2022-09-24","value":1850074000},"currentAssets@2022Q4":{"kind":"filed","concept":"AssetsCurrent","filing":11,"unit":"USD","end":"2022-12-31","value":1780585000},"currentAssets@FY2022":{"kind":"filed","concept":"AssetsCurrent","filing":11,"unit":"USD","end":"2022-12-31","value":1780585000},"currentAssets@2023Q1":{"kind":"filed","concept":"AssetsCurrent","filing":12,"unit":"USD","end":"2023-04-01","value":1815499000},"currentAssets@2023Q2":{"kind":"filed","concept":"AssetsCurrent","filing":13,"unit":"USD","end":"2023-07-01","value":1802182000},"currentAssets@2023Q3":{"kind":"filed","concept":"AssetsCurrent","filing":14,"unit":"USD","end":"2023-09-30","value":1807427000},"currentAssets@2023Q4":{"kind":"filed","concept":"AssetsCurrent","filing":15,"unit":"USD","end":"2023-12-30","value":1787629000},"currentAssets@FY2023":{"kind":"filed","concept":"AssetsCurrent","filing":15,"unit":"USD","end":"2023-12-30","value":1787629000},"currentAssets@2024Q1":{"kind":"filed","concept":"AssetsCurrent","filing":16,"unit":"USD","end":"2024-03-30","value":1779571000},"currentAssets@2024Q2":{"kind":"filed","concept":"AssetsCurrent","filing":17,"unit":"USD","end":"2024-06-29","value":1784035000},"currentAssets@2024Q3":{"kind":"filed","concept":"AssetsCurrent","filing":18,"unit":"USD","end":"2024-09-28","value":1807159000},"currentAssets@2024Q4":{"kind":"filed","concept":"AssetsCurrent","filing":19,"unit":"USD","end":"2024-12-28","value":1683392000},"currentAssets@FY2024":{"kind":"filed","concept":"AssetsCurrent","filing":19,"unit":"USD","end":"2024-12-28","value":1683392000},"currentAssets@2025Q1":{"kind":"filed","concept":"AssetsCurrent","filing":20,"unit":"USD","end":"2025-03-29","value":1722817000},"currentAssets@2025Q2":{"kind":"filed","concept":"AssetsCurrent","filing":21,"unit":"USD","end":"2025-06-28","value":1743728000},"currentAssets@2025Q3":{"kind":"filed","concept":"AssetsCurrent","filing":22,"unit":"USD","end":"2025-09-27","value":1756998000},"currentAssets@2025Q4":{"kind":"filed","concept":"AssetsCurrent","filing":24,"unit":"USD","end":"2025-12-27","value":1719648000},"currentAssets@FY2025":{"kind":"filed","concept":"AssetsCurrent","filing":24,"unit":"USD","end":"2025-12-27","value":1719648000},"currentAssets@2026Q1":{"kind":"filed","concept":"AssetsCurrent","filing":23,"unit":"USD","end":"2026-03-28","value":1771995000},"currentAssets@2026Q2":{"kind":"filed","concept":"AssetsCurrent","filing":24,"unit":"USD","end":"2026-06-27","value":1782453000},"totalAssets@2011Q4":{"kind":"filed","concept":"Assets","filing":41,"unit":"USD","end":"2011-12-31","value":2306076000},"totalAssets@FY2011":{"kind":"filed","concept":"Assets","filing":41,"unit":"USD","end":"2011-12-31","value":2306076000},"totalAssets@2009Q4":{"kind":"filed","concept":"Assets","filing":25,"unit":"USD","end":"2009-12-26","value":1302139000},"totalAssets@FY2009":{"kind":"filed","concept":"Assets","filing":25,"unit":"USD","end":"2009-12-26","value":1302139000},"totalAssets@2010Q2":{"kind":"filed","concept":"Assets","filing":34,"unit":"USD","end":"2010-06-26","value":2029557000},"totalAssets@2010Q3":{"kind":"filed","concept":"Assets","filing":35,"unit":"USD","end":"2010-09-25","value":2059370000},"totalAssets@2010Q4":{"kind":"filed","concept":"Assets","filing":28,"unit":"USD","end":"2010-12-25","value":2090743000},"totalAssets@FY2010":{"kind":"filed","concept":"Assets","filing":28,"unit":"USD","end":"2010-12-25","value":2090743000},"totalAssets@2011Q1":{"kind":"filed","concept":"Assets","filing":36,"unit":"USD","end":"2011-03-26","value":2179543000},"totalAssets@2011Q2":{"kind":"filed","concept":"Assets","filing":26,"unit":"USD","end":"2011-06-25","value":2223280000},"totalAssets@2011Q3":{"kind":"filed","concept":"Assets","filing":27,"unit":"USD","end":"2011-09-24","value":2209177000},"totalAssets@2012Q1":{"kind":"filed","concept":"Assets","filing":29,"unit":"USD","end":"2012-03-31","value":2382969000},"totalAssets@2012Q2":{"kind":"filed","concept":"Assets","filing":30,"unit":"USD","end":"2012-06-30","value":2396749000},"totalAssets@2012Q3":{"kind":"filed","concept":"Assets","filing":31,"unit":"USD","end":"2012-09-29","value":2494460000},"totalAssets@2012Q4":{"kind":"filed","concept":"Assets","filing":37,"unit":"USD","end":"2012-12-29","value":2568551000},"totalAssets@FY2012":{"kind":"filed","concept":"Assets","filing":37,"unit":"USD","end":"2012-12-29","value":2568551000},"totalAssets@2013Q1":{"kind":"filed","concept":"Assets","filing":32,"unit":"USD","end":"2013-03-30","value":2617244000},"totalAssets@2013Q2":{"kind":"filed","concept":"Assets","filing":33,"unit":"USD","end":"2013-06-29","value":2651623000},"totalAssets@2013Q3":{"kind":"filed","concept":"Assets","filing":42,"unit":"USD","end":"2013-09-28","value":2748520000},"totalAssets@2013Q4":{"kind":"filed","concept":"Assets","filing":38,"unit":"USD","end":"2013-12-28","value":2776494000},"totalAssets@FY2013":{"kind":"filed","concept":"Assets","filing":38,"unit":"USD","end":"2013-12-28","value":2776494000},"totalAssets@2014Q1":{"kind":"filed","concept":"Assets","filing":43,"unit":"USD","end":"2014-03-29","value":2885866000},"totalAssets@2014Q2":{"kind":"filed","concept":"Assets","filing":44,"unit":"USD","end":"2014-06-28","value":2858604000},"totalAssets@2014Q3":{"kind":"filed","concept":"Assets","filing":45,"unit":"USD","end":"2014-09-27","value":2862721000},"totalAssets@2014Q4":{"kind":"filed","concept":"Assets","filing":39,"unit":"USD","end":"2014-12-27","value":2721955000},"totalAssets@FY2014":{"kind":"filed","concept":"Assets","filing":39,"unit":"USD","end":"2014-12-27","value":2721955000},"totalAssets@2015Q1":{"kind":"filed","concept":"Assets","filing":46,"unit":"USD","end":"2015-03-28","value":2584130000},"totalAssets@2015Q2":{"kind":"filed","concept":"Assets","filing":47,"unit":"USD","end":"2015-06-27","value":2567392000},"totalAssets@2015Q3":{"kind":"filed","concept":"Assets","filing":48,"unit":"USD","end":"2015-09-26","value":2489701000},"totalAssets@2015Q4":{"kind":"filed","concept":"Assets","filing":40,"unit":"USD","end":"2015-12-26","value":2392382000},"totalAssets@FY2015":{"kind":"filed","concept":"Assets","filing":40,"unit":"USD","end":"2015-12-26","value":2392382000},"totalAssets@2016Q1":{"kind":"filed","concept":"Assets","filing":49,"unit":"USD","end":"2016-03-26","value":2399862000},"totalAssets@2016Q2":{"kind":"filed","concept":"Assets","filing":50,"unit":"USD","end":"2016-06-25","value":2395873000},"totalAssets@2016Q3":{"kind":"filed","concept":"Assets","filing":51,"unit":"USD","end":"2016-09-24","value":2384043000},"totalAssets@2016Q4":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2016-12-31","value":2391731000},"totalAssets@FY2016":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2016-12-31","value":2391731000},"totalAssets@2017Q1":{"kind":"filed","concept":"Assets","filing":52,"unit":"USD","end":"2017-04-01","value":2466888000},"totalAssets@2017Q2":{"kind":"filed","concept":"Assets","filing":53,"unit":"USD","end":"2017-07-01","value":2523162000},"totalAssets@2017Q3":{"kind":"filed","concept":"Assets","filing":54,"unit":"USD","end":"2017-09-30","value":2610171000},"totalAssets@2017Q4":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2017-12-30","value":2602250000},"totalAssets@FY2017":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2017-12-30","value":2602250000},"totalAssets@2018Q1":{"kind":"filed","concept":"Assets","filing":55,"unit":"USD","end":"2018-03-31","value":2618064000},"totalAssets@2018Q2":{"kind":"filed","concept":"Assets","filing":61,"unit":"USD","end":"2018-06-30","value":2779361000},"totalAssets@2018Q3":{"kind":"filed","concept":"Assets","filing":62,"unit":"USD","end":"2018-09-29","value":2563078000},"totalAssets@2018Q4":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2018-12-29","value":2583894000},"totalAssets@FY2018":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2018-12-29","value":2583894000},"totalAssets@2019Q1":{"kind":"filed","concept":"Assets","filing":63,"unit":"USD","end":"2019-03-30","value":2645987000},"totalAssets@2019Q2":{"kind":"filed","concept":"Assets","filing":56,"unit":"USD","end":"2019-06-29","value":2711739000},"totalAssets@2019Q3":{"kind":"filed","concept":"Assets","filing":57,"unit":"USD","end":"2019-09-28","value":2725442000},"totalAssets@2019Q4":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2019-12-28","value":2807216000},"totalAssets@FY2019":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2019-12-28","value":2807216000},"totalAssets@2020Q1":{"kind":"filed","concept":"Assets","filing":58,"unit":"USD","end":"2020-03-28","value":2757579000},"totalAssets@2020Q2":{"kind":"filed","concept":"Assets","filing":59,"unit":"USD","end":"2020-06-27","value":2831842000},"totalAssets@2020Q3":{"kind":"filed","concept":"Assets","filing":60,"unit":"USD","end":"2020-09-26","value":2923910000},"totalAssets@2020Q4":{"kind":"filed","concept":"Assets","filing":7,"unit":"USD","end":"2020-12-26","value":2953160000},"totalAssets@FY2020":{"kind":"filed","concept":"Assets","filing":7,"unit":"USD","end":"2020-12-26","value":2953160000},"totalAssets@2021Q1":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2021-03-27","value":3008076000},"totalAssets@2021Q2":{"kind":"filed","concept":"Assets","filing":5,"unit":"USD","end":"2021-06-26","value":3404136000},"totalAssets@2021Q3":{"kind":"filed","concept":"Assets","filing":6,"unit":"USD","end":"2021-09-25","value":3411264000},"totalAssets@2021Q4":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2021-12-25","value":3447249000},"totalAssets@FY2021":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2021-12-25","value":3447249000},"totalAssets@2022Q1":{"kind":"filed","concept":"Assets","filing":8,"unit":"USD","end":"2022-03-26","value":3581483000},"totalAssets@2022Q2":{"kind":"filed","concept":"Assets","filing":9,"unit":"USD","end":"2022-06-25","value":3674752000},"totalAssets@2022Q3":{"kind":"filed","concept":"Assets","filing":10,"unit":"USD","end":"2022-09-24","value":3621729000},"totalAssets@2022Q4":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2022-12-31","value":3556996000},"totalAssets@FY2022":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2022-12-31","value":3556996000},"totalAssets@2023Q1":{"kind":"filed","concept":"Assets","filing":12,"unit":"USD","end":"2023-04-01","value":3604492000},"totalAssets@2023Q2":{"kind":"filed","concept":"Assets","filing":13,"unit":"USD","end":"2023-07-01","value":3615840000},"totalAssets@2023Q3":{"kind":"filed","concept":"Assets","filing":14,"unit":"USD","end":"2023-09-30","value":3486179000},"totalAssets@2023Q4":{"kind":"filed","concept":"Assets","filing":15,"unit":"USD","end":"2023-12-30","value":3477448000},"totalAssets@FY2023":{"kind":"filed","concept":"Assets","filing":15,"unit":"USD","end":"2023-12-30","value":3477448000},"totalAssets@2024Q1":{"kind":"filed","concept":"Assets","filing":16,"unit":"USD","end":"2024-03-30","value":3465381000},"totalAssets@2024Q2":{"kind":"filed","concept":"Assets","filing":17,"unit":"USD","end":"2024-06-29","value":3457202000},"totalAssets@2024Q3":{"kind":"filed","concept":"Assets","filing":18,"unit":"USD","end":"2024-09-28","value":3496828000},"totalAssets@2024Q4":{"kind":"filed","concept":"Assets","filing":19,"unit":"USD","end":"2024-12-28","value":3329972000},"totalAssets@FY2024":{"kind":"filed","concept":"Assets","filing":19,"unit":"USD","end":"2024-12-28","value":3329972000},"totalAssets@2025Q1":{"kind":"filed","concept":"Assets","filing":20,"unit":"USD","end":"2025-03-29","value":3375423000},"totalAssets@2025Q2":{"kind":"filed","concept":"Assets","filing":21,"unit":"USD","end":"2025-06-28","value":3345384000},"totalAssets@2025Q3":{"kind":"filed","concept":"Assets","filing":22,"unit":"USD","end":"2025-09-27","value":3367999000},"totalAssets@2025Q4":{"kind":"filed","concept":"Assets","filing":24,"unit":"USD","end":"2025-12-27","value":3369329000},"totalAssets@FY2025":{"kind":"filed","concept":"Assets","filing":24,"unit":"USD","end":"2025-12-27","value":3369329000},"totalAssets@2026Q1":{"kind":"filed","concept":"Assets","filing":23,"unit":"USD","end":"2026-03-28","value":3435165000},"totalAssets@2026Q2":{"kind":"filed","concept":"Assets","filing":24,"unit":"USD","end":"2026-06-27","value":3465705000},"currentLiabilities@2015Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":46,"unit":"USD","end":"2015-03-28","value":383591000},"currentLiabilities@2009Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":64,"unit":"USD","end":"2009-12-26","value":256817000},"currentLiabilities@FY2009":{"kind":"filed","concept":"LiabilitiesCurrent","filing":64,"unit":"USD","end":"2009-12-26","value":256817000},"currentLiabilities@2010Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":34,"unit":"USD","end":"2010-06-26","value":360589000},"currentLiabilities@2010Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":35,"unit":"USD","end":"2010-09-25","value":362900000},"currentLiabilities@2010Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":25,"unit":"USD","end":"2010-12-25","value":346914000},"currentLiabilities@FY2010":{"kind":"filed","concept":"LiabilitiesCurrent","filing":25,"unit":"USD","end":"2010-12-25","value":346914000},"currentLiabilities@2011Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":36,"unit":"USD","end":"2011-03-26","value":358898000},"currentLiabilities@2011Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":26,"unit":"USD","end":"2011-06-25","value":395400000},"currentLiabilities@2011Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":27,"unit":"USD","end":"2011-09-24","value":396163000},"currentLiabilities@2011Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":28,"unit":"USD","end":"2011-12-31","value":408070000},"currentLiabilities@FY2011":{"kind":"filed","concept":"LiabilitiesCurrent","filing":28,"unit":"USD","end":"2011-12-31","value":408070000},"currentLiabilities@2012Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":29,"unit":"USD","end":"2012-03-31","value":404464000},"currentLiabilities@2012Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":30,"unit":"USD","end":"2012-06-30","value":401774000},"currentLiabilities@2012Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":31,"unit":"USD","end":"2012-09-29","value":413333000},"currentLiabilities@2012Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":41,"unit":"USD","end":"2012-12-29","value":412433000},"currentLiabilities@FY2012":{"kind":"filed","concept":"LiabilitiesCurrent","filing":41,"unit":"USD","end":"2012-12-29","value":412433000},"currentLiabilities@2013Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":32,"unit":"USD","end":"2013-03-30","value":410782000},"currentLiabilities@2013Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":33,"unit":"USD","end":"2013-06-29","value":416775000},"currentLiabilities@2013Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":42,"unit":"USD","end":"2013-09-28","value":434667000},"currentLiabilities@2013Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":37,"unit":"USD","end":"2013-12-28","value":436580000},"currentLiabilities@FY2013":{"kind":"filed","concept":"LiabilitiesCurrent","filing":37,"unit":"USD","end":"2013-12-28","value":436580000},"currentLiabilities@2014Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":43,"unit":"USD","end":"2014-03-29","value":443391000},"currentLiabilities@2014Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":44,"unit":"USD","end":"2014-06-28","value":423433000},"currentLiabilities@2014Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":45,"unit":"USD","end":"2014-09-27","value":425288000},"currentLiabilities@2014Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":38,"unit":"USD","end":"2014-12-27","value":397214000},"currentLiabilities@FY2014":{"kind":"filed","concept":"LiabilitiesCurrent","filing":38,"unit":"USD","end":"2014-12-27","value":397214000},"currentLiabilities@2015Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":47,"unit":"USD","end":"2015-06-27","value":369302000},"currentLiabilities@2015Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":48,"unit":"USD","end":"2015-09-26","value":372853000},"currentLiabilities@2015Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":39,"unit":"USD","end":"2015-12-26","value":366554000},"currentLiabilities@FY2015":{"kind":"filed","concept":"LiabilitiesCurrent","filing":39,"unit":"USD","end":"2015-12-26","value":366554000},"currentLiabilities@2016Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":49,"unit":"USD","end":"2016-03-26","value":364577000},"currentLiabilities@2016Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":50,"unit":"USD","end":"2016-06-25","value":358039000},"currentLiabilities@2016Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":51,"unit":"USD","end":"2016-09-24","value":359925000},"currentLiabilities@2016Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":40,"unit":"USD","end":"2016-12-31","value":349848000},"currentLiabilities@FY2016":{"kind":"filed","concept":"LiabilitiesCurrent","filing":40,"unit":"USD","end":"2016-12-31","value":349848000},"currentLiabilities@2017Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":52,"unit":"USD","end":"2017-04-01","value":382704000},"currentLiabilities@2017Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":53,"unit":"USD","end":"2017-07-01","value":374047000},"currentLiabilities@2017Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":54,"unit":"USD","end":"2017-09-30","value":413460000},"currentLiabilities@2017Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2017-12-30","value":402998000},"currentLiabilities@FY2017":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2017-12-30","value":402998000},"currentLiabilities@2018Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":55,"unit":"USD","end":"2018-03-31","value":374262000},"currentLiabilities@2018Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":61,"unit":"USD","end":"2018-06-30","value":606552000},"currentLiabilities@2018Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":62,"unit":"USD","end":"2018-09-29","value":400707000},"currentLiabilities@2018Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2018-12-29","value":409035000},"currentLiabilities@FY2018":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2018-12-29","value":409035000},"currentLiabilities@2019Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":63,"unit":"USD","end":"2019-03-30","value":440839000},"currentLiabilities@2019Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":56,"unit":"USD","end":"2019-06-29","value":497301000},"currentLiabilities@2019Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":57,"unit":"USD","end":"2019-09-28","value":530947000},"currentLiabilities@2019Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2019-12-28","value":513779000},"currentLiabilities@FY2019":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2019-12-28","value":513779000},"currentLiabilities@2020Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":58,"unit":"USD","end":"2020-03-28","value":561211000},"currentLiabilities@2020Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":59,"unit":"USD","end":"2020-06-27","value":604825000},"currentLiabilities@2020Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":60,"unit":"USD","end":"2020-09-26","value":623919000},"currentLiabilities@2020Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2020-12-26","value":673303000},"currentLiabilities@FY2020":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2020-12-26","value":673303000},"currentLiabilities@2021Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2021-03-27","value":679309000},"currentLiabilities@2021Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":5,"unit":"USD","end":"2021-06-26","value":747222000},"currentLiabilities@2021Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":6,"unit":"USD","end":"2021-09-25","value":750979000},"currentLiabilities@2021Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":7,"unit":"USD","end":"2021-12-25","value":765856000},"currentLiabilities@FY2021":{"kind":"filed","concept":"LiabilitiesCurrent","filing":7,"unit":"USD","end":"2021-12-25","value":765856000},"currentLiabilities@2022Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":8,"unit":"USD","end":"2022-03-26","value":818687000},"currentLiabilities@2022Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":9,"unit":"USD","end":"2022-06-25","value":830759000},"currentLiabilities@2022Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":10,"unit":"USD","end":"2022-09-24","value":868191000},"currentLiabilities@2022Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":11,"unit":"USD","end":"2022-12-31","value":803993000},"currentLiabilities@FY2022":{"kind":"filed","concept":"LiabilitiesCurrent","filing":11,"unit":"USD","end":"2022-12-31","value":803993000},"currentLiabilities@2023Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":12,"unit":"USD","end":"2023-04-01","value":781349000},"currentLiabilities@2023Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":13,"unit":"USD","end":"2023-07-01","value":749194000},"currentLiabilities@2023Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":14,"unit":"USD","end":"2023-09-30","value":724582000},"currentLiabilities@2023Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":15,"unit":"USD","end":"2023-12-30","value":723102000},"currentLiabilities@FY2023":{"kind":"filed","concept":"LiabilitiesCurrent","filing":15,"unit":"USD","end":"2023-12-30","value":723102000},"currentLiabilities@2024Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":16,"unit":"USD","end":"2024-03-30","value":674834000},"currentLiabilities@2024Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":17,"unit":"USD","end":"2024-06-29","value":705034000},"currentLiabilities@2024Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":18,"unit":"USD","end":"2024-09-28","value":770049000},"currentLiabilities@2024Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":19,"unit":"USD","end":"2024-12-28","value":811425000},"currentLiabilities@FY2024":{"kind":"filed","concept":"LiabilitiesCurrent","filing":19,"unit":"USD","end":"2024-12-28","value":811425000},"currentLiabilities@2025Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":20,"unit":"USD","end":"2025-03-29","value":760848000},"currentLiabilities@2025Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":21,"unit":"USD","end":"2025-06-28","value":809590000},"currentLiabilities@2025Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":22,"unit":"USD","end":"2025-09-27","value":778584000},"currentLiabilities@2025Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":24,"unit":"USD","end":"2025-12-27","value":731620000},"currentLiabilities@FY2025":{"kind":"filed","concept":"LiabilitiesCurrent","filing":24,"unit":"USD","end":"2025-12-27","value":731620000},"currentLiabilities@2026Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":23,"unit":"USD","end":"2026-03-28","value":745860000},"currentLiabilities@2026Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":24,"unit":"USD","end":"2026-06-27","value":757346000},"totalLiabilities@2022Q4":{"kind":"filed","concept":"Liabilities","filing":11,"unit":"USD","end":"2022-12-31","value":1915284000},"totalLiabilities@FY2022":{"kind":"filed","concept":"Liabilities","filing":11,"unit":"USD","end":"2022-12-31","value":1915284000},"totalLiabilities@2023Q2":{"kind":"filed","concept":"Liabilities","filing":13,"unit":"USD","end":"2023-07-01","value":1945548000},"totalLiabilities@2023Q3":{"kind":"filed","concept":"Liabilities","filing":14,"unit":"USD","end":"2023-09-30","value":1927467000},"totalLiabilities@2023Q4":{"kind":"filed","concept":"Liabilities","filing":15,"unit":"USD","end":"2023-12-30","value":2060376000},"totalLiabilities@FY2023":{"kind":"filed","concept":"Liabilities","filing":15,"unit":"USD","end":"2023-12-30","value":2060376000},"totalLiabilities@2024Q1":{"kind":"filed","concept":"Liabilities","filing":16,"unit":"USD","end":"2024-03-30","value":2011110000},"totalLiabilities@2024Q2":{"kind":"filed","concept":"Liabilities","filing":17,"unit":"USD","end":"2024-06-29","value":1939472000},"totalLiabilities@2024Q3":{"kind":"filed","concept":"Liabilities","filing":18,"unit":"USD","end":"2024-09-28","value":1909024000},"totalLiabilities@2024Q4":{"kind":"filed","concept":"Liabilities","filing":19,"unit":"USD","end":"2024-12-28","value":1736359000},"totalLiabilities@FY2024":{"kind":"filed","concept":"Liabilities","filing":19,"unit":"USD","end":"2024-12-28","value":1736359000},"totalLiabilities@2025Q1":{"kind":"filed","concept":"Liabilities","filing":20,"unit":"USD","end":"2025-03-29","value":1683522000},"totalLiabilities@2025Q2":{"kind":"filed","concept":"Liabilities","filing":21,"unit":"USD","end":"2025-06-28","value":1732367000},"totalLiabilities@2025Q3":{"kind":"filed","concept":"Liabilities","filing":22,"unit":"USD","end":"2025-09-27","value":1700781000},"totalLiabilities@2025Q4":{"kind":"filed","concept":"Liabilities","filing":24,"unit":"USD","end":"2025-12-27","value":1727044000},"totalLiabilities@FY2025":{"kind":"filed","concept":"Liabilities","filing":24,"unit":"USD","end":"2025-12-27","value":1727044000},"totalLiabilities@2026Q1":{"kind":"filed","concept":"Liabilities","filing":23,"unit":"USD","end":"2026-03-28","value":1746582000},"totalLiabilities@2026Q2":{"kind":"filed","concept":"Liabilities","filing":24,"unit":"USD","end":"2026-06-27","value":1730116000},"#530":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":54,"unit":"USD","end":"2017-09-30","value":754202000},"#531":{"kind":"filed","concept":"LongTermDebtCurrent","filing":54,"unit":"USD","end":"2017-09-30","value":949000},"totalDebt@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#530"},{"ref":"#531"}],"rule":"component-sum","value":755151000},"#532":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":64,"unit":"USD","end":"2009-12-26","value":160251000},"#533":{"kind":"filed","concept":"LongTermDebtCurrent","filing":64,"unit":"USD","end":"2009-12-26","value":231000},"totalDebt@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#532"},{"ref":"#533"}],"rule":"component-sum","value":160482000},"totalDebt@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"#532"},{"ref":"#533"}],"rule":"component-sum","value":160482000},"#534":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":34,"unit":"USD","end":"2010-06-26","value":517913000},"#535":{"kind":"filed","concept":"LongTermDebtCurrent","filing":34,"unit":"USD","end":"2010-06-26","value":270000},"totalDebt@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#534"},{"ref":"#535"}],"rule":"component-sum","value":518183000},"#536":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":35,"unit":"USD","end":"2010-09-25","value":482932000},"#537":{"kind":"filed","concept":"LongTermDebtCurrent","filing":35,"unit":"USD","end":"2010-09-25","value":243000},"totalDebt@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#536"},{"ref":"#537"}],"rule":"component-sum","value":483175000},"#538":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":25,"unit":"USD","end":"2010-12-25","value":468596000},"#539":{"kind":"filed","concept":"LongTermDebtCurrent","filing":25,"unit":"USD","end":"2010-12-25","value":238000},"totalDebt@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#538"},{"ref":"#539"}],"rule":"component-sum","value":468834000},"totalDebt@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#538"},{"ref":"#539"}],"rule":"component-sum","value":468834000},"#540":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":36,"unit":"USD","end":"2011-03-26","value":484548000},"#541":{"kind":"filed","concept":"LongTermDebtCurrent","filing":36,"unit":"USD","end":"2011-03-26","value":272000},"totalDebt@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#540"},{"ref":"#541"}],"rule":"component-sum","value":484820000},"#542":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":26,"unit":"USD","end":"2011-06-25","value":489130000},"#543":{"kind":"filed","concept":"LongTermDebtCurrent","filing":26,"unit":"USD","end":"2011-06-25","value":272000},"totalDebt@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#542"},{"ref":"#543"}],"rule":"component-sum","value":489402000},"#544":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":27,"unit":"USD","end":"2011-09-24","value":494775000},"#545":{"kind":"filed","concept":"LongTermDebtCurrent","filing":27,"unit":"USD","end":"2011-09-24","value":236000},"totalDebt@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#544"},{"ref":"#545"}],"rule":"component-sum","value":495011000},"#546":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":28,"unit":"USD","end":"2011-12-31","value":474415000},"#547":{"kind":"filed","concept":"LongTermDebtCurrent","filing":28,"unit":"USD","end":"2011-12-31","value":235000},"totalDebt@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#546"},{"ref":"#547"}],"rule":"component-sum","value":474650000},"totalDebt@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#546"},{"ref":"#547"}],"rule":"component-sum","value":474650000},"#548":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":29,"unit":"USD","end":"2012-03-31","value":474015000},"#549":{"kind":"filed","concept":"LongTermDebtCurrent","filing":29,"unit":"USD","end":"2012-03-31","value":264000},"totalDebt@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#548"},{"ref":"#549"}],"rule":"component-sum","value":474279000},"#550":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":30,"unit":"USD","end":"2012-06-30","value":473592000},"#551":{"kind":"filed","concept":"LongTermDebtCurrent","filing":30,"unit":"USD","end":"2012-06-30","value":248000},"totalDebt@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#550"},{"ref":"#551"}],"rule":"component-sum","value":473840000},"#552":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":31,"unit":"USD","end":"2012-09-29","value":473227000},"#553":{"kind":"filed","concept":"LongTermDebtCurrent","filing":31,"unit":"USD","end":"2012-09-29","value":226000},"totalDebt@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#552"},{"ref":"#553"}],"rule":"component-sum","value":473453000},"#554":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":41,"unit":"USD","end":"2012-12-29","value":472593000},"#555":{"kind":"filed","concept":"LongTermDebtCurrent","filing":41,"unit":"USD","end":"2012-12-29","value":224000},"totalDebt@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#554"},{"ref":"#555"}],"rule":"component-sum","value":472817000},"totalDebt@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#554"},{"ref":"#555"}],"rule":"component-sum","value":472817000},"#556":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":32,"unit":"USD","end":"2013-03-30","value":472249000},"#557":{"kind":"filed","concept":"LongTermDebtCurrent","filing":32,"unit":"USD","end":"2013-03-30","value":189000},"totalDebt@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#556"},{"ref":"#557"}],"rule":"component-sum","value":472438000},"#558":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":33,"unit":"USD","end":"2013-06-29","value":471662000},"#559":{"kind":"filed","concept":"LongTermDebtCurrent","filing":33,"unit":"USD","end":"2013-06-29","value":457000},"totalDebt@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#558"},{"ref":"#559"}],"rule":"component-sum","value":472119000},"#560":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":42,"unit":"USD","end":"2013-09-28","value":471294000},"#561":{"kind":"filed","concept":"LongTermDebtCurrent","filing":42,"unit":"USD","end":"2013-09-28","value":265000},"totalDebt@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#560"},{"ref":"#561"}],"rule":"component-sum","value":471559000},"#562":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":37,"unit":"USD","end":"2013-12-28","value":470907000},"#563":{"kind":"filed","concept":"LongTermDebtCurrent","filing":37,"unit":"USD","end":"2013-12-28","value":202000},"totalDebt@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#562"},{"ref":"#563"}],"rule":"component-sum","value":471109000},"totalDebt@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#562"},{"ref":"#563"}],"rule":"component-sum","value":471109000},"#564":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":43,"unit":"USD","end":"2014-03-29","value":479141000},"#565":{"kind":"filed","concept":"LongTermDebtCurrent","filing":43,"unit":"USD","end":"2014-03-29","value":188000},"totalDebt@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#564"},{"ref":"#565"}],"rule":"component-sum","value":479329000},"#566":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":44,"unit":"USD","end":"2014-06-28","value":478498000},"#567":{"kind":"filed","concept":"LongTermDebtCurrent","filing":44,"unit":"USD","end":"2014-06-28","value":188000},"totalDebt@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#566"},{"ref":"#567"}],"rule":"component-sum","value":478686000},"#568":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":45,"unit":"USD","end":"2014-09-27","value":768611000},"#569":{"kind":"filed","concept":"LongTermDebtCurrent","filing":45,"unit":"USD","end":"2014-09-27","value":188000},"totalDebt@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#568"},{"ref":"#569"}],"rule":"component-sum","value":768799000},"#570":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":38,"unit":"USD","end":"2014-12-27","value":766654000},"#571":{"kind":"filed","concept":"LongTermDebtCurrent","filing":38,"unit":"USD","end":"2014-12-27","value":1181000},"totalDebt@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#570"},{"ref":"#571"}],"rule":"component-sum","value":767835000},"totalDebt@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#570"},{"ref":"#571"}],"rule":"component-sum","value":767835000},"#572":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":46,"unit":"USD","end":"2015-03-28","value":765762000},"#573":{"kind":"filed","concept":"LongTermDebtCurrent","filing":46,"unit":"USD","end":"2015-03-28","value":1070000},"totalDebt@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#572"},{"ref":"#573"}],"rule":"component-sum","value":766832000},"#574":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":47,"unit":"USD","end":"2015-06-27","value":765272000},"#575":{"kind":"filed","concept":"LongTermDebtCurrent","filing":47,"unit":"USD","end":"2015-06-27","value":1096000},"totalDebt@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#574"},{"ref":"#575"}],"rule":"component-sum","value":766368000},"#576":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":48,"unit":"USD","end":"2015-09-26","value":764823000},"#577":{"kind":"filed","concept":"LongTermDebtCurrent","filing":48,"unit":"USD","end":"2015-09-26","value":1099000},"totalDebt@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#576"},{"ref":"#577"}],"rule":"component-sum","value":765922000},"#578":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":39,"unit":"USD","end":"2015-12-26","value":756918000},"#579":{"kind":"filed","concept":"LongTermDebtCurrent","filing":39,"unit":"USD","end":"2015-12-26","value":1077000},"totalDebt@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#578"},{"ref":"#579"}],"rule":"component-sum","value":757995000},"totalDebt@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#578"},{"ref":"#579"}],"rule":"component-sum","value":757995000},"#580":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":49,"unit":"USD","end":"2016-03-26","value":756878000},"#581":{"kind":"filed","concept":"LongTermDebtCurrent","filing":49,"unit":"USD","end":"2016-03-26","value":1110000},"totalDebt@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#580"},{"ref":"#581"}],"rule":"component-sum","value":757988000},"#582":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":50,"unit":"USD","end":"2016-06-25","value":756543000},"#583":{"kind":"filed","concept":"LongTermDebtCurrent","filing":50,"unit":"USD","end":"2016-06-25","value":889000},"totalDebt@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#582"},{"ref":"#583"}],"rule":"component-sum","value":757432000},"#584":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":51,"unit":"USD","end":"2016-09-24","value":755584000},"#585":{"kind":"filed","concept":"LongTermDebtCurrent","filing":51,"unit":"USD","end":"2016-09-24","value":895000},"totalDebt@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#584"},{"ref":"#585"}],"rule":"component-sum","value":756479000},"#586":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":40,"unit":"USD","end":"2016-12-31","value":754795000},"#587":{"kind":"filed","concept":"LongTermDebtCurrent","filing":40,"unit":"USD","end":"2016-12-31","value":851000},"totalDebt@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#586"},{"ref":"#587"}],"rule":"component-sum","value":755646000},"totalDebt@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#586"},{"ref":"#587"}],"rule":"component-sum","value":755646000},"#588":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":52,"unit":"USD","end":"2017-04-01","value":754523000},"#589":{"kind":"filed","concept":"LongTermDebtCurrent","filing":52,"unit":"USD","end":"2017-04-01","value":860000},"totalDebt@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#588"},{"ref":"#589"}],"rule":"component-sum","value":755383000},"#590":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":53,"unit":"USD","end":"2017-07-01","value":754436000},"#591":{"kind":"filed","concept":"LongTermDebtCurrent","filing":53,"unit":"USD","end":"2017-07-01","value":921000},"totalDebt@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#590"},{"ref":"#591"}],"rule":"component-sum","value":755357000},"#592":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":0,"unit":"USD","end":"2017-12-30","value":753888000},"#593":{"kind":"filed","concept":"LongTermDebtCurrent","filing":0,"unit":"USD","end":"2017-12-30","value":966000},"totalDebt@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#592"},{"ref":"#593"}],"rule":"component-sum","value":754854000},"totalDebt@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#592"},{"ref":"#593"}],"rule":"component-sum","value":754854000},"#594":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":55,"unit":"USD","end":"2018-03-31","value":753647000},"#595":{"kind":"filed","concept":"LongTermDebtCurrent","filing":55,"unit":"USD","end":"2018-03-31","value":951000},"totalDebt@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#594"},{"ref":"#595"}],"rule":"component-sum","value":754598000},"#596":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":61,"unit":"USD","end":"2018-06-30","value":736302000},"#597":{"kind":"filed","concept":"LongTermDebtCurrent","filing":61,"unit":"USD","end":"2018-06-30","value":253081000},"totalDebt@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#596"},{"ref":"#597"}],"rule":"component-sum","value":989383000},"#598":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":62,"unit":"USD","end":"2018-09-29","value":736185000},"#599":{"kind":"filed","concept":"LongTermDebtCurrent","filing":62,"unit":"USD","end":"2018-09-29","value":829000},"totalDebt@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#598"},{"ref":"#599"}],"rule":"component-sum","value":737014000},"#600":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":1,"unit":"USD","end":"2018-12-29","value":741822000},"#601":{"kind":"filed","concept":"LongTermDebtCurrent","filing":1,"unit":"USD","end":"2018-12-29","value":779000},"totalDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#600"},{"ref":"#601"}],"rule":"component-sum","value":742601000},"totalDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#600"},{"ref":"#601"}],"rule":"component-sum","value":742601000},"#602":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":63,"unit":"USD","end":"2019-03-30","value":741629000},"#603":{"kind":"filed","concept":"LongTermDebtCurrent","filing":63,"unit":"USD","end":"2019-03-30","value":764000},"totalDebt@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#602"},{"ref":"#603"}],"rule":"component-sum","value":742393000},"#604":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":56,"unit":"USD","end":"2019-06-29","value":765558000},"#605":{"kind":"filed","concept":"LongTermDebtCurrent","filing":56,"unit":"USD","end":"2019-06-29","value":774000},"totalDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#604"},{"ref":"#605"}],"rule":"component-sum","value":766332000},"#606":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":57,"unit":"USD","end":"2019-09-28","value":764524000},"#607":{"kind":"filed","concept":"LongTermDebtCurrent","filing":57,"unit":"USD","end":"2019-09-28","value":745000},"totalDebt@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#606"},{"ref":"#607"}],"rule":"component-sum","value":765269000},"#608":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":2,"unit":"USD","end":"2019-12-28","value":764944000},"#609":{"kind":"filed","concept":"LongTermDebtCurrent","filing":2,"unit":"USD","end":"2019-12-28","value":760000},"totalDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#608"},{"ref":"#609"}],"rule":"component-sum","value":765704000},"totalDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#608"},{"ref":"#609"}],"rule":"component-sum","value":765704000},"#610":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":58,"unit":"USD","end":"2020-03-28","value":776139000},"#611":{"kind":"filed","concept":"LongTermDebtCurrent","filing":58,"unit":"USD","end":"2020-03-28","value":757000},"totalDebt@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#610"},{"ref":"#611"}],"rule":"component-sum","value":776896000},"#612":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":59,"unit":"USD","end":"2020-06-27","value":778283000},"#613":{"kind":"filed","concept":"LongTermDebtCurrent","filing":59,"unit":"USD","end":"2020-06-27","value":2587000},"totalDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#612"},{"ref":"#613"}],"rule":"component-sum","value":780870000},"#614":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":60,"unit":"USD","end":"2020-09-26","value":779788000},"#615":{"kind":"filed","concept":"LongTermDebtCurrent","filing":60,"unit":"USD","end":"2020-09-26","value":1922000},"totalDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#614"},{"ref":"#615"}],"rule":"component-sum","value":781710000},"#616":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":3,"unit":"USD","end":"2020-12-26","value":728431000},"#617":{"kind":"filed","concept":"LongTermDebtCurrent","filing":3,"unit":"USD","end":"2020-12-26","value":2748000},"totalDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#616"},{"ref":"#617"}],"rule":"component-sum","value":731179000},"totalDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#616"},{"ref":"#617"}],"rule":"component-sum","value":731179000},"#618":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":4,"unit":"USD","end":"2021-03-27","value":729589000},"#619":{"kind":"filed","concept":"LongTermDebtCurrent","filing":4,"unit":"USD","end":"2021-03-27","value":5147000},"totalDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#618"},{"ref":"#619"}],"rule":"component-sum","value":734736000},"#620":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":5,"unit":"USD","end":"2021-06-26","value":860878000},"#621":{"kind":"filed","concept":"LongTermDebtCurrent","filing":5,"unit":"USD","end":"2021-06-26","value":5628000},"totalDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#620"},{"ref":"#621"}],"rule":"component-sum","value":866506000},"#622":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":6,"unit":"USD","end":"2021-09-25","value":897488000},"#623":{"kind":"filed","concept":"LongTermDebtCurrent","filing":6,"unit":"USD","end":"2021-09-25","value":4803000},"totalDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#622"},{"ref":"#623"}],"rule":"component-sum","value":902291000},"#624":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":7,"unit":"USD","end":"2021-12-25","value":947072000},"#625":{"kind":"filed","concept":"LongTermDebtCurrent","filing":7,"unit":"USD","end":"2021-12-25","value":4884000},"totalDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#624"},{"ref":"#625"}],"rule":"component-sum","value":951956000},"totalDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#624"},{"ref":"#625"}],"rule":"component-sum","value":951956000},"#626":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":8,"unit":"USD","end":"2022-03-26","value":963065000},"#627":{"kind":"filed","concept":"LongTermDebtCurrent","filing":8,"unit":"USD","end":"2022-03-26","value":4226000},"totalDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#626"},{"ref":"#627"}],"rule":"component-sum","value":967291000},"#628":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":9,"unit":"USD","end":"2022-06-25","value":995647000},"#629":{"kind":"filed","concept":"LongTermDebtCurrent","filing":9,"unit":"USD","end":"2022-06-25","value":3018000},"totalDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#628"},{"ref":"#629"}],"rule":"component-sum","value":998665000},"#630":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":10,"unit":"USD","end":"2022-09-24","value":935129000},"#631":{"kind":"filed","concept":"LongTermDebtCurrent","filing":10,"unit":"USD","end":"2022-09-24","value":2106000},"totalDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#630"},{"ref":"#631"}],"rule":"component-sum","value":937235000},"#632":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":11,"unit":"USD","end":"2022-12-31","value":870935000},"#633":{"kind":"filed","concept":"LongTermDebtCurrent","filing":11,"unit":"USD","end":"2022-12-31","value":1194000},"totalDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#632"},{"ref":"#633"}],"rule":"component-sum","value":872129000},"totalDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#632"},{"ref":"#633"}],"rule":"component-sum","value":872129000},"#634":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":12,"unit":"USD","end":"2023-04-01","value":985636000},"#635":{"kind":"filed","concept":"LongTermDebtCurrent","filing":12,"unit":"USD","end":"2023-04-01","value":1165000},"totalDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#634"},{"ref":"#635"}],"rule":"component-sum","value":986801000},"#636":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":13,"unit":"USD","end":"2023-07-01","value":952704000},"#637":{"kind":"filed","concept":"LongTermDebtCurrent","filing":13,"unit":"USD","end":"2023-07-01","value":1041000},"totalDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#636"},{"ref":"#637"}],"rule":"component-sum","value":953745000},"#638":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":14,"unit":"USD","end":"2023-09-30","value":977260000},"#639":{"kind":"filed","concept":"LongTermDebtCurrent","filing":14,"unit":"USD","end":"2023-09-30","value":941000},"totalDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#638"},{"ref":"#639"}],"rule":"component-sum","value":978201000},"#640":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":15,"unit":"USD","end":"2023-12-30","value":1107885000},"#641":{"kind":"filed","concept":"LongTermDebtCurrent","filing":15,"unit":"USD","end":"2023-12-30","value":719000},"totalDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#640"},{"ref":"#641"}],"rule":"component-sum","value":1108604000},"totalDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#640"},{"ref":"#641"}],"rule":"component-sum","value":1108604000},"#642":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":16,"unit":"USD","end":"2024-03-30","value":1107644000},"#643":{"kind":"filed","concept":"LongTermDebtCurrent","filing":16,"unit":"USD","end":"2024-03-30","value":620000},"totalDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#642"},{"ref":"#643"}],"rule":"component-sum","value":1108264000},"#644":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":17,"unit":"USD","end":"2024-06-29","value":1017543000},"#645":{"kind":"filed","concept":"LongTermDebtCurrent","filing":17,"unit":"USD","end":"2024-06-29","value":569000},"totalDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#644"},{"ref":"#645"}],"rule":"component-sum","value":1018112000},"#646":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":18,"unit":"USD","end":"2024-09-28","value":898201000},"#647":{"kind":"filed","concept":"LongTermDebtCurrent","filing":18,"unit":"USD","end":"2024-09-28","value":531000},"totalDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#646"},{"ref":"#647"}],"rule":"component-sum","value":898732000},"#648":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":19,"unit":"USD","end":"2024-12-28","value":729941000},"#649":{"kind":"filed","concept":"LongTermDebtCurrent","filing":19,"unit":"USD","end":"2024-12-28","value":692000},"totalDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#648"},{"ref":"#649"}],"rule":"component-sum","value":730633000},"totalDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#648"},{"ref":"#649"}],"rule":"component-sum","value":730633000},"#650":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":20,"unit":"USD","end":"2025-03-29","value":729983000},"#651":{"kind":"filed","concept":"LongTermDebtCurrent","filing":20,"unit":"USD","end":"2025-03-29","value":669000},"totalDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#650"},{"ref":"#651"}],"rule":"component-sum","value":730652000},"#652":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":21,"unit":"USD","end":"2025-06-28","value":730039000},"#653":{"kind":"filed","concept":"LongTermDebtCurrent","filing":21,"unit":"USD","end":"2025-06-28","value":623000},"totalDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#652"},{"ref":"#653"}],"rule":"component-sum","value":730662000},"#654":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":22,"unit":"USD","end":"2025-09-27","value":730094000},"#655":{"kind":"filed","concept":"LongTermDebtCurrent","filing":22,"unit":"USD","end":"2025-09-27","value":571000},"totalDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#654"},{"ref":"#655"}],"rule":"component-sum","value":730665000},"#656":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":24,"unit":"USD","end":"2025-12-27","value":795150000},"#657":{"kind":"filed","concept":"LongTermDebtCurrent","filing":24,"unit":"USD","end":"2025-12-27","value":513000},"totalDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#656"},{"ref":"#657"}],"rule":"component-sum","value":795663000},"totalDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#656"},{"ref":"#657"}],"rule":"component-sum","value":795663000},"#658":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":23,"unit":"USD","end":"2026-03-28","value":790292000},"totalDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#658"}],"rule":"component-sum","value":790292000},"#659":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":24,"unit":"USD","end":"2026-06-27","value":730625000},"#660":{"kind":"filed","concept":"LongTermDebtCurrent","filing":24,"unit":"USD","end":"2026-06-27","value":60000},"totalDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#659"},{"ref":"#660"}],"rule":"component-sum","value":730685000},"equity@2009Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":34,"unit":"USD","end":"2009-06-27","value":731644000},"equity@2009Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":35,"unit":"USD","end":"2009-09-26","value":777922000},"equity@2009Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":28,"unit":"USD","end":"2009-12-26","value":808307000},"equity@FY2009":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":28,"unit":"USD","end":"2009-12-26","value":808307000},"equity@2010Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":36,"unit":"USD","end":"2010-03-27","value":813016000},"equity@2010Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":26,"unit":"USD","end":"2010-06-26","value":879254000},"equity@2010Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":27,"unit":"USD","end":"2010-09-25","value":936584000},"equity@2010Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":41,"unit":"USD","end":"2010-12-25","value":1010127000},"equity@FY2010":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":41,"unit":"USD","end":"2010-12-25","value":1010127000},"equity@2011Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":29,"unit":"USD","end":"2011-03-26","value":1053457000},"equity@2011Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":30,"unit":"USD","end":"2011-06-25","value":1075827000},"equity@2011Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":31,"unit":"USD","end":"2011-09-24","value":1063249000},"equity@2011Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":37,"unit":"USD","end":"2011-12-31","value":1197911000},"equity@FY2011":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":37,"unit":"USD","end":"2011-12-31","value":1197911000},"equity@2012Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":32,"unit":"USD","end":"2012-03-31","value":1281003000},"equity@2012Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":33,"unit":"USD","end":"2012-06-30","value":1307839000},"equity@2012Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":42,"unit":"USD","end":"2012-09-29","value":1387894000},"equity@2012Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":38,"unit":"USD","end":"2012-12-29","value":1407010000},"equity@FY2012":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":38,"unit":"USD","end":"2012-12-29","value":1407010000},"equity@2013Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":43,"unit":"USD","end":"2013-03-30","value":1463925000},"equity@2013Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":44,"unit":"USD","end":"2013-06-29","value":1498357000},"equity@2013Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":45,"unit":"USD","end":"2013-09-28","value":1575785000},"equity@2013Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":39,"unit":"USD","end":"2013-12-28","value":1544846000},"equity@FY2013":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":39,"unit":"USD","end":"2013-12-28","value":1544846000},"equity@2014Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":46,"unit":"USD","end":"2014-03-29","value":1619803000},"equity@2014Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":47,"unit":"USD","end":"2014-06-28","value":1615090000},"equity@2014Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":48,"unit":"USD","end":"2014-09-27","value":1358686000},"equity@2014Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":40,"unit":"USD","end":"2014-12-27","value":1250405000},"equity@FY2014":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":40,"unit":"USD","end":"2014-12-27","value":1250405000},"equity@2015Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":49,"unit":"USD","end":"2015-03-28","value":1143864000},"equity@2015Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":50,"unit":"USD","end":"2015-06-27","value":1140593000},"equity@2015Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":51,"unit":"USD","end":"2015-09-26","value":1065777000},"equity@2015Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":0,"unit":"USD","end":"2015-12-26","value":965211000},"equity@FY2015":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":0,"unit":"USD","end":"2015-12-26","value":965211000},"equity@2016Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":52,"unit":"USD","end":"2016-03-26","value":980151000},"equity@2016Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":53,"unit":"USD","end":"2016-06-25","value":994171000},"equity@2016Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":54,"unit":"USD","end":"2016-09-24","value":1002301000},"equity@2016Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":1,"unit":"USD","end":"2016-12-31","value":982586000},"equity@FY2016":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":1,"unit":"USD","end":"2016-12-31","value":982586000},"equity@2017Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":55,"unit":"USD","end":"2017-04-01","value":1041280000},"equity@2017Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":61,"unit":"USD","end":"2017-07-01","value":1102446000},"equity@2017Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":62,"unit":"USD","end":"2017-09-30","value":1152595000},"equity@2017Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":2,"unit":"USD","end":"2017-12-30","value":1184591000},"equity@FY2017":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":2,"unit":"USD","end":"2017-12-30","value":1184591000},"equity@2018Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":56,"unit":"USD","end":"2018-03-31","value":1185356000},"equity@2018Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":57,"unit":"USD","end":"2018-06-30","value":1149824000},"equity@2018Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":57,"unit":"USD","end":"2018-09-29","value":1133748000},"equity@2018Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":3,"unit":"USD","end":"2018-12-29","value":1175738000},"equity@FY2018":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":3,"unit":"USD","end":"2018-12-29","value":1175738000},"equity@2019Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":59,"unit":"USD","end":"2019-03-30","value":1171053000},"equity@2019Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":60,"unit":"USD","end":"2019-06-29","value":1165174000},"equity@2019Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":60,"unit":"USD","end":"2019-09-28","value":1167232000},"equity@2019Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":7,"unit":"USD","end":"2019-12-28","value":1189745000},"equity@FY2019":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":7,"unit":"USD","end":"2019-12-28","value":1189745000},"equity@2020Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":5,"unit":"USD","end":"2020-03-28","value":1110130000},"equity@2020Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":6,"unit":"USD","end":"2020-06-27","value":1152702000},"equity@2020Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":6,"unit":"USD","end":"2020-09-26","value":1189664000},"equity@2020Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":7,"unit":"USD","end":"2020-12-26","value":1207836000},"equity@FY2020":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":7,"unit":"USD","end":"2020-12-26","value":1207836000},"equity@2021Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":9,"unit":"USD","end":"2021-03-27","value":1250102000},"equity@2021Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":10,"unit":"USD","end":"2021-06-26","value":1321484000},"equity@2021Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":10,"unit":"USD","end":"2021-09-25","value":1344732000},"equity@2021Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":14,"unit":"USD","end":"2021-12-25","value":1413597000},"equity@FY2021":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":14,"unit":"USD","end":"2021-12-25","value":1413597000},"equity@2022Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":14,"unit":"USD","end":"2022-03-26","value":1504491000},"equity@2022Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":14,"unit":"USD","end":"2022-06-25","value":1553150000},"equity@2022Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":14,"unit":"USD","end":"2022-09-24","value":1572751000},"equity@2022Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":14,"unit":"USD","end":"2022-12-31","value":1641712000},"equity@FY2022":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":14,"unit":"USD","end":"2022-12-31","value":1641712000},"equity@2023Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":14,"unit":"USD","end":"2023-04-01","value":1598400000},"equity@2023Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":14,"unit":"USD","end":"2023-07-01","value":1670292000},"equity@2023Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":14,"unit":"USD","end":"2023-09-30","value":1558712000},"equity@2023Q4":{"kind":"filed","concept":"StockholdersEquity","filing":19,"unit":"USD","end":"2023-12-30","value":1354280000},"equity@FY2023":{"kind":"filed","concept":"StockholdersEquity","filing":19,"unit":"USD","end":"2023-12-30","value":1354280000},"equity@2024Q1":{"kind":"filed","concept":"StockholdersEquity","filing":22,"unit":"USD","end":"2024-03-30","value":1409291000},"equity@2024Q2":{"kind":"filed","concept":"StockholdersEquity","filing":22,"unit":"USD","end":"2024-06-29","value":1471481000},"equity@2024Q3":{"kind":"filed","concept":"StockholdersEquity","filing":18,"unit":"USD","end":"2024-09-28","value":1541693000},"equity@2024Q4":{"kind":"filed","concept":"StockholdersEquity","filing":24,"unit":"USD","end":"2024-12-28","value":1542094000},"equity@FY2024":{"kind":"filed","concept":"StockholdersEquity","filing":24,"unit":"USD","end":"2024-12-28","value":1542094000},"equity@2025Q1":{"kind":"filed","concept":"StockholdersEquity","filing":24,"unit":"USD","end":"2025-03-29","value":1635002000},"equity@2025Q2":{"kind":"filed","concept":"StockholdersEquity","filing":24,"unit":"USD","end":"2025-06-28","value":1528955000},"equity@2025Q3":{"kind":"filed","concept":"StockholdersEquity","filing":22,"unit":"USD","end":"2025-09-27","value":1595750000},"equity@2025Q4":{"kind":"filed","concept":"StockholdersEquity","filing":24,"unit":"USD","end":"2025-12-27","value":1632787000},"equity@FY2025":{"kind":"filed","concept":"StockholdersEquity","filing":24,"unit":"USD","end":"2025-12-27","value":1632787000},"equity@2026Q1":{"kind":"filed","concept":"StockholdersEquity","filing":24,"unit":"USD","end":"2026-03-28","value":1679282000},"equity@2026Q2":{"kind":"filed","concept":"StockholdersEquity","filing":24,"unit":"USD","end":"2026-06-27","value":1726753000},"temporaryEquity@2022Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":11,"unit":"USD","end":"2022-12-31","value":60865000},"temporaryEquity@FY2022":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":11,"unit":"USD","end":"2022-12-31","value":60865000},"temporaryEquity@2023Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":15,"unit":"USD","end":"2023-12-30","value":62792000},"temporaryEquity@FY2023":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":15,"unit":"USD","end":"2023-12-30","value":62792000},"temporaryEquity@2024Q1":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":16,"unit":"USD","end":"2024-03-30","value":44980000},"temporaryEquity@2024Q2":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":17,"unit":"USD","end":"2024-06-29","value":46249000},"temporaryEquity@2024Q3":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":18,"unit":"USD","end":"2024-09-28","value":46111000},"temporaryEquity@2024Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":19,"unit":"USD","end":"2024-12-28","value":51519000},"temporaryEquity@FY2024":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":19,"unit":"USD","end":"2024-12-28","value":51519000},"temporaryEquity@2025Q1":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":20,"unit":"USD","end":"2025-03-29","value":56899000},"temporaryEquity@2025Q2":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":21,"unit":"USD","end":"2025-06-28","value":84062000},"temporaryEquity@2025Q3":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":22,"unit":"USD","end":"2025-09-27","value":71468000},"temporaryEquity@2025Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":24,"unit":"USD","end":"2025-12-27","value":9498000},"temporaryEquity@FY2025":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":24,"unit":"USD","end":"2025-12-27","value":9498000},"temporaryEquity@2026Q1":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":23,"unit":"USD","end":"2026-03-28","value":9301000},"temporaryEquity@2026Q2":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":24,"unit":"USD","end":"2026-06-27","value":8836000},"#661":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":35,"unit":"USD","start":"2008-12-28","end":"2009-09-26","value":266426000},"#662":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":34,"unit":"USD","start":"2008-12-28","end":"2009-06-27","value":135598000},"operatingCashFlow@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#661"},{"ref":"#662","weight":-1}],"rule":"quarter-from-ytd","value":130828000},"#663":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":64,"unit":"USD","start":"2008-12-28","end":"2009-12-26","value":349520000},"operatingCashFlow@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#663"},{"ref":"#661","weight":-1}],"rule":"quarter-from-ytd","value":83094000},"operatingCashFlow@FY2009":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":64,"unit":"USD","start":"2008-12-28","end":"2009-12-26","value":349520000},"operatingCashFlow@2010Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":36,"unit":"USD","start":"2009-12-27","end":"2010-03-27","value":19268000},"#664":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":26,"unit":"USD","start":"2009-12-27","end":"2010-06-26","value":53982000},"#665":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":36,"unit":"USD","start":"2009-12-27","end":"2010-03-27","value":19268000},"operatingCashFlow@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#664"},{"ref":"#665","weight":-1}],"rule":"quarter-from-ytd","value":34714000},"#666":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":35,"unit":"USD","start":"2009-12-27","end":"2010-09-25","value":85339000},"operatingCashFlow@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#666"},{"ref":"#664","weight":-1}],"rule":"quarter-from-ytd","value":31357000},"#667":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":64,"unit":"USD","start":"2009-12-27","end":"2010-12-25","value":152220000},"operatingCashFlow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#667"},{"ref":"#666","weight":-1}],"rule":"quarter-from-ytd","value":66881000},"operatingCashFlow@FY2010":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":64,"unit":"USD","start":"2009-12-27","end":"2010-12-25","value":152220000},"operatingCashFlow@2011Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":36,"unit":"USD","start":"2010-12-26","end":"2011-03-26","value":5687000},"#668":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":26,"unit":"USD","start":"2010-12-26","end":"2011-06-25","value":19915000},"#669":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":36,"unit":"USD","start":"2010-12-26","end":"2011-03-26","value":5687000},"operatingCashFlow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#668"},{"ref":"#669","weight":-1}],"rule":"quarter-from-ytd","value":14228000},"operatingCashFlow@FY2011":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":41,"unit":"USD","start":"2010-12-26","end":"2011-12-31","value":149671000},"operatingCashFlow@FY2012":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":37,"unit":"USD","start":"2012-01-01","end":"2012-12-29","value":197097000},"operatingCashFlow@2013Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":43,"unit":"USD","start":"2012-12-30","end":"2013-03-30","value":64612000},"#670":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":44,"unit":"USD","start":"2012-12-30","end":"2013-06-29","value":175593000},"#671":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":43,"unit":"USD","start":"2012-12-30","end":"2013-03-30","value":64612000},"operatingCashFlow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#670"},{"ref":"#671","weight":-1}],"rule":"quarter-from-ytd","value":110981000},"#672":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":45,"unit":"USD","start":"2012-12-30","end":"2013-09-28","value":249105000},"operatingCashFlow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#672"},{"ref":"#670","weight":-1}],"rule":"quarter-from-ytd","value":73512000},"#673":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":38,"unit":"USD","start":"2012-12-30","end":"2013-12-28","value":396442000},"operatingCashFlow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#673"},{"ref":"#672","weight":-1}],"rule":"quarter-from-ytd","value":147337000},"operatingCashFlow@FY2013":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":38,"unit":"USD","start":"2012-12-30","end":"2013-12-28","value":396442000},"operatingCashFlow@2014Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":46,"unit":"USD","start":"2013-12-29","end":"2014-03-29","value":21917000},"#674":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":47,"unit":"USD","start":"2013-12-29","end":"2014-06-28","value":91851000},"#675":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":46,"unit":"USD","start":"2013-12-29","end":"2014-03-29","value":21917000},"operatingCashFlow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#674"},{"ref":"#675","weight":-1}],"rule":"quarter-from-ytd","value":69934000},"#676":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":48,"unit":"USD","start":"2013-12-29","end":"2014-09-27","value":82697000},"operatingCashFlow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#676"},{"ref":"#674","weight":-1}],"rule":"quarter-from-ytd","value":-9154000},"#677":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":39,"unit":"USD","start":"2013-12-29","end":"2014-12-27","value":174096000},"operatingCashFlow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#677"},{"ref":"#676","weight":-1}],"rule":"quarter-from-ytd","value":91399000},"operatingCashFlow@FY2014":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":39,"unit":"USD","start":"2013-12-29","end":"2014-12-27","value":174096000},"operatingCashFlow@2015Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":49,"unit":"USD","start":"2014-12-28","end":"2015-03-28","value":55528000},"#678":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":50,"unit":"USD","start":"2014-12-28","end":"2015-06-27","value":118345000},"#679":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":49,"unit":"USD","start":"2014-12-28","end":"2015-03-28","value":55528000},"operatingCashFlow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#678"},{"ref":"#679","weight":-1}],"rule":"quarter-from-ytd","value":62817000},"#680":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":51,"unit":"USD","start":"2014-12-28","end":"2015-09-26","value":182822000},"operatingCashFlow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#680"},{"ref":"#678","weight":-1}],"rule":"quarter-from-ytd","value":64477000},"#681":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":40,"unit":"USD","start":"2014-12-28","end":"2015-12-26","value":272267000},"operatingCashFlow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#681"},{"ref":"#680","weight":-1}],"rule":"quarter-from-ytd","value":89445000},"operatingCashFlow@FY2015":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":40,"unit":"USD","start":"2014-12-28","end":"2015-12-26","value":272267000},"operatingCashFlow@2016Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":52,"unit":"USD","start":"2015-12-27","end":"2016-03-26","value":80527000},"#682":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":53,"unit":"USD","start":"2015-12-27","end":"2016-06-25","value":79922000},"#683":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":52,"unit":"USD","start":"2015-12-27","end":"2016-03-26","value":80527000},"operatingCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#682"},{"ref":"#683","weight":-1}],"rule":"quarter-from-ytd","value":-605000},"#684":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":54,"unit":"USD","start":"2015-12-27","end":"2016-09-24","value":127254000},"operatingCashFlow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#684"},{"ref":"#682","weight":-1}],"rule":"quarter-from-ytd","value":47332000},"#685":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2015-12-27","end":"2016-12-31","value":232820000},"operatingCashFlow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#685"},{"ref":"#684","weight":-1}],"rule":"quarter-from-ytd","value":105566000},"operatingCashFlow@FY2016":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2015-12-27","end":"2016-12-31","value":232820000},"operatingCashFlow@2017Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":55,"unit":"USD","start":"2017-01-01","end":"2017-04-01","value":23415000},"#686":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":61,"unit":"USD","start":"2017-01-01","end":"2017-07-01","value":55730000},"#687":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":55,"unit":"USD","start":"2017-01-01","end":"2017-04-01","value":23415000},"operatingCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#686"},{"ref":"#687","weight":-1}],"rule":"quarter-from-ytd","value":32315000},"#688":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":62,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":121836000},"operatingCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#688"},{"ref":"#686","weight":-1}],"rule":"quarter-from-ytd","value":66106000},"#689":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-30","value":133148000},"operatingCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#689"},{"ref":"#688","weight":-1}],"rule":"quarter-from-ytd","value":11312000},"operatingCashFlow@FY2017":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-30","value":133148000},"operatingCashFlow@2018Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":63,"unit":"USD","start":"2017-12-31","end":"2018-03-31","value":33048000},"#690":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":56,"unit":"USD","start":"2017-12-31","end":"2018-06-30","value":53658000},"#691":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":63,"unit":"USD","start":"2017-12-31","end":"2018-03-31","value":33048000},"operatingCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#690"},{"ref":"#691","weight":-1}],"rule":"quarter-from-ytd","value":20610000},"#692":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":57,"unit":"USD","start":"2017-12-31","end":"2018-09-29","value":68053000},"operatingCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#692"},{"ref":"#690","weight":-1}],"rule":"quarter-from-ytd","value":14395000},"#693":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2017-12-31","end":"2018-12-29","value":153008000},"operatingCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#693"},{"ref":"#692","weight":-1}],"rule":"quarter-from-ytd","value":84955000},"operatingCashFlow@FY2018":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2017-12-31","end":"2018-12-29","value":153008000},"operatingCashFlow@2019Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":58,"unit":"USD","start":"2018-12-30","end":"2019-03-30","value":7913000},"#694":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":59,"unit":"USD","start":"2018-12-30","end":"2019-06-29","value":113437000},"#695":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":58,"unit":"USD","start":"2018-12-30","end":"2019-03-30","value":7913000},"operatingCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#694"},{"ref":"#695","weight":-1}],"rule":"quarter-from-ytd","value":105524000},"#696":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":60,"unit":"USD","start":"2018-12-30","end":"2019-09-28","value":239230000},"operatingCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#696"},{"ref":"#694","weight":-1}],"rule":"quarter-from-ytd","value":125793000},"#697":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2018-12-30","end":"2019-12-28","value":307614000},"operatingCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#697"},{"ref":"#696","weight":-1}],"rule":"quarter-from-ytd","value":68384000},"operatingCashFlow@FY2019":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2018-12-30","end":"2019-12-28","value":307614000},"operatingCashFlow@2020Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2019-12-29","end":"2020-03-28","value":62352000},"#698":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2019-12-29","end":"2020-06-27","value":150744000},"#699":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2019-12-29","end":"2020-03-28","value":62352000},"operatingCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#698"},{"ref":"#699","weight":-1}],"rule":"quarter-from-ytd","value":88392000},"#700":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2019-12-29","end":"2020-09-26","value":273046000},"operatingCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#700"},{"ref":"#698","weight":-1}],"rule":"quarter-from-ytd","value":122302000},"#701":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2019-12-29","end":"2020-12-26","value":316294000},"operatingCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#701"},{"ref":"#700","weight":-1}],"rule":"quarter-from-ytd","value":43248000},"operatingCashFlow@FY2020":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2019-12-29","end":"2020-12-26","value":316294000},"operatingCashFlow@2021Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":8,"unit":"USD","start":"2020-12-27","end":"2021-03-27","value":33153000},"#702":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2020-12-27","end":"2021-06-26","value":70185000},"#703":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":8,"unit":"USD","start":"2020-12-27","end":"2021-03-27","value":33153000},"operatingCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#702"},{"ref":"#703","weight":-1}],"rule":"quarter-from-ytd","value":37032000},"#704":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":10,"unit":"USD","start":"2020-12-27","end":"2021-09-25","value":61829000},"operatingCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#704"},{"ref":"#702","weight":-1}],"rule":"quarter-from-ytd","value":-8356000},"#705":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":11,"unit":"USD","start":"2020-12-27","end":"2021-12-25","value":65938000},"operatingCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#705"},{"ref":"#704","weight":-1}],"rule":"quarter-from-ytd","value":4109000},"operatingCashFlow@FY2021":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":11,"unit":"USD","start":"2020-12-27","end":"2021-12-25","value":65938000},"operatingCashFlow@2022Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":12,"unit":"USD","start":"2021-12-26","end":"2022-03-26","value":2703000},"#706":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":13,"unit":"USD","start":"2021-12-26","end":"2022-06-25","value":68019000},"#707":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":12,"unit":"USD","start":"2021-12-26","end":"2022-03-26","value":2703000},"operatingCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#706"},{"ref":"#707","weight":-1}],"rule":"quarter-from-ytd","value":65316000},"#708":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":14,"unit":"USD","start":"2021-12-26","end":"2022-09-24","value":183726000},"operatingCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#708"},{"ref":"#706","weight":-1}],"rule":"quarter-from-ytd","value":115707000},"#709":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":15,"unit":"USD","start":"2021-12-26","end":"2022-12-31","value":326265000},"operatingCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#709"},{"ref":"#708","weight":-1}],"rule":"quarter-from-ytd","value":142539000},"operatingCashFlow@FY2022":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":15,"unit":"USD","start":"2021-12-26","end":"2022-12-31","value":326265000},"operatingCashFlow@2023Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-04-01","value":21199000},"#710":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-07-01","value":109546000},"#711":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-04-01","value":21199000},"operatingCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#710"},{"ref":"#711","weight":-1}],"rule":"quarter-from-ytd","value":88347000},"#712":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":190868000},"operatingCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#712"},{"ref":"#710","weight":-1}],"rule":"quarter-from-ytd","value":81322000},"#713":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-30","value":306775000},"operatingCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#713"},{"ref":"#712","weight":-1}],"rule":"quarter-from-ytd","value":115907000},"operatingCashFlow@FY2023":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-30","value":306775000},"operatingCashFlow@2024Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2023-12-31","end":"2024-03-30","value":23332000},"#714":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":21,"unit":"USD","start":"2023-12-31","end":"2024-06-29","value":154143000},"#715":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2023-12-31","end":"2024-03-30","value":23332000},"operatingCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#714"},{"ref":"#715","weight":-1}],"rule":"quarter-from-ytd","value":130811000},"#716":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2023-12-31","end":"2024-09-28","value":379264000},"operatingCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#716"},{"ref":"#714","weight":-1}],"rule":"quarter-from-ytd","value":225121000},"#717":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2023-12-31","end":"2024-12-28","value":572678000},"operatingCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#717"},{"ref":"#716","weight":-1}],"rule":"quarter-from-ytd","value":193414000},"operatingCashFlow@FY2024":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2023-12-31","end":"2024-12-28","value":572678000},"operatingCashFlow@2025Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2024-12-29","end":"2025-03-29","value":65130000},"#718":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2024-12-29","end":"2025-06-28","value":232739000},"#719":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2024-12-29","end":"2025-03-29","value":65130000},"operatingCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#718"},{"ref":"#719","weight":-1}],"rule":"quarter-from-ytd","value":167609000},"#720":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2024-12-29","end":"2025-09-27","value":345243000},"operatingCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#720"},{"ref":"#718","weight":-1}],"rule":"quarter-from-ytd","value":112504000},"#721":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2024-12-29","end":"2025-12-27","value":456484000},"operatingCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#721"},{"ref":"#720","weight":-1}],"rule":"quarter-from-ytd","value":111241000},"operatingCashFlow@FY2025":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2024-12-29","end":"2025-12-27","value":456484000},"operatingCashFlow@2026Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2025-12-28","end":"2026-03-28","value":103473000},"#722":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2025-12-28","end":"2026-06-27","value":251583000},"#723":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2025-12-28","end":"2026-03-28","value":103473000},"operatingCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#722"},{"ref":"#723","weight":-1}],"rule":"quarter-from-ytd","value":148110000},"#724":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":31,"unit":"USD","start":"2010-12-26","end":"2011-09-24","value":64115000},"#725":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":30,"unit":"USD","start":"2010-12-26","end":"2011-06-25","value":19915000},"operatingCashFlow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#724"},{"ref":"#725","weight":-1}],"rule":"quarter-from-ytd","value":44200000},"#726":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":28,"unit":"USD","start":"2010-12-26","end":"2011-12-31","value":149671000},"operatingCashFlow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#726"},{"ref":"#724","weight":-1}],"rule":"quarter-from-ytd","value":85556000},"operatingCashFlow@2012Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":32,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":-12872000},"#727":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":33,"unit":"USD","start":"2012-01-01","end":"2012-06-30","value":-3537000},"#728":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":32,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":-12872000},"operatingCashFlow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#727"},{"ref":"#728","weight":-1}],"rule":"quarter-from-ytd","value":9335000},"#729":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":42,"unit":"USD","start":"2012-01-01","end":"2012-09-29","value":117682000},"operatingCashFlow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#729"},{"ref":"#727","weight":-1}],"rule":"quarter-from-ytd","value":121219000},"#730":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":28,"unit":"USD","start":"2012-01-01","end":"2012-12-29","value":197097000},"operatingCashFlow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#730"},{"ref":"#729","weight":-1}],"rule":"quarter-from-ytd","value":79415000},"#731":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":35,"unit":"USD","start":"2008-12-28","end":"2009-09-26","value":38718000},"#732":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":34,"unit":"USD","start":"2008-12-28","end":"2009-06-27","value":24550000},"#733":{"kind":"computed","op":"sum","terms":[{"ref":"#731"},{"ref":"#732","weight":-1}],"rule":"quarter-from-ytd","value":14168000},"capex@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#733"}],"rule":"component-sum","value":14168000},"#734":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":25,"unit":"USD","start":"2008-12-28","end":"2009-12-26","value":44129000},"#735":{"kind":"computed","op":"sum","terms":[{"ref":"#734"},{"ref":"#731","weight":-1}],"rule":"quarter-from-ytd","value":5411000},"capex@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#735"}],"rule":"component-sum","value":5411000},"capex@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"#734"}],"rule":"component-sum","value":44129000},"#736":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":36,"unit":"USD","start":"2009-12-27","end":"2010-03-27","value":4555000},"capex@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#736"}],"rule":"component-sum","value":4555000},"#737":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":26,"unit":"USD","start":"2009-12-27","end":"2010-06-26","value":11025000},"#738":{"kind":"computed","op":"sum","terms":[{"ref":"#737"},{"ref":"#736","weight":-1}],"rule":"quarter-from-ytd","value":6470000},"capex@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#738"}],"rule":"component-sum","value":6470000},"#739":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":27,"unit":"USD","start":"2009-12-27","end":"2010-09-25","value":20283000},"#740":{"kind":"computed","op":"sum","terms":[{"ref":"#739"},{"ref":"#737","weight":-1}],"rule":"quarter-from-ytd","value":9258000},"capex@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#740"}],"rule":"component-sum","value":9258000},"#741":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":28,"unit":"USD","start":"2009-12-27","end":"2010-12-25","value":36092000},"#742":{"kind":"computed","op":"sum","terms":[{"ref":"#741"},{"ref":"#739","weight":-1}],"rule":"quarter-from-ytd","value":15809000},"capex@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#742"}],"rule":"component-sum","value":15809000},"capex@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#741"}],"rule":"component-sum","value":36092000},"#743":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":29,"unit":"USD","start":"2010-12-26","end":"2011-03-26","value":12609000},"capex@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#743"}],"rule":"component-sum","value":12609000},"#744":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":30,"unit":"USD","start":"2010-12-26","end":"2011-06-25","value":27911000},"#745":{"kind":"computed","op":"sum","terms":[{"ref":"#744"},{"ref":"#743","weight":-1}],"rule":"quarter-from-ytd","value":15302000},"capex@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#745"}],"rule":"component-sum","value":15302000},"#746":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":31,"unit":"USD","start":"2010-12-26","end":"2011-09-24","value":46366000},"#747":{"kind":"computed","op":"sum","terms":[{"ref":"#746"},{"ref":"#744","weight":-1}],"rule":"quarter-from-ytd","value":18455000},"capex@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#747"}],"rule":"component-sum","value":18455000},"#748":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":41,"unit":"USD","start":"2010-12-26","end":"2011-12-31","value":83069000},"#749":{"kind":"computed","op":"sum","terms":[{"ref":"#748"},{"ref":"#746","weight":-1}],"rule":"quarter-from-ytd","value":36703000},"capex@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#749"}],"rule":"component-sum","value":36703000},"capex@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#748"}],"rule":"component-sum","value":83069000},"#750":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":32,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":20134000},"capex@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#750"}],"rule":"component-sum","value":20134000},"#751":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":33,"unit":"USD","start":"2012-01-01","end":"2012-06-30","value":39221000},"#752":{"kind":"computed","op":"sum","terms":[{"ref":"#751"},{"ref":"#750","weight":-1}],"rule":"quarter-from-ytd","value":19087000},"capex@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#752"}],"rule":"component-sum","value":19087000},"#753":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":42,"unit":"USD","start":"2012-01-01","end":"2012-09-29","value":58700000},"#754":{"kind":"computed","op":"sum","terms":[{"ref":"#753"},{"ref":"#751","weight":-1}],"rule":"quarter-from-ytd","value":19479000},"capex@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#754"}],"rule":"component-sum","value":19479000},"#755":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":37,"unit":"USD","start":"2012-01-01","end":"2012-12-29","value":97074000},"#756":{"kind":"computed","op":"sum","terms":[{"ref":"#755"},{"ref":"#753","weight":-1}],"rule":"quarter-from-ytd","value":38374000},"capex@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#756"}],"rule":"component-sum","value":38374000},"capex@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#755"}],"rule":"component-sum","value":97074000},"#757":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":43,"unit":"USD","start":"2012-12-30","end":"2013-03-30","value":21845000},"capex@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#757"}],"rule":"component-sum","value":21845000},"#758":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":44,"unit":"USD","start":"2012-12-30","end":"2013-06-29","value":54258000},"#759":{"kind":"computed","op":"sum","terms":[{"ref":"#758"},{"ref":"#757","weight":-1}],"rule":"quarter-from-ytd","value":32413000},"capex@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#759"}],"rule":"component-sum","value":32413000},"#760":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":45,"unit":"USD","start":"2012-12-30","end":"2013-09-28","value":75072000},"#761":{"kind":"computed","op":"sum","terms":[{"ref":"#760"},{"ref":"#758","weight":-1}],"rule":"quarter-from-ytd","value":20814000},"capex@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#761"}],"rule":"component-sum","value":20814000},"#762":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":38,"unit":"USD","start":"2012-12-30","end":"2013-12-28","value":106753000},"#763":{"kind":"computed","op":"sum","terms":[{"ref":"#762"},{"ref":"#760","weight":-1}],"rule":"quarter-from-ytd","value":31681000},"capex@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#763"}],"rule":"component-sum","value":31681000},"capex@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#762"}],"rule":"component-sum","value":106753000},"#764":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":46,"unit":"USD","start":"2013-12-29","end":"2014-03-29","value":23526000},"capex@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#764"}],"rule":"component-sum","value":23526000},"#765":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":47,"unit":"USD","start":"2013-12-29","end":"2014-06-28","value":46991000},"#766":{"kind":"computed","op":"sum","terms":[{"ref":"#765"},{"ref":"#764","weight":-1}],"rule":"quarter-from-ytd","value":23465000},"capex@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#766"}],"rule":"component-sum","value":23465000},"#767":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":48,"unit":"USD","start":"2013-12-29","end":"2014-09-27","value":63412000},"#768":{"kind":"computed","op":"sum","terms":[{"ref":"#767"},{"ref":"#765","weight":-1}],"rule":"quarter-from-ytd","value":16421000},"capex@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#768"}],"rule":"component-sum","value":16421000},"#769":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":39,"unit":"USD","start":"2013-12-29","end":"2014-12-27","value":73023000},"#770":{"kind":"computed","op":"sum","terms":[{"ref":"#769"},{"ref":"#767","weight":-1}],"rule":"quarter-from-ytd","value":9611000},"capex@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#770"}],"rule":"component-sum","value":9611000},"capex@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#769"}],"rule":"component-sum","value":73023000},"#771":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":49,"unit":"USD","start":"2014-12-28","end":"2015-03-28","value":16615000},"capex@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#771"}],"rule":"component-sum","value":16615000},"#772":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":50,"unit":"USD","start":"2014-12-28","end":"2015-06-27","value":24758000},"#773":{"kind":"computed","op":"sum","terms":[{"ref":"#772"},{"ref":"#771","weight":-1}],"rule":"quarter-from-ytd","value":8143000},"capex@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#773"}],"rule":"component-sum","value":8143000},"#774":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":51,"unit":"USD","start":"2014-12-28","end":"2015-09-26","value":34447000},"#775":{"kind":"computed","op":"sum","terms":[{"ref":"#774"},{"ref":"#772","weight":-1}],"rule":"quarter-from-ytd","value":9689000},"capex@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#775"}],"rule":"component-sum","value":9689000},"#776":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":40,"unit":"USD","start":"2014-12-28","end":"2015-12-26","value":45468000},"#777":{"kind":"computed","op":"sum","terms":[{"ref":"#776"},{"ref":"#774","weight":-1}],"rule":"quarter-from-ytd","value":11021000},"capex@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#777"}],"rule":"component-sum","value":11021000},"capex@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#776"}],"rule":"component-sum","value":45468000},"#778":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":52,"unit":"USD","start":"2015-12-27","end":"2016-03-26","value":13961000},"capex@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#778"}],"rule":"component-sum","value":13961000},"#779":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":53,"unit":"USD","start":"2015-12-27","end":"2016-06-25","value":26019000},"#780":{"kind":"computed","op":"sum","terms":[{"ref":"#779"},{"ref":"#778","weight":-1}],"rule":"quarter-from-ytd","value":12058000},"capex@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#780"}],"rule":"component-sum","value":12058000},"#781":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":54,"unit":"USD","start":"2015-12-27","end":"2016-09-24","value":42233000},"#782":{"kind":"computed","op":"sum","terms":[{"ref":"#781"},{"ref":"#779","weight":-1}],"rule":"quarter-from-ytd","value":16214000},"capex@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#782"}],"rule":"component-sum","value":16214000},"#783":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":0,"unit":"USD","start":"2015-12-27","end":"2016-12-31","value":57920000},"#784":{"kind":"computed","op":"sum","terms":[{"ref":"#783"},{"ref":"#781","weight":-1}],"rule":"quarter-from-ytd","value":15687000},"capex@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#784"}],"rule":"component-sum","value":15687000},"capex@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#783"}],"rule":"component-sum","value":57920000},"#785":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":55,"unit":"USD","start":"2017-01-01","end":"2017-04-01","value":14168000},"capex@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#785"}],"rule":"component-sum","value":14168000},"#786":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":61,"unit":"USD","start":"2017-01-01","end":"2017-07-01","value":26183000},"#787":{"kind":"computed","op":"sum","terms":[{"ref":"#786"},{"ref":"#785","weight":-1}],"rule":"quarter-from-ytd","value":12015000},"capex@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#787"}],"rule":"component-sum","value":12015000},"#788":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":62,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":39898000},"#789":{"kind":"computed","op":"sum","terms":[{"ref":"#788"},{"ref":"#786","weight":-1}],"rule":"quarter-from-ytd","value":13715000},"capex@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#789"}],"rule":"component-sum","value":13715000},"#790":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-30","value":55266000},"#791":{"kind":"computed","op":"sum","terms":[{"ref":"#790"},{"ref":"#788","weight":-1}],"rule":"quarter-from-ytd","value":15368000},"capex@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#791"}],"rule":"component-sum","value":15368000},"capex@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#790"}],"rule":"component-sum","value":55266000},"#792":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":63,"unit":"USD","start":"2017-12-31","end":"2018-03-31","value":16248000},"capex@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#792"}],"rule":"component-sum","value":16248000},"#793":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":56,"unit":"USD","start":"2017-12-31","end":"2018-06-30","value":31816000},"#794":{"kind":"computed","op":"sum","terms":[{"ref":"#793"},{"ref":"#792","weight":-1}],"rule":"quarter-from-ytd","value":15568000},"capex@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#794"}],"rule":"component-sum","value":15568000},"#795":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":57,"unit":"USD","start":"2017-12-31","end":"2018-09-29","value":48919000},"#796":{"kind":"computed","op":"sum","terms":[{"ref":"#795"},{"ref":"#793","weight":-1}],"rule":"quarter-from-ytd","value":17103000},"capex@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#796"}],"rule":"component-sum","value":17103000},"#797":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":2,"unit":"USD","start":"2017-12-31","end":"2018-12-29","value":71985000},"#798":{"kind":"computed","op":"sum","terms":[{"ref":"#797"},{"ref":"#795","weight":-1}],"rule":"quarter-from-ytd","value":23066000},"capex@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#798"}],"rule":"component-sum","value":23066000},"capex@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#797"}],"rule":"component-sum","value":71985000},"#799":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":58,"unit":"USD","start":"2018-12-30","end":"2019-03-30","value":21109000},"capex@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#799"}],"rule":"component-sum","value":21109000},"#800":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":59,"unit":"USD","start":"2018-12-30","end":"2019-06-29","value":49310000},"#801":{"kind":"computed","op":"sum","terms":[{"ref":"#800"},{"ref":"#799","weight":-1}],"rule":"quarter-from-ytd","value":28201000},"capex@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#801"}],"rule":"component-sum","value":28201000},"#802":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":60,"unit":"USD","start":"2018-12-30","end":"2019-09-28","value":71981000},"#803":{"kind":"computed","op":"sum","terms":[{"ref":"#802"},{"ref":"#800","weight":-1}],"rule":"quarter-from-ytd","value":22671000},"capex@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#803"}],"rule":"component-sum","value":22671000},"#804":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":3,"unit":"USD","start":"2018-12-30","end":"2019-12-28","value":97425000},"#805":{"kind":"computed","op":"sum","terms":[{"ref":"#804"},{"ref":"#802","weight":-1}],"rule":"quarter-from-ytd","value":25444000},"capex@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#805"}],"rule":"component-sum","value":25444000},"capex@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#804"}],"rule":"component-sum","value":97425000},"#806":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":4,"unit":"USD","start":"2019-12-29","end":"2020-03-28","value":23580000},"capex@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#806"}],"rule":"component-sum","value":23580000},"#807":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":5,"unit":"USD","start":"2019-12-29","end":"2020-06-27","value":48165000},"#808":{"kind":"computed","op":"sum","terms":[{"ref":"#807"},{"ref":"#806","weight":-1}],"rule":"quarter-from-ytd","value":24585000},"capex@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#808"}],"rule":"component-sum","value":24585000},"#809":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":6,"unit":"USD","start":"2019-12-29","end":"2020-09-26","value":70960000},"#810":{"kind":"computed","op":"sum","terms":[{"ref":"#809"},{"ref":"#807","weight":-1}],"rule":"quarter-from-ytd","value":22795000},"capex@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#810"}],"rule":"component-sum","value":22795000},"#811":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":7,"unit":"USD","start":"2019-12-29","end":"2020-12-26","value":106700000},"#812":{"kind":"computed","op":"sum","terms":[{"ref":"#811"},{"ref":"#809","weight":-1}],"rule":"quarter-from-ytd","value":35740000},"capex@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#812"}],"rule":"component-sum","value":35740000},"capex@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#811"}],"rule":"component-sum","value":106700000},"#813":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":8,"unit":"USD","start":"2020-12-27","end":"2021-03-27","value":27565000},"capex@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#813"}],"rule":"component-sum","value":27565000},"#814":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":9,"unit":"USD","start":"2020-12-27","end":"2021-06-26","value":48824000},"#815":{"kind":"computed","op":"sum","terms":[{"ref":"#814"},{"ref":"#813","weight":-1}],"rule":"quarter-from-ytd","value":21259000},"capex@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#815"}],"rule":"component-sum","value":21259000},"#816":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":10,"unit":"USD","start":"2020-12-27","end":"2021-09-25","value":80509000},"#817":{"kind":"computed","op":"sum","terms":[{"ref":"#816"},{"ref":"#814","weight":-1}],"rule":"quarter-from-ytd","value":31685000},"capex@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#817"}],"rule":"component-sum","value":31685000},"#818":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":11,"unit":"USD","start":"2020-12-27","end":"2021-12-25","value":107790000},"#819":{"kind":"computed","op":"sum","terms":[{"ref":"#818"},{"ref":"#816","weight":-1}],"rule":"quarter-from-ytd","value":27281000},"capex@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#819"}],"rule":"component-sum","value":27281000},"capex@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#818"}],"rule":"component-sum","value":107790000},"#820":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":12,"unit":"USD","start":"2021-12-26","end":"2022-03-26","value":27095000},"capex@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#820"}],"rule":"component-sum","value":27095000},"#821":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":13,"unit":"USD","start":"2021-12-26","end":"2022-06-25","value":49676000},"#822":{"kind":"computed","op":"sum","terms":[{"ref":"#821"},{"ref":"#820","weight":-1}],"rule":"quarter-from-ytd","value":22581000},"capex@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#822"}],"rule":"component-sum","value":22581000},"#823":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":14,"unit":"USD","start":"2021-12-26","end":"2022-09-24","value":67122000},"#824":{"kind":"computed","op":"sum","terms":[{"ref":"#823"},{"ref":"#821","weight":-1}],"rule":"quarter-from-ytd","value":17446000},"capex@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#824"}],"rule":"component-sum","value":17446000},"#825":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":15,"unit":"USD","start":"2021-12-26","end":"2022-12-31","value":93288000},"#826":{"kind":"computed","op":"sum","terms":[{"ref":"#825"},{"ref":"#823","weight":-1}],"rule":"quarter-from-ytd","value":26166000},"capex@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#826"}],"rule":"component-sum","value":26166000},"capex@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#825"}],"rule":"component-sum","value":93288000},"#827":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-04-01","value":22361000},"capex@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#827"}],"rule":"component-sum","value":22361000},"#828":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-07-01","value":45393000},"#829":{"kind":"computed","op":"sum","terms":[{"ref":"#828"},{"ref":"#827","weight":-1}],"rule":"quarter-from-ytd","value":23032000},"capex@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#829"}],"rule":"component-sum","value":23032000},"#830":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":71233000},"#831":{"kind":"computed","op":"sum","terms":[{"ref":"#830"},{"ref":"#828","weight":-1}],"rule":"quarter-from-ytd","value":25840000},"capex@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#831"}],"rule":"component-sum","value":25840000},"#832":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-30","value":96771000},"#833":{"kind":"computed","op":"sum","terms":[{"ref":"#832"},{"ref":"#830","weight":-1}],"rule":"quarter-from-ytd","value":25538000},"capex@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#833"}],"rule":"component-sum","value":25538000},"capex@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#832"}],"rule":"component-sum","value":96771000},"#834":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":20,"unit":"USD","start":"2023-12-31","end":"2024-03-30","value":15010000},"capex@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#834"}],"rule":"component-sum","value":15010000},"#835":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":21,"unit":"USD","start":"2023-12-31","end":"2024-06-29","value":33328000},"#836":{"kind":"computed","op":"sum","terms":[{"ref":"#835"},{"ref":"#834","weight":-1}],"rule":"quarter-from-ytd","value":18318000},"capex@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#836"}],"rule":"component-sum","value":18318000},"#837":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":22,"unit":"USD","start":"2023-12-31","end":"2024-09-28","value":53833000},"#838":{"kind":"computed","op":"sum","terms":[{"ref":"#837"},{"ref":"#835","weight":-1}],"rule":"quarter-from-ytd","value":20505000},"capex@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#838"}],"rule":"component-sum","value":20505000},"#839":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":19,"unit":"USD","start":"2023-12-31","end":"2024-12-28","value":79451000},"#840":{"kind":"computed","op":"sum","terms":[{"ref":"#839"},{"ref":"#837","weight":-1}],"rule":"quarter-from-ytd","value":25618000},"capex@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#840"}],"rule":"component-sum","value":25618000},"capex@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#839"}],"rule":"component-sum","value":79451000},"#841":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":23,"unit":"USD","start":"2024-12-29","end":"2025-03-29","value":30319000},"capex@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#841"}],"rule":"component-sum","value":30319000},"#842":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":24,"unit":"USD","start":"2024-12-29","end":"2025-06-28","value":62306000},"#843":{"kind":"computed","op":"sum","terms":[{"ref":"#842"},{"ref":"#841","weight":-1}],"rule":"quarter-from-ytd","value":31987000},"capex@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#843"}],"rule":"component-sum","value":31987000},"#844":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":22,"unit":"USD","start":"2024-12-29","end":"2025-09-27","value":104230000},"#845":{"kind":"computed","op":"sum","terms":[{"ref":"#844"},{"ref":"#842","weight":-1}],"rule":"quarter-from-ytd","value":41924000},"capex@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#845"}],"rule":"component-sum","value":41924000},"#846":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":19,"unit":"USD","start":"2024-12-29","end":"2025-12-27","value":145035000},"#847":{"kind":"computed","op":"sum","terms":[{"ref":"#846"},{"ref":"#844","weight":-1}],"rule":"quarter-from-ytd","value":40805000},"capex@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#847"}],"rule":"component-sum","value":40805000},"capex@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#846"}],"rule":"component-sum","value":145035000},"#848":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":23,"unit":"USD","start":"2025-12-28","end":"2026-03-28","value":34568000},"capex@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#848"}],"rule":"component-sum","value":34568000},"#849":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":24,"unit":"USD","start":"2025-12-28","end":"2026-06-27","value":70504000},"#850":{"kind":"computed","op":"sum","terms":[{"ref":"#849"},{"ref":"#848","weight":-1}],"rule":"quarter-from-ytd","value":35936000},"capex@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#850"}],"rule":"component-sum","value":35936000},"#851":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":35,"unit":"USD","start":"2008-12-28","end":"2009-09-26","value":33639000},"#852":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":34,"unit":"USD","start":"2008-12-28","end":"2009-06-27","value":21710000},"depreciationAndAmortization@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#851"},{"ref":"#852","weight":-1}],"rule":"quarter-from-ytd","value":11929000},"#853":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":25,"unit":"USD","start":"2008-12-28","end":"2009-12-26","value":44748000},"depreciationAndAmortization@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#853"},{"ref":"#851","weight":-1}],"rule":"quarter-from-ytd","value":11109000},"depreciationAndAmortization@FY2009":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":25,"unit":"USD","start":"2008-12-28","end":"2009-12-26","value":44748000},"depreciationAndAmortization@2010Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":36,"unit":"USD","start":"2009-12-27","end":"2010-03-27","value":11209000},"#854":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":26,"unit":"USD","start":"2009-12-27","end":"2010-06-26","value":24580000},"#855":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":36,"unit":"USD","start":"2009-12-27","end":"2010-03-27","value":11209000},"depreciationAndAmortization@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#854"},{"ref":"#855","weight":-1}],"rule":"quarter-from-ytd","value":13371000},"#856":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":27,"unit":"USD","start":"2009-12-27","end":"2010-09-25","value":41829000},"depreciationAndAmortization@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#856"},{"ref":"#854","weight":-1}],"rule":"quarter-from-ytd","value":17249000},"#857":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":28,"unit":"USD","start":"2009-12-27","end":"2010-12-25","value":59663000},"depreciationAndAmortization@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#857"},{"ref":"#856","weight":-1}],"rule":"quarter-from-ytd","value":17834000},"depreciationAndAmortization@FY2010":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":28,"unit":"USD","start":"2009-12-27","end":"2010-12-25","value":59663000},"depreciationAndAmortization@2011Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":29,"unit":"USD","start":"2010-12-26","end":"2011-03-26","value":17165000},"#858":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":30,"unit":"USD","start":"2010-12-26","end":"2011-06-25","value":35870000},"#859":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":29,"unit":"USD","start":"2010-12-26","end":"2011-03-26","value":17165000},"depreciationAndAmortization@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#858"},{"ref":"#859","weight":-1}],"rule":"quarter-from-ytd","value":18705000},"#860":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":31,"unit":"USD","start":"2010-12-26","end":"2011-09-24","value":53193000},"depreciationAndAmortization@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#860"},{"ref":"#858","weight":-1}],"rule":"quarter-from-ytd","value":17323000},"#861":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":41,"unit":"USD","start":"2010-12-26","end":"2011-12-31","value":74560000},"depreciationAndAmortization@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#861"},{"ref":"#860","weight":-1}],"rule":"quarter-from-ytd","value":21367000},"depreciationAndAmortization@FY2011":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":41,"unit":"USD","start":"2010-12-26","end":"2011-12-31","value":74560000},"depreciationAndAmortization@2012Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":32,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":17340000},"#862":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":33,"unit":"USD","start":"2012-01-01","end":"2012-06-30","value":34367000},"#863":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":32,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":17340000},"depreciationAndAmortization@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#862"},{"ref":"#863","weight":-1}],"rule":"quarter-from-ytd","value":17027000},"#864":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":42,"unit":"USD","start":"2012-01-01","end":"2012-09-29","value":52262000},"depreciationAndAmortization@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#864"},{"ref":"#862","weight":-1}],"rule":"quarter-from-ytd","value":17895000},"#865":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":37,"unit":"USD","start":"2012-01-01","end":"2012-12-29","value":70218000},"depreciationAndAmortization@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#865"},{"ref":"#864","weight":-1}],"rule":"quarter-from-ytd","value":17956000},"depreciationAndAmortization@FY2012":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":37,"unit":"USD","start":"2012-01-01","end":"2012-12-29","value":70218000},"depreciationAndAmortization@2013Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":43,"unit":"USD","start":"2012-12-30","end":"2013-03-30","value":19208000},"#866":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":44,"unit":"USD","start":"2012-12-30","end":"2013-06-29","value":38186000},"#867":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":43,"unit":"USD","start":"2012-12-30","end":"2013-03-30","value":19208000},"depreciationAndAmortization@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#866"},{"ref":"#867","weight":-1}],"rule":"quarter-from-ytd","value":18978000},"#868":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":45,"unit":"USD","start":"2012-12-30","end":"2013-09-28","value":57417000},"depreciationAndAmortization@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#868"},{"ref":"#866","weight":-1}],"rule":"quarter-from-ytd","value":19231000},"#869":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":38,"unit":"USD","start":"2012-12-30","end":"2013-12-28","value":77436000},"depreciationAndAmortization@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#869"},{"ref":"#868","weight":-1}],"rule":"quarter-from-ytd","value":20019000},"depreciationAndAmortization@FY2013":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":38,"unit":"USD","start":"2012-12-30","end":"2013-12-28","value":77436000},"depreciationAndAmortization@2014Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":46,"unit":"USD","start":"2013-12-29","end":"2014-03-29","value":19601000},"#870":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":47,"unit":"USD","start":"2013-12-29","end":"2014-06-28","value":43368000},"#871":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":46,"unit":"USD","start":"2013-12-29","end":"2014-03-29","value":19601000},"depreciationAndAmortization@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#870"},{"ref":"#871","weight":-1}],"rule":"quarter-from-ytd","value":23767000},"#872":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":48,"unit":"USD","start":"2013-12-29","end":"2014-09-27","value":64460000},"depreciationAndAmortization@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#872"},{"ref":"#870","weight":-1}],"rule":"quarter-from-ytd","value":21092000},"#873":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":39,"unit":"USD","start":"2013-12-29","end":"2014-12-27","value":89328000},"depreciationAndAmortization@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#873"},{"ref":"#872","weight":-1}],"rule":"quarter-from-ytd","value":24868000},"depreciationAndAmortization@FY2014":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":39,"unit":"USD","start":"2013-12-29","end":"2014-12-27","value":89328000},"depreciationAndAmortization@2015Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":49,"unit":"USD","start":"2014-12-28","end":"2015-03-28","value":23901000},"#874":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":50,"unit":"USD","start":"2014-12-28","end":"2015-06-27","value":47761000},"#875":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":49,"unit":"USD","start":"2014-12-28","end":"2015-03-28","value":23901000},"depreciationAndAmortization@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#874"},{"ref":"#875","weight":-1}],"rule":"quarter-from-ytd","value":23860000},"#876":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":51,"unit":"USD","start":"2014-12-28","end":"2015-09-26","value":70859000},"depreciationAndAmortization@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#876"},{"ref":"#874","weight":-1}],"rule":"quarter-from-ytd","value":23098000},"#877":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":40,"unit":"USD","start":"2014-12-28","end":"2015-12-26","value":91144000},"depreciationAndAmortization@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#877"},{"ref":"#876","weight":-1}],"rule":"quarter-from-ytd","value":20285000},"depreciationAndAmortization@FY2015":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":40,"unit":"USD","start":"2014-12-28","end":"2015-12-26","value":91144000},"depreciationAndAmortization@2016Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":52,"unit":"USD","start":"2015-12-27","end":"2016-03-26","value":20598000},"#878":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":53,"unit":"USD","start":"2015-12-27","end":"2016-06-25","value":40804000},"#879":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":52,"unit":"USD","start":"2015-12-27","end":"2016-03-26","value":20598000},"depreciationAndAmortization@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#878"},{"ref":"#879","weight":-1}],"rule":"quarter-from-ytd","value":20206000},"#880":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":54,"unit":"USD","start":"2015-12-27","end":"2016-09-24","value":61242000},"depreciationAndAmortization@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#880"},{"ref":"#878","weight":-1}],"rule":"quarter-from-ytd","value":20438000},"#881":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2015-12-27","end":"2016-12-31","value":82417000},"depreciationAndAmortization@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#881"},{"ref":"#880","weight":-1}],"rule":"quarter-from-ytd","value":21175000},"depreciationAndAmortization@FY2016":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2015-12-27","end":"2016-12-31","value":82417000},"depreciationAndAmortization@2017Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":55,"unit":"USD","start":"2017-01-01","end":"2017-04-01","value":20827000},"#882":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":61,"unit":"USD","start":"2017-01-01","end":"2017-07-01","value":41754000},"#883":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":55,"unit":"USD","start":"2017-01-01","end":"2017-04-01","value":20827000},"depreciationAndAmortization@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#882"},{"ref":"#883","weight":-1}],"rule":"quarter-from-ytd","value":20927000},"#884":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":62,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":63500000},"depreciationAndAmortization@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#884"},{"ref":"#882","weight":-1}],"rule":"quarter-from-ytd","value":21746000},"#885":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-30","value":84957000},"depreciationAndAmortization@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#885"},{"ref":"#884","weight":-1}],"rule":"quarter-from-ytd","value":21457000},"depreciationAndAmortization@FY2017":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-30","value":84957000},"depreciationAndAmortization@2018Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":63,"unit":"USD","start":"2017-12-31","end":"2018-03-31","value":21178000},"#886":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":56,"unit":"USD","start":"2017-12-31","end":"2018-06-30","value":41657000},"#887":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":63,"unit":"USD","start":"2017-12-31","end":"2018-03-31","value":21178000},"depreciationAndAmortization@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#886"},{"ref":"#887","weight":-1}],"rule":"quarter-from-ytd","value":20479000},"#888":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":57,"unit":"USD","start":"2017-12-31","end":"2018-09-29","value":62018000},"depreciationAndAmortization@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#888"},{"ref":"#886","weight":-1}],"rule":"quarter-from-ytd","value":20361000},"#889":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2017-12-31","end":"2018-12-29","value":82827000},"depreciationAndAmortization@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#889"},{"ref":"#888","weight":-1}],"rule":"quarter-from-ytd","value":20809000},"depreciationAndAmortization@FY2018":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2017-12-31","end":"2018-12-29","value":82827000},"depreciationAndAmortization@2019Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":58,"unit":"USD","start":"2018-12-30","end":"2019-03-30","value":20253000},"#890":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":59,"unit":"USD","start":"2018-12-30","end":"2019-06-29","value":40583000},"#891":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":58,"unit":"USD","start":"2018-12-30","end":"2019-03-30","value":20253000},"depreciationAndAmortization@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#890"},{"ref":"#891","weight":-1}],"rule":"quarter-from-ytd","value":20330000},"#892":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":60,"unit":"USD","start":"2018-12-30","end":"2019-09-28","value":60424000},"depreciationAndAmortization@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#892"},{"ref":"#890","weight":-1}],"rule":"quarter-from-ytd","value":19841000},"#893":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":3,"unit":"USD","start":"2018-12-30","end":"2019-12-28","value":82264000},"depreciationAndAmortization@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#893"},{"ref":"#892","weight":-1}],"rule":"quarter-from-ytd","value":21840000},"depreciationAndAmortization@FY2019":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":3,"unit":"USD","start":"2018-12-30","end":"2019-12-28","value":82264000},"depreciationAndAmortization@2020Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2019-12-29","end":"2020-03-28","value":20343000},"#894":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":5,"unit":"USD","start":"2019-12-29","end":"2020-06-27","value":40584000},"#895":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2019-12-29","end":"2020-03-28","value":20343000},"depreciationAndAmortization@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#894"},{"ref":"#895","weight":-1}],"rule":"quarter-from-ytd","value":20241000},"#896":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":6,"unit":"USD","start":"2019-12-29","end":"2020-09-26","value":61523000},"depreciationAndAmortization@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#896"},{"ref":"#894","weight":-1}],"rule":"quarter-from-ytd","value":20939000},"#897":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":7,"unit":"USD","start":"2019-12-29","end":"2020-12-26","value":82892000},"depreciationAndAmortization@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#897"},{"ref":"#896","weight":-1}],"rule":"quarter-from-ytd","value":21369000},"depreciationAndAmortization@FY2020":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":7,"unit":"USD","start":"2019-12-29","end":"2020-12-26","value":82892000},"depreciationAndAmortization@2021Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":8,"unit":"USD","start":"2020-12-27","end":"2021-03-27","value":21031000},"#898":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":9,"unit":"USD","start":"2020-12-27","end":"2021-06-26","value":44063000},"#899":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":8,"unit":"USD","start":"2020-12-27","end":"2021-03-27","value":21031000},"depreciationAndAmortization@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#898"},{"ref":"#899","weight":-1}],"rule":"quarter-from-ytd","value":23032000},"#900":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":10,"unit":"USD","start":"2020-12-27","end":"2021-09-25","value":67764000},"depreciationAndAmortization@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#900"},{"ref":"#898","weight":-1}],"rule":"quarter-from-ytd","value":23701000},"#901":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":11,"unit":"USD","start":"2020-12-27","end":"2021-12-25","value":92577000},"depreciationAndAmortization@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#901"},{"ref":"#900","weight":-1}],"rule":"quarter-from-ytd","value":24813000},"depreciationAndAmortization@FY2021":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":11,"unit":"USD","start":"2020-12-27","end":"2021-12-25","value":92577000},"depreciationAndAmortization@2022Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":12,"unit":"USD","start":"2021-12-26","end":"2022-03-26","value":23884000},"#902":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":13,"unit":"USD","start":"2021-12-26","end":"2022-06-25","value":48012000},"#903":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":12,"unit":"USD","start":"2021-12-26","end":"2022-03-26","value":23884000},"depreciationAndAmortization@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#902"},{"ref":"#903","weight":-1}],"rule":"quarter-from-ytd","value":24128000},"#904":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":14,"unit":"USD","start":"2021-12-26","end":"2022-09-24","value":72803000},"depreciationAndAmortization@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#904"},{"ref":"#902","weight":-1}],"rule":"quarter-from-ytd","value":24791000},"#905":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":15,"unit":"USD","start":"2021-12-26","end":"2022-12-31","value":97167000},"depreciationAndAmortization@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#905"},{"ref":"#904","weight":-1}],"rule":"quarter-from-ytd","value":24364000},"depreciationAndAmortization@FY2022":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":15,"unit":"USD","start":"2021-12-26","end":"2022-12-31","value":97167000},"depreciationAndAmortization@2023Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-04-01","value":24558000},"#906":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-07-01","value":48792000},"#907":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-04-01","value":24558000},"depreciationAndAmortization@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#906"},{"ref":"#907","weight":-1}],"rule":"quarter-from-ytd","value":24234000},"#908":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":73638000},"depreciationAndAmortization@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#908"},{"ref":"#906","weight":-1}],"rule":"quarter-from-ytd","value":24846000},"#909":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-30","value":98708000},"depreciationAndAmortization@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#909"},{"ref":"#908","weight":-1}],"rule":"quarter-from-ytd","value":25070000},"depreciationAndAmortization@FY2023":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-30","value":98708000},"depreciationAndAmortization@2024Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":20,"unit":"USD","start":"2023-12-31","end":"2024-03-30","value":23536000},"depreciationAndAmortization@2024Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":21,"unit":"USD","start":"2024-03-31","end":"2024-06-29","value":22990000},"depreciationAndAmortization@2024Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":22,"unit":"USD","start":"2024-06-30","end":"2024-09-28","value":24015000},"#910":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":19,"unit":"USD","start":"2023-12-31","end":"2024-12-28","value":95395000},"#911":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":22,"unit":"USD","start":"2023-12-31","end":"2024-09-28","value":70541000},"depreciationAndAmortization@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#910"},{"ref":"#911","weight":-1}],"rule":"quarter-from-ytd","value":24854000},"depreciationAndAmortization@FY2024":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":19,"unit":"USD","start":"2023-12-31","end":"2024-12-28","value":95395000},"depreciationAndAmortization@2025Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":23,"unit":"USD","start":"2024-12-29","end":"2025-03-29","value":21518000},"depreciationAndAmortization@2025Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":24,"unit":"USD","start":"2025-03-30","end":"2025-06-28","value":22263000},"depreciationAndAmortization@2025Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":22,"unit":"USD","start":"2025-06-29","end":"2025-09-27","value":21648000},"#912":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":19,"unit":"USD","start":"2024-12-29","end":"2025-12-27","value":88509000},"#913":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":22,"unit":"USD","start":"2024-12-29","end":"2025-09-27","value":65429000},"depreciationAndAmortization@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#912"},{"ref":"#913","weight":-1}],"rule":"quarter-from-ytd","value":23080000},"depreciationAndAmortization@FY2025":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":19,"unit":"USD","start":"2024-12-29","end":"2025-12-27","value":88509000},"depreciationAndAmortization@2026Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":23,"unit":"USD","start":"2025-12-28","end":"2026-03-28","value":22607000},"depreciationAndAmortization@2026Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":24,"unit":"USD","start":"2026-03-29","end":"2026-06-27","value":24225000},"dilutedShares@2009Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":34,"unit":"shares","start":"2009-03-29","end":"2009-06-27","value":26223000},"dilutedShares@2009Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":35,"unit":"shares","start":"2009-06-28","end":"2009-09-26","value":26402000},"dilutedShares@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#481","weight":4},{"ref":"#484","weight":-3}],"rule":"unaverage-quarter","value":26385000},"dilutedShares@FY2009":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":25,"unit":"shares","start":"2008-12-28","end":"2009-12-26","value":26289000},"dilutedShares@2010Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":36,"unit":"shares","start":"2009-12-27","end":"2010-03-27","value":26419000},"dilutedShares@2010Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":26,"unit":"shares","start":"2010-03-28","end":"2010-06-26","value":26448000},"dilutedShares@2010Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":27,"unit":"shares","start":"2010-06-27","end":"2010-09-25","value":26404000},"dilutedShares@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#489","weight":4},{"ref":"#492","weight":-3}],"rule":"unaverage-quarter","value":26428000},"dilutedShares@FY2010":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":28,"unit":"shares","start":"2009-12-27","end":"2010-12-25","value":26422000},"dilutedShares@2011Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":29,"unit":"shares","start":"2010-12-26","end":"2011-03-26","value":26537000},"dilutedShares@2011Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":30,"unit":"shares","start":"2011-03-27","end":"2011-06-25","value":26585000},"dilutedShares@2011Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":31,"unit":"shares","start":"2011-06-26","end":"2011-09-24","value":26579000},"#914":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":41,"unit":"shares","start":"2010-12-26","end":"2011-12-31","value":26550000},"#915":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":31,"unit":"shares","start":"2010-12-26","end":"2011-09-24","value":26567000},"dilutedShares@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#914","weight":4},{"ref":"#915","weight":-3}],"rule":"unaverage-quarter","value":26499000},"dilutedShares@FY2011":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":41,"unit":"shares","start":"2010-12-26","end":"2011-12-31","value":26550000},"dilutedShares@2012Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":32,"unit":"shares","start":"2012-01-01","end":"2012-03-31","value":26678000},"dilutedShares@2012Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":33,"unit":"shares","start":"2012-04-01","end":"2012-06-30","value":26758000},"dilutedShares@2012Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":42,"unit":"shares","start":"2012-07-01","end":"2012-09-29","value":26806000},"#916":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":37,"unit":"shares","start":"2012-01-01","end":"2012-12-29","value":26764000},"#917":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":42,"unit":"shares","start":"2012-01-01","end":"2012-09-29","value":26748000},"dilutedShares@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#916","weight":4},{"ref":"#917","weight":-3}],"rule":"unaverage-quarter","value":26812000},"dilutedShares@FY2012":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":37,"unit":"shares","start":"2012-01-01","end":"2012-12-29","value":26764000},"dilutedShares@2013Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":43,"unit":"shares","start":"2012-12-30","end":"2013-03-30","value":26859000},"dilutedShares@2013Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":44,"unit":"shares","start":"2013-03-31","end":"2013-06-29","value":26910000},"dilutedShares@2013Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":45,"unit":"shares","start":"2013-06-30","end":"2013-09-28","value":26919000},"#918":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":38,"unit":"shares","start":"2012-12-30","end":"2013-12-28","value":26899000},"#919":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":45,"unit":"shares","start":"2012-12-30","end":"2013-09-28","value":26896000},"dilutedShares@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#918","weight":4},{"ref":"#919","weight":-3}],"rule":"unaverage-quarter","value":26908000},"dilutedShares@FY2013":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":38,"unit":"shares","start":"2012-12-30","end":"2013-12-28","value":26899000},"dilutedShares@2014Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":46,"unit":"shares","start":"2013-12-29","end":"2014-03-29","value":26950000},"dilutedShares@2014Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":47,"unit":"shares","start":"2014-03-30","end":"2014-06-28","value":26856000},"dilutedShares@2014Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":48,"unit":"shares","start":"2014-06-29","end":"2014-09-27","value":25513000},"#920":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":39,"unit":"shares","start":"2013-12-29","end":"2014-12-27","value":25932000},"#921":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":48,"unit":"shares","start":"2013-12-29","end":"2014-09-27","value":26439000},"dilutedShares@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#920","weight":4},{"ref":"#921","weight":-3}],"rule":"unaverage-quarter","value":24411000},"dilutedShares@FY2014":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":39,"unit":"shares","start":"2013-12-29","end":"2014-12-27","value":25932000},"dilutedShares@2015Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":49,"unit":"shares","start":"2014-12-28","end":"2015-03-28","value":23982000},"dilutedShares@2015Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":50,"unit":"shares","start":"2015-03-29","end":"2015-06-27","value":23450000},"dilutedShares@2015Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":51,"unit":"shares","start":"2015-06-28","end":"2015-09-26","value":23170000},"#922":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":40,"unit":"shares","start":"2014-12-28","end":"2015-12-26","value":23405000},"#923":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":51,"unit":"shares","start":"2014-12-28","end":"2015-09-26","value":23534000},"dilutedShares@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#922","weight":4},{"ref":"#923","weight":-3}],"rule":"unaverage-quarter","value":23018000},"dilutedShares@FY2015":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":40,"unit":"shares","start":"2014-12-28","end":"2015-12-26","value":23405000},"dilutedShares@2016Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":52,"unit":"shares","start":"2015-12-27","end":"2016-03-26","value":22816000},"dilutedShares@2016Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":53,"unit":"shares","start":"2016-03-27","end":"2016-06-25","value":22749000},"dilutedShares@2016Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":54,"unit":"shares","start":"2016-06-26","end":"2016-09-24","value":22659000},"#924":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2015-12-27","end":"2016-12-31","value":22709000},"#925":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":54,"unit":"shares","start":"2015-12-27","end":"2016-09-24","value":22741000},"dilutedShares@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#924","weight":4},{"ref":"#925","weight":-3}],"rule":"unaverage-quarter","value":22613000},"dilutedShares@FY2016":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2015-12-27","end":"2016-12-31","value":22709000},"dilutedShares@2017Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":55,"unit":"shares","start":"2017-01-01","end":"2017-04-01","value":22660000},"dilutedShares@2017Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":61,"unit":"shares","start":"2017-04-02","end":"2017-07-01","value":22740000},"dilutedShares@2017Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":62,"unit":"shares","start":"2017-07-02","end":"2017-09-30","value":22751000},"#926":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2017-01-01","end":"2017-12-30","value":22738000},"#927":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":62,"unit":"shares","start":"2017-01-01","end":"2017-09-30","value":22717000},"dilutedShares@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#926","weight":4},{"ref":"#927","weight":-3}],"rule":"unaverage-quarter","value":22801000},"dilutedShares@FY2017":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2017-01-01","end":"2017-12-30","value":22738000},"dilutedShares@2018Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":63,"unit":"shares","start":"2017-12-31","end":"2018-03-31","value":22796000},"dilutedShares@2018Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":56,"unit":"shares","start":"2018-04-01","end":"2018-06-30","value":22573000},"dilutedShares@2018Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":57,"unit":"shares","start":"2018-07-01","end":"2018-09-29","value":22352000},"#928":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2017-12-31","end":"2018-12-29","value":22446000},"#929":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":57,"unit":"shares","start":"2017-12-31","end":"2018-09-29","value":22574000},"dilutedShares@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#928","weight":4},{"ref":"#929","weight":-3}],"rule":"unaverage-quarter","value":22062000},"dilutedShares@FY2018":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2017-12-31","end":"2018-12-29","value":22446000},"dilutedShares@2019Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":58,"unit":"shares","start":"2018-12-30","end":"2019-03-30","value":21964000},"dilutedShares@2019Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":59,"unit":"shares","start":"2019-03-31","end":"2019-06-29","value":21831000},"dilutedShares@2019Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":60,"unit":"shares","start":"2019-06-30","end":"2019-09-28","value":21684000},"#930":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":3,"unit":"shares","start":"2018-12-30","end":"2019-12-28","value":21769000},"#931":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":60,"unit":"shares","start":"2018-12-30","end":"2019-09-28","value":21826000},"dilutedShares@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#930","weight":4},{"ref":"#931","weight":-3}],"rule":"unaverage-quarter","value":21598000},"dilutedShares@FY2019":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":3,"unit":"shares","start":"2018-12-30","end":"2019-12-28","value":21769000},"dilutedShares@2020Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2019-12-29","end":"2020-03-28","value":21549000},"dilutedShares@2020Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":5,"unit":"shares","start":"2020-03-29","end":"2020-06-27","value":21393000},"dilutedShares@2020Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":6,"unit":"shares","start":"2020-06-28","end":"2020-09-26","value":21416000},"#932":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":7,"unit":"shares","start":"2019-12-29","end":"2020-12-26","value":21425000},"#933":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":6,"unit":"shares","start":"2019-12-29","end":"2020-09-26","value":21453000},"dilutedShares@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#932","weight":4},{"ref":"#933","weight":-3}],"rule":"unaverage-quarter","value":21341000},"dilutedShares@FY2020":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":7,"unit":"shares","start":"2019-12-29","end":"2020-12-26","value":21425000},"dilutedShares@2021Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":8,"unit":"shares","start":"2020-12-27","end":"2021-03-27","value":21429000},"dilutedShares@2021Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":9,"unit":"shares","start":"2021-03-28","end":"2021-06-26","value":21469000},"dilutedShares@2021Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2021-06-27","end":"2021-09-25","value":21552000},"dilutedShares@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#497","weight":4},{"ref":"#500","weight":-3}],"rule":"unaverage-quarter","value":21523000},"dilutedShares@FY2021":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":11,"unit":"shares","start":"2020-12-27","end":"2021-12-25","value":21493000},"dilutedShares@2022Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":12,"unit":"shares","start":"2021-12-26","end":"2022-03-26","value":21492000},"dilutedShares@2022Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":13,"unit":"shares","start":"2022-03-27","end":"2022-06-25","value":21541},"dilutedShares@2022Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":14,"unit":"shares","start":"2022-06-26","end":"2022-09-24","value":21605},"dilutedShares@FY2022":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":15,"unit":"shares","start":"2021-12-26","end":"2022-12-31","value":21580000},"dilutedShares@2023Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2023-01-01","end":"2023-04-01","value":21512000},"dilutedShares@2023Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":17,"unit":"shares","start":"2023-04-02","end":"2023-07-01","value":21229000},"dilutedShares@2023Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2023-07-02","end":"2023-09-30","value":20951000},"dilutedShares@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#507","weight":4},{"ref":"#510","weight":-3}],"rule":"unaverage-quarter","value":20766000},"dilutedShares@FY2023":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2023-01-01","end":"2023-12-30","value":21159000},"dilutedShares@2024Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":20,"unit":"shares","start":"2023-12-31","end":"2024-03-30","value":20321000},"dilutedShares@2024Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":21,"unit":"shares","start":"2024-03-31","end":"2024-06-29","value":20292000},"dilutedShares@2024Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2024-06-30","end":"2024-09-28","value":20234000},"dilutedShares@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#515","weight":4},{"ref":"#518","weight":-3}],"rule":"unaverage-quarter","value":20195000},"dilutedShares@FY2024":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2023-12-31","end":"2024-12-28","value":20261000},"dilutedShares@2025Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":23,"unit":"shares","start":"2024-12-29","end":"2025-03-29","value":20196000},"dilutedShares@2025Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":24,"unit":"shares","start":"2025-03-30","end":"2025-06-28","value":19809000},"dilutedShares@2025Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2025-06-29","end":"2025-09-27","value":19876000},"dilutedShares@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#523","weight":4},{"ref":"#526","weight":-3}],"rule":"unaverage-quarter","value":19745000},"dilutedShares@FY2025":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2024-12-29","end":"2025-12-27","value":19937000},"dilutedShares@2026Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":23,"unit":"shares","start":"2025-12-28","end":"2026-03-28","value":19616000},"dilutedShares@2026Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":24,"unit":"shares","start":"2026-03-29","end":"2026-06-27","value":19520000},"#934":{"kind":"filed","concept":"CommonStockSharesIssued","filing":64,"unit":"shares","end":"2009-12-26","value":27900000},"#935":{"kind":"filed","concept":"TreasuryStockShares","filing":64,"unit":"shares","end":"2009-12-26","value":1602860},"sharesOutstanding@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#934"},{"ref":"#935","weight":-1}],"rule":"component-sum","value":26297140},"sharesOutstanding@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"#934"},{"ref":"#935","weight":-1}],"rule":"component-sum","value":26297140},"#936":{"kind":"filed","concept":"CommonStockSharesIssued","filing":25,"unit":"shares","end":"2010-12-25","value":27900000},"#937":{"kind":"filed","concept":"TreasuryStockShares","filing":25,"unit":"shares","end":"2010-12-25","value":1525661},"sharesOutstanding@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#936"},{"ref":"#937","weight":-1}],"rule":"component-sum","value":26374339},"sharesOutstanding@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#936"},{"ref":"#937","weight":-1}],"rule":"component-sum","value":26374339},"#938":{"kind":"filed","concept":"CommonStockSharesIssued","filing":28,"unit":"shares","end":"2011-12-31","value":27900000},"#939":{"kind":"filed","concept":"TreasuryStockShares","filing":28,"unit":"shares","end":"2011-12-31","value":1418934},"sharesOutstanding@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#938"},{"ref":"#939","weight":-1}],"rule":"component-sum","value":26481066},"sharesOutstanding@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#938"},{"ref":"#939","weight":-1}],"rule":"component-sum","value":26481066},"#940":{"kind":"filed","concept":"CommonStockSharesIssued","filing":41,"unit":"shares","end":"2012-12-29","value":27900000},"#941":{"kind":"filed","concept":"TreasuryStockShares","filing":41,"unit":"shares","end":"2012-12-29","value":1225836},"sharesOutstanding@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#940"},{"ref":"#941","weight":-1}],"rule":"component-sum","value":26674164},"sharesOutstanding@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#940"},{"ref":"#941","weight":-1}],"rule":"component-sum","value":26674164},"#942":{"kind":"filed","concept":"CommonStockSharesIssued","filing":37,"unit":"shares","end":"2013-12-28","value":27900000},"#943":{"kind":"filed","concept":"TreasuryStockShares","filing":37,"unit":"shares","end":"2013-12-28","value":1075039},"sharesOutstanding@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#942"},{"ref":"#943","weight":-1}],"rule":"component-sum","value":26824961},"sharesOutstanding@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#942"},{"ref":"#943","weight":-1}],"rule":"component-sum","value":26824961},"#944":{"kind":"filed","concept":"CommonStockSharesIssued","filing":38,"unit":"shares","end":"2014-12-27","value":27900000},"#945":{"kind":"filed","concept":"TreasuryStockShares","filing":38,"unit":"shares","end":"2014-12-27","value":3670781},"sharesOutstanding@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#944"},{"ref":"#945","weight":-1}],"rule":"component-sum","value":24229219},"sharesOutstanding@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#944"},{"ref":"#945","weight":-1}],"rule":"component-sum","value":24229219},"#946":{"kind":"filed","concept":"CommonStockSharesIssued","filing":48,"unit":"shares","end":"2015-09-26","value":27900000},"#947":{"kind":"filed","concept":"TreasuryStockShares","filing":48,"unit":"shares","end":"2015-09-26","value":3947920},"sharesOutstanding@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#946"},{"ref":"#947","weight":-1}],"rule":"component-sum","value":23952080},"#948":{"kind":"filed","concept":"CommonStockSharesIssued","filing":39,"unit":"shares","end":"2015-12-26","value":27900000},"#949":{"kind":"filed","concept":"TreasuryStockShares","filing":39,"unit":"shares","end":"2015-12-26","value":5042775},"sharesOutstanding@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#948"},{"ref":"#949","weight":-1}],"rule":"component-sum","value":22857225},"sharesOutstanding@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#948"},{"ref":"#949","weight":-1}],"rule":"component-sum","value":22857225},"#950":{"kind":"filed","concept":"CommonStockSharesIssued","filing":49,"unit":"shares","end":"2016-03-26","value":27900000},"#951":{"kind":"filed","concept":"TreasuryStockShares","filing":49,"unit":"shares","end":"2016-03-26","value":4300599},"sharesOutstanding@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#950"},{"ref":"#951","weight":-1}],"rule":"component-sum","value":23599401},"#952":{"kind":"filed","concept":"CommonStockSharesIssued","filing":50,"unit":"shares","end":"2016-06-25","value":27900000},"#953":{"kind":"filed","concept":"TreasuryStockShares","filing":50,"unit":"shares","end":"2016-06-25","value":4392435},"sharesOutstanding@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#952"},{"ref":"#953","weight":-1}],"rule":"component-sum","value":23507565},"#954":{"kind":"filed","concept":"CommonStockSharesIssued","filing":51,"unit":"shares","end":"2016-09-24","value":27900000},"#955":{"kind":"filed","concept":"TreasuryStockShares","filing":51,"unit":"shares","end":"2016-09-24","value":4531259},"sharesOutstanding@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#954"},{"ref":"#955","weight":-1}],"rule":"component-sum","value":23368741},"#956":{"kind":"filed","concept":"CommonStockSharesIssued","filing":40,"unit":"shares","end":"2016-12-31","value":27900000},"#957":{"kind":"filed","concept":"TreasuryStockShares","filing":40,"unit":"shares","end":"2016-12-31","value":5379106},"sharesOutstanding@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#956"},{"ref":"#957","weight":-1}],"rule":"component-sum","value":22520894},"sharesOutstanding@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#956"},{"ref":"#957","weight":-1}],"rule":"component-sum","value":22520894},"#958":{"kind":"filed","concept":"CommonStockSharesIssued","filing":0,"unit":"shares","end":"2017-12-30","value":27900000},"#959":{"kind":"filed","concept":"TreasuryStockShares","filing":0,"unit":"shares","end":"2017-12-30","value":5206474},"sharesOutstanding@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#958"},{"ref":"#959","weight":-1}],"rule":"component-sum","value":22693526},"sharesOutstanding@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#958"},{"ref":"#959","weight":-1}],"rule":"component-sum","value":22693526},"#960":{"kind":"filed","concept":"CommonStockSharesIssued","filing":1,"unit":"shares","end":"2018-12-29","value":27900000},"#961":{"kind":"filed","concept":"TreasuryStockShares","filing":1,"unit":"shares","end":"2018-12-29","value":5951971},"sharesOutstanding@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#960"},{"ref":"#961","weight":-1}],"rule":"component-sum","value":21948029},"sharesOutstanding@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#960"},{"ref":"#961","weight":-1}],"rule":"component-sum","value":21948029},"#962":{"kind":"filed","concept":"CommonStockSharesIssued","filing":2,"unit":"shares","end":"2019-12-28","value":27900000},"#963":{"kind":"filed","concept":"TreasuryStockShares","filing":2,"unit":"shares","end":"2019-12-28","value":6356103},"sharesOutstanding@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#962"},{"ref":"#963","weight":-1}],"rule":"component-sum","value":21543897},"sharesOutstanding@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#962"},{"ref":"#963","weight":-1}],"rule":"component-sum","value":21543897},"#964":{"kind":"filed","concept":"CommonStockSharesIssued","filing":3,"unit":"shares","end":"2020-12-26","value":27900000},"#965":{"kind":"filed","concept":"TreasuryStockShares","filing":3,"unit":"shares","end":"2020-12-26","value":6674866},"sharesOutstanding@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#964"},{"ref":"#965","weight":-1}],"rule":"component-sum","value":21225134},"sharesOutstanding@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#964"},{"ref":"#965","weight":-1}],"rule":"component-sum","value":21225134},"#966":{"kind":"filed","concept":"CommonStockSharesIssued","filing":7,"unit":"shares","end":"2021-12-25","value":27900000},"#967":{"kind":"filed","concept":"TreasuryStockShares","filing":7,"unit":"shares","end":"2021-12-25","value":6619860},"sharesOutstanding@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#966"},{"ref":"#967","weight":-1}],"rule":"component-sum","value":21280140},"sharesOutstanding@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#966"},{"ref":"#967","weight":-1}],"rule":"component-sum","value":21280140},"#968":{"kind":"filed","concept":"CommonStockSharesIssued","filing":14,"unit":"shares","end":"2022-12-31","value":27900000},"#969":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":11,"unit":"shares","end":"2022-12-31","value":6549833},"sharesOutstanding@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#968"},{"ref":"#969","weight":-1}],"rule":"component-sum","value":21350167},"sharesOutstanding@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#968"},{"ref":"#969","weight":-1}],"rule":"component-sum","value":21350167},"#970":{"kind":"filed","concept":"CommonStockSharesIssued","filing":15,"unit":"shares","end":"2023-12-30","value":27900000},"#971":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":15,"unit":"shares","end":"2023-12-30","value":7691192},"sharesOutstanding@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#970"},{"ref":"#971","weight":-1}],"rule":"component-sum","value":20208808},"sharesOutstanding@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#970"},{"ref":"#971","weight":-1}],"rule":"component-sum","value":20208808},"#972":{"kind":"filed","concept":"CommonStockSharesIssued","filing":19,"unit":"shares","end":"2024-12-28","value":27900000},"#973":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":15,"unit":"shares","end":"2024-12-28","value":7868382},"sharesOutstanding@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#972"},{"ref":"#973","weight":-1}],"rule":"component-sum","value":20031618},"sharesOutstanding@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#972"},{"ref":"#973","weight":-1}],"rule":"component-sum","value":20031618},"#974":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":57,"unit":"USD","start":"2018-07-01","end":"2018-09-29","value":514352000},"#975":{"kind":"filed","concept":"AssetImpairmentCharges","filing":57,"unit":"USD","start":"2017-12-31","end":"2018-09-29","value":15780000},"#976":{"kind":"filed","concept":"AssetImpairmentCharges","filing":61,"unit":"USD","start":"2017-12-31","end":"2018-06-30","value":6084000},"#977":{"kind":"computed","op":"sum","terms":[{"ref":"#975"},{"ref":"#976","weight":-1}],"rule":"quarter-from-ytd","value":9696000},"totalCosts@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#974"},{"ref":"#222"},{"ref":"#977"},{"ref":"#223"}],"rule":"component-sum","value":640491000},"totalCosts@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q4"},{"ref":"operatingIncome@2018Q4","weight":-1}],"value":651181000},"#978":{"kind":"filed","concept":"AssetImpairmentCharges","filing":1,"unit":"USD","start":"2017-12-31","end":"2018-12-29","value":15780000},"totalCosts@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#79"},{"ref":"#225"},{"ref":"#978"},{"ref":"#228"}],"rule":"component-sum","value":2579003000},"#979":{"kind":"filed","concept":"AssetImpairmentCharges","filing":1,"unit":"USD","start":"2018-12-30","end":"2019-12-28","value":0},"totalCosts@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#81"},{"ref":"#240"},{"ref":"#979"},{"ref":"#245"}],"rule":"component-sum","value":2573102000},"#980":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":0,"unit":"USD","start":"2015-12-27","end":"2016-12-31","value":1865433000},"#981":{"kind":"filed","concept":"AssetImpairmentCharges","filing":0,"unit":"USD","start":"2015-12-27","end":"2016-12-31","value":0},"#982":{"kind":"filed","concept":"RestructuringCharges","filing":39,"unit":"USD","start":"2015-12-27","end":"2016-12-31","value":13622000},"totalCosts@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#980"},{"ref":"#194"},{"ref":"#981"},{"ref":"#982"}],"rule":"component-sum","value":2289924000},"#983":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-30","value":2064199000},"#984":{"kind":"filed","concept":"AssetImpairmentCharges","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-30","value":0},"totalCosts@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#983"},{"ref":"#208"},{"ref":"#984"},{"ref":"#215"}],"rule":"component-sum","value":2492509000},"#985":{"kind":"filed","concept":"AssetImpairmentCharges","filing":3,"unit":"USD","start":"2020-12-27","end":"2021-12-25","value":27900000},"totalCosts@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#85"},{"ref":"#269"},{"ref":"#985"},{"ref":"#276"}],"rule":"component-sum","value":3259343000},"#986":{"kind":"filed","concept":"AssetImpairmentCharges","filing":7,"unit":"USD","start":"2021-12-26","end":"2022-12-31","value":27900000},"totalCosts@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#87"},{"ref":"#283"},{"ref":"#986"},{"ref":"#290"}],"rule":"component-sum","value":3963050000},"#987":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":18,"unit":"USD","start":"2023-07-02","end":"2023-09-30","value":735184000},"#988":{"kind":"filed","concept":"AssetImpairmentCharges","filing":14,"unit":"USD","start":"2023-07-02","end":"2023-09-30","value":140844000},"totalCosts@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#987"},{"ref":"#295"},{"ref":"#988"},{"ref":"#296"}],"rule":"component-sum","value":1074485000},"#989":{"kind":"computed","op":"sum","terms":[{"ref":"#89"},{"ref":"#90","weight":-1}],"rule":"quarter-from-ytd","value":732585000},"#990":{"kind":"filed","concept":"AssetImpairmentCharges","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-30","value":140844000},"#991":{"kind":"filed","concept":"AssetImpairmentCharges","filing":14,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":140844000},"#992":{"kind":"computed","op":"sum","terms":[{"ref":"#990"},{"ref":"#991","weight":-1}],"rule":"quarter-from-ytd","value":0},"totalCosts@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#989"},{"ref":"#300"},{"ref":"#992"},{"ref":"#303"}],"rule":"component-sum","value":951978000},"totalCosts@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#89"},{"ref":"#298"},{"ref":"#990"},{"ref":"#301"}],"rule":"component-sum","value":3883041000},"#993":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":22,"unit":"USD","start":"2025-06-29","end":"2025-09-27","value":727734000},"#994":{"kind":"filed","concept":"AssetImpairmentCharges","filing":22,"unit":"USD","start":"2024-12-29","end":"2025-09-27","value":91337000},"#995":{"kind":"filed","concept":"AssetImpairmentCharges","filing":24,"unit":"USD","start":"2024-12-29","end":"2025-06-28","value":91337000},"#996":{"kind":"computed","op":"sum","terms":[{"ref":"#994"},{"ref":"#995","weight":-1}],"rule":"quarter-from-ytd","value":0},"totalCosts@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#993"},{"ref":"#326"},{"ref":"#996"},{"ref":"#329"}],"rule":"component-sum","value":904524000},"#997":{"kind":"computed","op":"sum","terms":[{"ref":"#93"},{"ref":"#94","weight":-1}],"rule":"quarter-from-ytd","value":728839000},"#998":{"kind":"filed","concept":"AssetImpairmentCharges","filing":19,"unit":"USD","start":"2024-12-29","end":"2025-12-27","value":91337000},"#999":{"kind":"computed","op":"sum","terms":[{"ref":"#998"},{"ref":"#994","weight":-1}],"rule":"quarter-from-ytd","value":0},"totalCosts@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#997"},{"ref":"#333"},{"ref":"#999"},{"ref":"#335"}],"rule":"component-sum","value":921730000},"totalCosts@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#93"},{"ref":"#331"},{"ref":"#998"},{"ref":"#334"}],"rule":"component-sum","value":3688526000},"freeCashFlow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2016"},{"ref":"capex@FY2016","weight":-1}],"value":174900000},"capexOutflow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2016","weight":-1}],"value":-57920000},"grossMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":26.02408080974717},"operatingMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":9.730591876196625},"netMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":7.074302963584536},"currentRatio@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2016"},{"ref":"currentLiabilities@FY2016"}],"value":3.582172829343029},"netDebt@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2016"},{"ref":"cash@FY2016","weight":-1}],"value":355698000},"ebit@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2016"},{"ref":"interestExpense@FY2016"}],"value":264863000},"freeCashFlow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q1"},{"ref":"capex@2017Q1","weight":-1}],"value":9247000},"totalCosts@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q1"},{"ref":"operatingIncome@2017Q1","weight":-1}],"value":572817000},"capexOutflow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q1","weight":-1}],"value":-14168000},"grossMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":25.821485772730767},"operatingMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":10.142547213764349},"netMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":6.268657652951576},"currentRatio@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q1"},{"ref":"currentLiabilities@2017Q1"}],"value":3.478597035829257},"netDebt@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"cash@2017Q1","weight":-1}],"value":330167000},"ebit@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q1"},{"ref":"interestExpense@2017Q1"}],"value":66628000},"freeCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q2"},{"ref":"capex@2017Q2","weight":-1}],"value":20300000},"totalCosts@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q2"},{"ref":"operatingIncome@2017Q2","weight":-1}],"value":634287000},"capexOutflow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q2","weight":-1}],"value":-12015000},"grossMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":25.714955165790464},"operatingMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":11.006865084877031},"netMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":6.639475711237104},"currentRatio@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q2"},{"ref":"currentLiabilities@2017Q2"}],"value":3.679235497143407},"netDebt@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"cash@2017Q2","weight":-1}],"value":307135000},"ebit@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q2"},{"ref":"interestExpense@2017Q2"}],"value":79225000},"freeCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q3"},{"ref":"capex@2017Q3","weight":-1}],"value":52391000},"totalCosts@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q3"},{"ref":"operatingIncome@2017Q3","weight":-1}],"value":620689000},"capexOutflow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q3","weight":-1}],"value":-13715000},"grossMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":24.030412218943297},"operatingMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":8.82665299605305},"netMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":5.385888812669016},"currentRatio@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q3"},{"ref":"currentLiabilities@2017Q3"}],"value":3.502450055628114},"netDebt@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"cash@2017Q3","weight":-1}],"value":261661000},"ebit@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q3"},{"ref":"interestExpense@2017Q3"}],"value":61751000},"freeCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q4"},{"ref":"capex@2017Q4","weight":-1}],"value":-4056000},"totalCosts@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q4"},{"ref":"operatingIncome@2017Q4","weight":-1}],"value":651094000},"capexOutflow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q4","weight":-1}],"value":-15368000},"grossMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":23.81737619898794},"operatingMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":8.935100100982128},"netMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":-0.22797904271180375},"currentRatio@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q4"},{"ref":"currentLiabilities@2017Q4"}],"value":3.654025578290711},"netDebt@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"cash@2017Q4","weight":-1}],"value":262049000},"ebit@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q4"},{"ref":"interestExpense@2017Q4"}],"value":65505000},"freeCashFlow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2017"},{"ref":"capex@FY2017","weight":-1}],"value":77882000},"capexOutflow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2017","weight":-1}],"value":-55266000},"grossMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":24.827974990231127},"operatingMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":9.72626400827104},"netMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":4.454496357749383},"currentRatio@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2017"},{"ref":"currentLiabilities@FY2017"}],"value":3.654025578290711},"netDebt@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2017"},{"ref":"cash@FY2017","weight":-1}],"value":262049000},"ebit@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2017"},{"ref":"interestExpense@FY2017"}],"value":273109000},"freeCashFlow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q1"},{"ref":"capex@2018Q1","weight":-1}],"value":16800000},"totalCosts@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q1"},{"ref":"operatingIncome@2018Q1","weight":-1}],"value":634724000},"capexOutflow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q1","weight":-1}],"value":-16248000},"grossMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":24.222681498359773},"operatingMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":9.154353040859673},"netMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":5.793749391713565},"currentRatio@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q1"},{"ref":"currentLiabilities@2018Q1"}],"value":4.070258268271959},"netDebt@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"cash@2018Q1","weight":-1}],"value":274935000},"ebit@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q1"},{"ref":"interestExpense@2018Q1"}],"value":64086000},"freeCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q2"},{"ref":"capex@2018Q2","weight":-1}],"value":5042000},"totalCosts@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q2"},{"ref":"operatingIncome@2018Q2","weight":-1}],"value":618735000},"capexOutflow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q2","weight":-1}],"value":-15568000},"grossMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":25.64444867783794},"operatingMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":9.330236443167914},"netMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":5.082026069562796},"currentRatio@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q2"},{"ref":"currentLiabilities@2018Q2"}],"value":2.8276091744813305},"netDebt@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"cash@2018Q2","weight":-1}],"value":266795000},"ebit@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q2"},{"ref":"interestExpense@2018Q2"}],"value":60876000},"freeCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q3"},{"ref":"capex@2018Q3","weight":-1}],"value":-2708000},"capexOutflow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q3","weight":-1}],"value":-17103000},"grossMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":24.214223830544636},"operatingMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":5.652048351829696},"netMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":1.0300696044744893},"currentRatio@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q3"},{"ref":"currentLiabilities@2018Q3"}],"value":3.39996556087116},"netDebt@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"cash@2018Q3","weight":-1}],"value":441392000},"ebit@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q3"},{"ref":"interestExpense@2018Q3"}],"value":27036000},"freeCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q4"},{"ref":"capex@2018Q4","weight":-1}],"value":61889000},"capexOutflow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q4","weight":-1}],"value":-23066000},"grossMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":21.466725363978302},"operatingMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":6.6223760079040614},"netMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":3.667243601969132},"currentRatio@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q4"},{"ref":"currentLiabilities@2018Q4"}],"value":3.277567934284352},"netDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"cash@2018Q4","weight":-1}],"value":429391000},"ebit@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q4"},{"ref":"interestExpense@2018Q4"}],"value":45572000},"freeCashFlow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2018"},{"ref":"capex@FY2018","weight":-1}],"value":81023000},"capexOutflow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2018","weight":-1}],"value":-71985000},"grossMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":24.234207571312925},"operatingMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":7.695354323169193},"netMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":3.907122732798867},"currentRatio@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2018"},{"ref":"currentLiabilities@FY2018"}],"value":3.277567934284352},"netDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"cash@FY2018","weight":-1}],"value":429391000},"ebit@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2018"},{"ref":"interestExpense@FY2018"}],"value":197570000},"freeCashFlow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q1"},{"ref":"capex@2019Q1","weight":-1}],"value":-13196000},"totalCosts@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q1"},{"ref":"operatingIncome@2019Q1","weight":-1}],"value":637537000},"capexOutflow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q1","weight":-1}],"value":-21109000},"grossMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":23.785251228438216},"operatingMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":7.8888778121157745},"netMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":5.357016437449703},"currentRatio@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q1"},{"ref":"currentLiabilities@2019Q1"}],"value":2.9464271536774196},"netDebt@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"cash@2019Q1","weight":-1}],"value":531156000},"ebit@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q1"},{"ref":"interestExpense@2019Q1"}],"value":59258000},"freeCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q2"},{"ref":"capex@2019Q2","weight":-1}],"value":77323000},"totalCosts@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q2"},{"ref":"operatingIncome@2019Q2","weight":-1}],"value":639397000},"capexOutflow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q2","weight":-1}],"value":-28201000},"grossMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":25.42208195231362},"operatingMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":8.771086262664598},"netMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":5.802494324918565},"currentRatio@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q2"},{"ref":"currentLiabilities@2019Q2"}],"value":2.710627969780877},"netDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"cash@2019Q2","weight":-1}],"value":509388000},"ebit@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q2"},{"ref":"interestExpense@2019Q2"}],"value":64186000},"freeCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q3"},{"ref":"capex@2019Q3","weight":-1}],"value":103122000},"totalCosts@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q3"},{"ref":"operatingIncome@2019Q3","weight":-1}],"value":629276000},"capexOutflow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q3","weight":-1}],"value":-22671000},"grossMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":25.10168902280036},"operatingMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":8.8454964220529},"netMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":5.818002723295768},"currentRatio@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q3"},{"ref":"currentLiabilities@2019Q3"}],"value":2.614957801814494},"netDebt@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"cash@2019Q3","weight":-1}],"value":438069000},"ebit@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q3"},{"ref":"interestExpense@2019Q3"}],"value":63203000},"freeCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q4"},{"ref":"capex@2019Q4","weight":-1}],"value":42940000},"totalCosts@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q4"},{"ref":"operatingIncome@2019Q4","weight":-1}],"value":632861000},"capexOutflow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q4","weight":-1}],"value":-25444000},"grossMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":24.36873378133658},"operatingMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":7.425843955613157},"netMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":5.002004019741789},"currentRatio@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q4"},{"ref":"currentLiabilities@2019Q4"}],"value":2.787626586528449},"netDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"cash@2019Q4","weight":-1}],"value":412162000},"ebit@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q4"},{"ref":"interestExpense@2019Q4"}],"value":53364000},"freeCashFlow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2019"},{"ref":"capex@FY2019","weight":-1}],"value":210189000},"capexOutflow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2019","weight":-1}],"value":-97425000},"grossMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":24.672458308275893},"operatingMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":8.236609208030716},"netMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":5.497156462506361},"currentRatio@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2019"},{"ref":"currentLiabilities@FY2019"}],"value":2.787626586528449},"netDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"cash@FY2019","weight":-1}],"value":412162000},"ebit@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2019"},{"ref":"interestExpense@FY2019"}],"value":240011000},"freeCashFlow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q1"},{"ref":"capex@2020Q1","weight":-1}],"value":38772000},"totalCosts@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q1"},{"ref":"operatingIncome@2020Q1","weight":-1}],"value":607305000},"capexOutflow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q1","weight":-1}],"value":-23580000},"grossMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":27.62518540492436},"operatingMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":9.92212993177099},"netMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":6.336547018688816},"currentRatio@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q1"},{"ref":"currentLiabilities@2020Q1"}],"value":2.5203105427370454},"netDebt@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"cash@2020Q1","weight":-1}],"value":482251000},"ebit@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q1"},{"ref":"interestExpense@2020Q1"}],"value":67440000},"freeCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q2"},{"ref":"capex@2020Q2","weight":-1}],"value":63807000},"totalCosts@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q2"},{"ref":"operatingIncome@2020Q2","weight":-1}],"value":645368000},"capexOutflow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q2","weight":-1}],"value":-24585000},"grossMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":26.70366778550772},"operatingMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":6.3065469622884756},"netMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":3.303387881673848},"currentRatio@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q2"},{"ref":"currentLiabilities@2020Q2"}],"value":2.4466895382962015},"netDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"cash@2020Q2","weight":-1}],"value":427522000},"ebit@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q2"},{"ref":"interestExpense@2020Q2"}],"value":45714000},"freeCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q3"},{"ref":"capex@2020Q3","weight":-1}],"value":99507000},"totalCosts@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q3"},{"ref":"operatingIncome@2020Q3","weight":-1}],"value":672491000},"capexOutflow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q3","weight":-1}],"value":-22795000},"grossMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":25.988391896126544},"operatingMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":8.376227911222529},"netMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":5.480877965039443},"currentRatio@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q3"},{"ref":"currentLiabilities@2020Q3"}],"value":2.497353021786482},"netDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"cash@2020Q3","weight":-1}],"value":338655000},"ebit@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q3"},{"ref":"interestExpense@2020Q3"}],"value":63042000},"freeCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q4"},{"ref":"capex@2020Q4","weight":-1}],"value":7508000},"totalCosts@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q4"},{"ref":"operatingIncome@2020Q4","weight":-1}],"value":744238000},"capexOutflow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q4","weight":-1}],"value":-35740000},"grossMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":25.62461092942307},"operatingMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":6.781132221995373},"netMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":4.565011266607129},"currentRatio@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q4"},{"ref":"currentLiabilities@2020Q4"}],"value":2.3089530270918144},"netDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"cash@2020Q4","weight":-1}],"value":330453000},"ebit@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q4"},{"ref":"interestExpense@2020Q4"}],"value":57647000},"freeCashFlow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2020"},{"ref":"capex@FY2020","weight":-1}],"value":209594000},"totalCosts@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2020"},{"ref":"operatingIncome@FY2020","weight":-1}],"value":2669402000},"capexOutflow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2020","weight":-1}],"value":-106700000},"grossMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":26.439383080831192},"operatingMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":7.80398258590052},"netMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":4.9095534053682535},"currentRatio@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2020"},{"ref":"currentLiabilities@FY2020"}],"value":2.3089530270918144},"netDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"cash@FY2020","weight":-1}],"value":330453000},"ebit@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2020"},{"ref":"interestExpense@FY2020"}],"value":233843000},"freeCashFlow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q1"},{"ref":"capex@2021Q1","weight":-1}],"value":5588000},"totalCosts@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q1"},{"ref":"operatingIncome@2021Q1","weight":-1}],"value":697675000},"capexOutflow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q1","weight":-1}],"value":-27565000},"grossMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":26.39794756906177},"operatingMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":9.964175375474586},"netMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":7.097947310959289},"currentRatio@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q1"},{"ref":"currentLiabilities@2021Q1"}],"value":2.3665754465199194},"netDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"cash@2021Q1","weight":-1}],"value":343278000},"ebit@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q1"},{"ref":"interestExpense@2021Q1"}],"value":80862000},"freeCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q2"},{"ref":"capex@2021Q2","weight":-1}],"value":15773000},"totalCosts@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q2"},{"ref":"operatingIncome@2021Q2","weight":-1}],"value":812004000},"capexOutflow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q2","weight":-1}],"value":-21259000},"grossMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":25.669523344313678},"operatingMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":9.235671993642057},"netMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":7.003685326543181},"currentRatio@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q2"},{"ref":"currentLiabilities@2021Q2"}],"value":2.1349398170824734},"netDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"cash@2021Q2","weight":-1}],"value":667221000},"ebit@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q2"},{"ref":"interestExpense@2021Q2"}],"value":88192000},"freeCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q3"},{"ref":"capex@2021Q3","weight":-1}],"value":-40041000},"totalCosts@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q3"},{"ref":"operatingIncome@2021Q3","weight":-1}],"value":792587000},"capexOutflow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q3","weight":-1}],"value":-31685000},"grossMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":26.175035854794416},"operatingMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":8.770324431215196},"netMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":6.014512271202673},"currentRatio@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q3"},{"ref":"currentLiabilities@2021Q3"}],"value":2.150223907725782},"netDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"cash@2021Q3","weight":-1}],"value":732496000},"ebit@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q3"},{"ref":"interestExpense@2021Q3"}],"value":79724000},"freeCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q4"},{"ref":"capex@2021Q4","weight":-1}],"value":-23172000},"totalCosts@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q4"},{"ref":"operatingIncome@2021Q4","weight":-1}],"value":912524000},"capexOutflow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q4","weight":-1}],"value":-27281000},"grossMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":23.07578912837208},"operatingMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":5.2688839566563335},"netMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":2.887432288498232},"currentRatio@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q4"},{"ref":"currentLiabilities@2021Q4"}],"value":2.2364034492123848},"netDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"cash@2021Q4","weight":-1}],"value":774724000},"ebit@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q4"},{"ref":"interestExpense@2021Q4"}],"value":53917000},"freeCashFlow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2021"},{"ref":"capex@FY2021","weight":-1}],"value":-41852000},"capexOutflow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2021","weight":-1}],"value":-107790000},"grossMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":25.24261225305755},"operatingMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":8.190171565652598},"netMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":5.586914459921607},"currentRatio@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2021"},{"ref":"currentLiabilities@FY2021"}],"value":2.2364034492123848},"netDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"cash@FY2021","weight":-1}],"value":774724000},"ebit@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2021"},{"ref":"interestExpense@FY2021"}],"value":302695000},"freeCashFlow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q1"},{"ref":"capex@2022Q1","weight":-1}],"value":-24392000},"totalCosts@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q1"},{"ref":"operatingIncome@2022Q1","weight":-1}],"value":885978000},"capexOutflow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q1","weight":-1}],"value":-27095000},"grossMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":25.405884871841927},"operatingMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":9.669664158561204},"netMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":6.41361309924349},"currentRatio@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q1"},{"ref":"currentLiabilities@2022Q1"}],"value":2.248203525889626},"netDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"cash@2022Q1","weight":-1}],"value":817591000},"ebit@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q1"},{"ref":"interestExpense@2022Q1"}],"value":97648000},"freeCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q2"},{"ref":"capex@2022Q2","weight":-1}],"value":42735000},"totalCosts@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q2"},{"ref":"operatingIncome@2022Q2","weight":-1}],"value":1016813000},"capexOutflow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q2","weight":-1}],"value":-22581000},"grossMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":25.767745867135407},"operatingMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":10.454923331090624},"netMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":6.799191920615183},"currentRatio@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q2"},{"ref":"currentLiabilities@2022Q2"}],"value":2.234880392508537},"netDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"cash@2022Q2","weight":-1}],"value":844086000},"ebit@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q2"},{"ref":"interestExpense@2022Q2"}],"value":118735000},"freeCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q3"},{"ref":"capex@2022Q3","weight":-1}],"value":98261000},"totalCosts@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q3"},{"ref":"operatingIncome@2022Q3","weight":-1}],"value":987410000},"capexOutflow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q3","weight":-1}],"value":-17446000},"grossMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":26.014459869033757},"operatingMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":10.021305251954196},"netMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":6.645817044566067},"currentRatio@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q3"},{"ref":"currentLiabilities@2022Q3"}],"value":2.130952751180328},"netDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"cash@2022Q3","weight":-1}],"value":771014000},"ebit@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q3"},{"ref":"interestExpense@2022Q3"}],"value":112400000},"freeCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q4"},{"ref":"capex@2022Q4","weight":-1}],"value":116373000},"totalCosts@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q4"},{"ref":"operatingIncome@2022Q4","weight":-1}],"value":1021800000},"capexOutflow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q4","weight":-1}],"value":-26166000},"grossMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":26.42110230876099},"operatingMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":9.696371947016216},"netMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":3.64183979722779},"currentRatio@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q4"},{"ref":"currentLiabilities@2022Q4"}],"value":2.2146772422147953},"netDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"cash@2022Q4","weight":-1}],"value":686723000},"ebit@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q4"},{"ref":"interestExpense@2022Q4"}],"value":82639000},"freeCashFlow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2022"},{"ref":"capex@FY2022","weight":-1}],"value":232977000},"capexOutflow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2022","weight":-1}],"value":-93288000},"grossMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":25.918508716414472},"operatingMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":9.970634601001095},"netMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":5.773269662274898},"currentRatio@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2022"},{"ref":"currentLiabilities@FY2022"}],"value":2.2146772422147953},"netDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"cash@FY2022","weight":-1}],"value":686723000},"ebit@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2022"},{"ref":"interestExpense@FY2022"}],"value":411422000},"freeCashFlow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q1"},{"ref":"capex@2023Q1","weight":-1}],"value":-1162000},"totalCosts@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q1"},{"ref":"operatingIncome@2023Q1","weight":-1}],"value":944015000},"capexOutflow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q1","weight":-1}],"value":-22361000},"grossMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":29.043813489370635},"operatingMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":11.149940563643021},"netMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":7.015654868181172},"currentRatio@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q1"},{"ref":"currentLiabilities@2023Q1"}],"value":2.323544280468779},"netDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"cash@2023Q1","weight":-1}],"value":813853000},"ebit@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q1"},{"ref":"interestExpense@2023Q1"}],"value":118114000},"freeCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q2"},{"ref":"capex@2023Q2","weight":-1}],"value":65315000},"totalCosts@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"operatingIncome@2023Q2","weight":-1}],"value":912563000},"capexOutflow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q2","weight":-1}],"value":-23032000},"grossMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":31.482200065755773},"operatingMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":12.781564681505042},"netMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":8.542133392462553},"currentRatio@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q2"},{"ref":"currentLiabilities@2023Q2"}],"value":2.4054944380227283},"netDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"cash@2023Q2","weight":-1}],"value":786838000},"ebit@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q2"},{"ref":"interestExpense@2023Q2"}],"value":135849000},"freeCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q3"},{"ref":"capex@2023Q3","weight":-1}],"value":55482000},"capexOutflow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q3","weight":-1}],"value":-25840000},"grossMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":30.002142255271135},"operatingMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":-2.303162444836927},"netMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":-4.668021841482631},"currentRatio@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q3"},{"ref":"currentLiabilities@2023Q3"}],"value":2.4944409328412793},"netDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"cash@2023Q3","weight":-1}],"value":805635000},"ebit@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q3"},{"ref":"interestExpense@2023Q3"}],"value":-21183000},"freeCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q4"},{"ref":"capex@2023Q4","weight":-1}],"value":90369000},"capexOutflow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q4","weight":-1}],"value":-25538000},"grossMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":27.861522009283856},"operatingMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":6.257643822019328},"netMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":3.5411205621520274},"currentRatio@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q4"},{"ref":"currentLiabilities@2023Q4"}],"value":2.472167135480195},"netDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"cash@2023Q4","weight":-1}],"value":905563000},"ebit@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q4"},{"ref":"interestExpense@2023Q4"}],"value":60480000},"freeCashFlow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2023"},{"ref":"capex@FY2023","weight":-1}],"value":210004000},"capexOutflow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2023","weight":-1}],"value":-96771000},"grossMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":29.608455712382366},"operatingMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":6.984073676076115},"netMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":3.613497634981859},"currentRatio@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2023"},{"ref":"currentLiabilities@FY2023"}],"value":2.472167135480195},"netDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"cash@FY2023","weight":-1}],"value":905563000},"ebit@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2023"},{"ref":"interestExpense@FY2023"}],"value":293260000},"freeCashFlow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q1"},{"ref":"capex@2024Q1","weight":-1}],"value":8322000},"totalCosts@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q1"},{"ref":"operatingIncome@2024Q1","weight":-1}],"value":846275000},"capexOutflow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q1","weight":-1}],"value":-15010000},"grossMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":31.315936954147354},"operatingMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":13.453593065447093},"netMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":8.981334140564599},"currentRatio@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q1"},{"ref":"currentLiabilities@2024Q1"}],"value":2.6370500004445536},"netDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"cash@2024Q1","weight":-1}],"value":939069000},"ebit@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q1"},{"ref":"interestExpense@2024Q1"}],"value":134658000},"freeCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q2"},{"ref":"capex@2024Q2","weight":-1}],"value":112493000},"totalCosts@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"operatingIncome@2024Q2","weight":-1}],"value":892429000},"capexOutflow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q2","weight":-1}],"value":-18318000},"grossMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":30.804136045942386},"operatingMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":14.167813591321652},"netMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":9.59050221354054},"currentRatio@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q2"},{"ref":"currentLiabilities@2024Q2"}],"value":2.5304240646550378},"netDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"cash@2024Q2","weight":-1}],"value":854970000},"ebit@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q2"},{"ref":"interestExpense@2024Q2"}],"value":148082000},"freeCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q3"},{"ref":"capex@2024Q3","weight":-1}],"value":204616000},"totalCosts@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"operatingIncome@2024Q3","weight":-1}],"value":894440000},"capexOutflow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q3","weight":-1}],"value":-20505000},"grossMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":29.57267135540471},"operatingMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":12.324846227362952},"netMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":8.142524566863528},"currentRatio@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q3"},{"ref":"currentLiabilities@2024Q3"}],"value":2.3468103977798815},"netDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"cash@2024Q3","weight":-1}],"value":698255000},"ebit@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q3"},{"ref":"interestExpense@2024Q3"}],"value":126668000},"freeCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q4"},{"ref":"capex@2024Q4","weight":-1}],"value":167796000},"totalCosts@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"operatingIncome@2024Q4","weight":-1}],"value":917306000},"capexOutflow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q4","weight":-1}],"value":-25618000},"grossMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":30.17669050433146},"operatingMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":11.56740519081379},"netMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":7.486112905309391},"currentRatio@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q4"},{"ref":"currentLiabilities@2024Q4"}],"value":2.074611948115969},"netDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"cash@2024Q4","weight":-1}],"value":566318000},"ebit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q4"},{"ref":"interestExpense@2024Q4"}],"value":117995000},"freeCashFlow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2024"},{"ref":"capex@FY2024","weight":-1}],"value":493227000},"totalCosts@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"operatingIncome@FY2024","weight":-1}],"value":3550450000},"capexOutflow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2024","weight":-1}],"value":-79451000},"grossMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":30.45893604814095},"operatingMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":12.873119586241488},"netMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":8.546161823435092},"currentRatio@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2024"},{"ref":"currentLiabilities@FY2024"}],"value":2.074611948115969},"netDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"cash@FY2024","weight":-1}],"value":566318000},"ebit@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2024"},{"ref":"interestExpense@FY2024"}],"value":527403000},"freeCashFlow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q1"},{"ref":"capex@2025Q1","weight":-1}],"value":34811000},"totalCosts@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"operatingIncome@2025Q1","weight":-1}],"value":841000000},"capexOutflow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q1","weight":-1}],"value":-30319000},"grossMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":30.03175441600967},"operatingMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":13.237609278314356},"netMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":9.002345989019037},"currentRatio@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q1"},{"ref":"currentLiabilities@2025Q1"}],"value":2.26433794923559},"netDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"cash@2025Q1","weight":-1}],"value":546253000},"ebit@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q1"},{"ref":"interestExpense@2025Q1"}],"value":128137000},"freeCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q2"},{"ref":"capex@2025Q2","weight":-1}],"value":135622000},"totalCosts@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"operatingIncome@2025Q2","weight":-1}],"value":1021272000},"capexOutflow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q2","weight":-1}],"value":-31987000},"grossMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":30.571377985584668},"operatingMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":2.786736065367789},"netMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":-0.38265743212114056},"currentRatio@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q2"},{"ref":"currentLiabilities@2025Q2"}],"value":2.153840833014242},"netDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"cash@2025Q2","weight":-1}],"value":522129000},"ebit@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q2"},{"ref":"interestExpense@2025Q2"}],"value":29553000},"freeCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q3"},{"ref":"capex@2025Q3","weight":-1}],"value":70580000},"capexOutflow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q3","weight":-1}],"value":-41924000},"grossMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":30.425629553146333},"operatingMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":13.523776745253254},"netMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":9.467771850322187},"currentRatio@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q3"},{"ref":"currentLiabilities@2025Q3"}],"value":2.2566582411146388},"netDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"cash@2025Q3","weight":-1}],"value":504558000},"ebit@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q3"},{"ref":"interestExpense@2025Q3"}],"value":141275000},"freeCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q4"},{"ref":"capex@2025Q4","weight":-1}],"value":70436000},"capexOutflow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q4","weight":-1}],"value":-40805000},"grossMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":29.80188006857627},"operatingMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":11.223585614393313},"netMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":16.18101438945929},"currentRatio@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q4"},{"ref":"currentLiabilities@2025Q4"}],"value":2.3504660889532816},"netDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"cash@2025Q4","weight":-1}],"value":608523000},"ebit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q4"},{"ref":"interestExpense@2025Q4"}],"value":119219000},"freeCashFlow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2025"},{"ref":"capex@FY2025","weight":-1}],"value":311449000},"capexOutflow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2025","weight":-1}],"value":-145035000},"grossMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":30.212114611186564},"operatingMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":10.125869191360254},"netMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":8.534705034134141},"currentRatio@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2025"},{"ref":"currentLiabilities@FY2025"}],"value":2.3504660889532816},"netDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"cash@FY2025","weight":-1}],"value":608523000},"ebit@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2025"},{"ref":"interestExpense@FY2025"}],"value":418184000},"freeCashFlow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q1"},{"ref":"capex@2026Q1","weight":-1}],"value":68905000},"totalCosts@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"operatingIncome@2026Q1","weight":-1}],"value":873571000},"capexOutflow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q1","weight":-1}],"value":-34568000},"grossMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":30.788857721116557},"operatingMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":15.121108981079423},"netMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":10.4968242231565},"currentRatio@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q1"},{"ref":"currentLiabilities@2026Q1"}],"value":2.3757742739924383},"netDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"cash@2026Q1","weight":-1}],"value":630103000},"ebit@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q1"},{"ref":"interestExpense@2026Q1"}],"value":154550000},"freeCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q2"},{"ref":"capex@2026Q2","weight":-1}],"value":112174000},"totalCosts@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"operatingIncome@2026Q2","weight":-1}],"value":952578000},"capexOutflow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q2","weight":-1}],"value":-35936000},"grossMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":30.465750534777765},"operatingMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":14.848720243070238},"netMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":10.719511857182827},"currentRatio@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q2"},{"ref":"currentLiabilities@2026Q2"}],"value":2.3535517451732764},"netDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"cash@2026Q2","weight":-1}],"value":591634000},"ebit@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q2"},{"ref":"interestExpense@2026Q2"}],"value":171905000},"freeCashFlow@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2009"},{"ref":"capex@FY2009","weight":-1}],"value":305391000},"totalCosts@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2009"},{"ref":"operatingIncome@FY2009","weight":-1}],"value":1605956000},"capexOutflow@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2009","weight":-1}],"value":-44129000},"grossMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":28.85186691613113},"operatingMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":12.906749098402884},"netMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":8.16518886086933},"currentRatio@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2009"},{"ref":"currentLiabilities@FY2009"}],"value":2.785726801574662},"netDebt@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2009"},{"ref":"cash@FY2009","weight":-1}],"value":-20304000},"ebit@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2009"},{"ref":"interestExpense@FY2009"}],"value":241844000},"freeCashFlow@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q2"},{"ref":"capex@2010Q2","weight":-1}],"value":28244000},"totalCosts@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q2"},{"ref":"operatingIncome@2010Q2","weight":-1}],"value":455485000},"capexOutflow@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q2","weight":-1}],"value":-6470000},"grossMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":26.105855279979544},"operatingMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":7.56941146866997},"netMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":3.4731100315349863},"currentRatio@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2010Q2"},{"ref":"currentLiabilities@2010Q2"}],"value":2.9476356738558303},"netDebt@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q2"},{"ref":"cash@2010Q2","weight":-1}],"value":203810000},"ebit@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q2"},{"ref":"interestExpense@2010Q2"}],"value":38440000},"freeCashFlow@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q3"},{"ref":"capex@2010Q3","weight":-1}],"value":22099000},"totalCosts@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q3"},{"ref":"operatingIncome@2010Q3","weight":-1}],"value":497947000},"capexOutflow@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q3","weight":-1}],"value":-9258000},"grossMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":24.311765029628134},"operatingMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":8.648663523454843},"netMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":4.757929883138564},"currentRatio@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2010Q3"},{"ref":"currentLiabilities@2010Q3"}],"value":2.9911132543400387},"netDebt@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q3"},{"ref":"cash@2010Q3","weight":-1}],"value":160025000},"ebit@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q3"},{"ref":"interestExpense@2010Q3"}],"value":48934000},"freeCashFlow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q4"},{"ref":"capex@2010Q4","weight":-1}],"value":51072000},"totalCosts@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q4"},{"ref":"operatingIncome@2010Q4","weight":-1}],"value":553141000},"capexOutflow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q4","weight":-1}],"value":-15809000},"grossMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":25.61937412666948},"operatingMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":10.125597114353493},"netMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":5.665031033698372},"currentRatio@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2010Q4"},{"ref":"currentLiabilities@2010Q4"}],"value":3.154170774312942},"netDebt@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"cash@2010Q4","weight":-1}],"value":121930000},"ebit@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q4"},{"ref":"interestExpense@2010Q4"}],"value":64626000},"freeCashFlow@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2010"},{"ref":"capex@FY2010","weight":-1}],"value":116128000},"totalCosts@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2010"},{"ref":"operatingIncome@FY2010","weight":-1}],"value":1854015000},"capexOutflow@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2010","weight":-1}],"value":-36092000},"grossMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":25.564202028312934},"operatingMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":8.778318346332565},"netMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":4.643657733508887},"currentRatio@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2010"},{"ref":"currentLiabilities@FY2010"}],"value":3.154170774312942},"netDebt@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2010"},{"ref":"cash@FY2010","weight":-1}],"value":121930000},"ebit@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2010"},{"ref":"interestExpense@FY2010"}],"value":183929000},"freeCashFlow@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q1"},{"ref":"capex@2011Q1","weight":-1}],"value":-6922000},"totalCosts@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q1"},{"ref":"operatingIncome@2011Q1","weight":-1}],"value":547760000},"capexOutflow@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q1","weight":-1}],"value":-12609000},"grossMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":23.015001829491403},"operatingMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":7.638505988422777},"netMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":4.318105557438442},"currentRatio@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q1"},{"ref":"currentLiabilities@2011Q1"}],"value":3.255476486355455},"netDebt@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q1"},{"ref":"cash@2011Q1","weight":-1}],"value":126549000},"ebit@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q1"},{"ref":"interestExpense@2011Q1"}],"value":47478000},"freeCashFlow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q2"},{"ref":"capex@2011Q2","weight":-1}],"value":-1074000},"totalCosts@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q2"},{"ref":"operatingIncome@2011Q2","weight":-1}],"value":626341000},"capexOutflow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q2","weight":-1}],"value":-15302000},"grossMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":24.171463105790263},"operatingMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":9.873805686658226},"netMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":6.594192471509151},"currentRatio@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q2"},{"ref":"currentLiabilities@2011Q2"}],"value":3.0646256954982296},"netDebt@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q2"},{"ref":"cash@2011Q2","weight":-1}],"value":162612000},"ebit@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q2"},{"ref":"interestExpense@2011Q2"}],"value":71124000},"freeCashFlow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q3"},{"ref":"capex@2011Q3","weight":-1}],"value":25745000},"totalCosts@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q3"},{"ref":"operatingIncome@2011Q3","weight":-1}],"value":630319000},"capexOutflow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q3","weight":-1}],"value":-18455000},"grossMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":23.832779005399},"operatingMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":10.255968517210743},"netMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":6.323609813882497},"currentRatio@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q3"},{"ref":"currentLiabilities@2011Q3"}],"value":3.0995120695269374},"netDebt@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q3"},{"ref":"cash@2011Q3","weight":-1}],"value":158103000},"ebit@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q3"},{"ref":"interestExpense@2011Q3"}],"value":73504000},"freeCashFlow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q4"},{"ref":"capex@2011Q4","weight":-1}],"value":48853000},"totalCosts@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q4"},{"ref":"operatingIncome@2011Q4","weight":-1}],"value":700048000},"capexOutflow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q4","weight":-1}],"value":-36703000},"grossMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":25.076375891588036},"operatingMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":9.950669213601662},"netMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":15.172014586991336},"currentRatio@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q4"},{"ref":"currentLiabilities@2011Q4"}],"value":3.070411939128091},"netDebt@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"cash@2011Q4","weight":-1}],"value":111756000},"ebit@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q4"},{"ref":"interestExpense@2011Q4"}],"value":77836000},"freeCashFlow@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2011"},{"ref":"capex@FY2011","weight":-1}],"value":66602000},"totalCosts@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2011"},{"ref":"operatingIncome@FY2011","weight":-1}],"value":2504468000},"capexOutflow@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2011","weight":-1}],"value":-83069000},"grossMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":24.091888872590214},"operatingMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":9.513407505948814},"netMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":8.570990881494108},"currentRatio@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2011"},{"ref":"currentLiabilities@FY2011"}],"value":3.070411939128091},"netDebt@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2011"},{"ref":"cash@FY2011","weight":-1}],"value":111756000},"ebit@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2011"},{"ref":"interestExpense@FY2011"}],"value":269932000},"freeCashFlow@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q1"},{"ref":"capex@2012Q1","weight":-1}],"value":-33006000},"totalCosts@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q1"},{"ref":"operatingIncome@2012Q1","weight":-1}],"value":677517000},"capexOutflow@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q1","weight":-1}],"value":-20134000},"grossMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":24.504198807104764},"operatingMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":10.892304050188404},"netMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":6.916424996876377},"currentRatio@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q1"},{"ref":"currentLiabilities@2012Q1"}],"value":3.2155939712805095},"netDebt@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q1"},{"ref":"cash@2012Q1","weight":-1}],"value":134711000},"ebit@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q1"},{"ref":"interestExpense@2012Q1"}],"value":86473000},"freeCashFlow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q2"},{"ref":"capex@2012Q2","weight":-1}],"value":-9752000},"totalCosts@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q2"},{"ref":"operatingIncome@2012Q2","weight":-1}],"value":717228000},"capexOutflow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q2","weight":-1}],"value":-19087000},"grossMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":24.478258734562598},"operatingMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":11.951189570085196},"netMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":7.508040953620271},"currentRatio@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q2"},{"ref":"currentLiabilities@2012Q2"}],"value":3.317335118748351},"netDebt@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q2"},{"ref":"cash@2012Q2","weight":-1}],"value":145459000},"ebit@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q2"},{"ref":"interestExpense@2012Q2"}],"value":97285000},"freeCashFlow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q3"},{"ref":"capex@2012Q3","weight":-1}],"value":101740000},"totalCosts@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q3"},{"ref":"operatingIncome@2012Q3","weight":-1}],"value":669088000},"capexOutflow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q3","weight":-1}],"value":-19479000},"grossMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":25.33371956759319},"operatingMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":11.900667570805956},"netMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":7.6951031640486125},"currentRatio@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q3"},{"ref":"currentLiabilities@2012Q3"}],"value":3.4108261377630145},"netDebt@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"cash@2012Q3","weight":-1}],"value":46373000},"ebit@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q3"},{"ref":"interestExpense@2012Q3"}],"value":93782000},"freeCashFlow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q4"},{"ref":"capex@2012Q4","weight":-1}],"value":41041000},"totalCosts@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q4"},{"ref":"operatingIncome@2012Q4","weight":-1}],"value":739489000},"capexOutflow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q4","weight":-1}],"value":-38374000},"grossMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":26.35529872549584},"operatingMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":13.127310618831741},"netMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":7.838864329742854},"currentRatio@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q4"},{"ref":"currentLiabilities@2012Q4"}],"value":3.457385805694501},"netDebt@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"cash@2012Q4","weight":-1}],"value":58688000},"ebit@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q4"},{"ref":"interestExpense@2012Q4"}],"value":113375000},"freeCashFlow@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2012"},{"ref":"capex@FY2012","weight":-1}],"value":100023000},"totalCosts@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2012"},{"ref":"operatingIncome@FY2012","weight":-1}],"value":2787260000},"capexOutflow@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2012","weight":-1}],"value":-97074000},"grossMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":25.31761546412179},"operatingMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":12.061500096543492},"netMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":7.537838107293261},"currentRatio@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2012"},{"ref":"currentLiabilities@FY2012"}],"value":3.457385805694501},"netDebt@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2012"},{"ref":"cash@FY2012","weight":-1}],"value":58688000},"ebit@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2012"},{"ref":"interestExpense@FY2012"}],"value":390915000},"freeCashFlow@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q1"},{"ref":"capex@2013Q1","weight":-1}],"value":42767000},"totalCosts@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q1"},{"ref":"operatingIncome@2013Q1","weight":-1}],"value":756939000},"capexOutflow@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q1","weight":-1}],"value":-21845000},"grossMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":26.895349142812087},"operatingMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":13.505437484073775},"netMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":8.928969329093196},"currentRatio@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q1"},{"ref":"currentLiabilities@2013Q1"}],"value":3.5797235516648733},"netDebt@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"cash@2013Q1","weight":-1}],"value":52442000},"ebit@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q1"},{"ref":"interestExpense@2013Q1"}],"value":121099000},"freeCashFlow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q2"},{"ref":"capex@2013Q2","weight":-1}],"value":78568000},"totalCosts@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q2"},{"ref":"operatingIncome@2013Q2","weight":-1}],"value":782266000},"capexOutflow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q2","weight":-1}],"value":-32413000},"grossMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":28.220426515680536},"operatingMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":15.57044502558468},"netMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":9.855687505329017},"currentRatio@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q2"},{"ref":"currentLiabilities@2013Q2"}],"value":3.645626537100354},"netDebt@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"cash@2013Q2","weight":-1}],"value":-18358000},"ebit@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q2"},{"ref":"interestExpense@2013Q2"}],"value":146240000},"totalCosts@2009Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2009Q2"},{"ref":"operatingIncome@2009Q2","weight":-1}],"value":429394000},"grossMargin@2009Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2009Q2"},{"ref":"revenue@2009Q2"}],"scale":100,"value":29.005232453238712},"operatingMargin@2009Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2009Q2"},{"ref":"revenue@2009Q2"}],"scale":100,"value":13.916320843607789},"netMargin@2009Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2009Q2"},{"ref":"revenue@2009Q2"}],"scale":100,"value":8.867103706822236},"ebit@2009Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2009Q2"},{"ref":"interestExpense@2009Q2"}],"value":71308000},"freeCashFlow@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2009Q3"},{"ref":"capex@2009Q3","weight":-1}],"value":116660000},"totalCosts@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2009Q3"},{"ref":"operatingIncome@2009Q3","weight":-1}],"value":371277000},"capexOutflow@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2009Q3","weight":-1}],"value":-14168000},"grossMargin@2009Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2009Q3"},{"ref":"revenue@2009Q3"}],"scale":100,"value":31.418170088246818},"operatingMargin@2009Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2009Q3"},{"ref":"revenue@2009Q3"}],"scale":100,"value":14.45427524711412},"netMargin@2009Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2009Q3"},{"ref":"revenue@2009Q3"}],"scale":100,"value":9.325591576230963},"ebit@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2009Q3"},{"ref":"interestExpense@2009Q3"}],"value":65209000},"freeCashFlow@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2009Q4"},{"ref":"capex@2009Q4","weight":-1}],"value":77683000},"totalCosts@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2009Q4"},{"ref":"operatingIncome@2009Q4","weight":-1}],"value":351101000},"capexOutflow@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2009Q4","weight":-1}],"value":-5411000},"grossMargin@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2009Q4"},{"ref":"revenue@2009Q4"}],"scale":100,"value":30.77036929259684},"operatingMargin@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2009Q4"},{"ref":"revenue@2009Q4"}],"scale":100,"value":11.922423719416898},"netMargin@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2009Q4"},{"ref":"revenue@2009Q4"}],"scale":100,"value":7.524327253296942},"currentRatio@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2009Q4"},{"ref":"currentLiabilities@2009Q4"}],"value":2.785726801574662},"netDebt@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2009Q4"},{"ref":"cash@2009Q4","weight":-1}],"value":-20304000},"ebit@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2009Q4"},{"ref":"interestExpense@2009Q4"}],"value":48474000},"freeCashFlow@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q1"},{"ref":"capex@2010Q1","weight":-1}],"value":14713000},"totalCosts@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q1"},{"ref":"operatingIncome@2010Q1","weight":-1}],"value":335752000},"capexOutflow@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q1","weight":-1}],"value":-4555000},"grossMargin@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q1"},{"ref":"revenue@2010Q1"}],"scale":100,"value":27.416834965514614},"operatingMargin@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q1"},{"ref":"revenue@2010Q1"}],"scale":100,"value":8.6145421091883},"netMargin@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q1"},{"ref":"revenue@2010Q1"}],"scale":100,"value":4.48092280390417},"ebit@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q1"},{"ref":"interestExpense@2010Q1"}],"value":31929000},"freeCashFlow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q3"},{"ref":"capex@2013Q3","weight":-1}],"value":52698000},"totalCosts@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q3"},{"ref":"operatingIncome@2013Q3","weight":-1}],"value":668131000},"capexOutflow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q3","weight":-1}],"value":-20814000},"grossMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":28.991609599605155},"operatingMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":14.125511547082898},"netMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":7.569225944434161},"currentRatio@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q3"},{"ref":"currentLiabilities@2013Q3"}],"value":3.6838614387565656},"netDebt@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"cash@2013Q3","weight":-1}],"value":-71810000},"ebit@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q3"},{"ref":"interestExpense@2013Q3"}],"value":110877000},"freeCashFlow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q4"},{"ref":"capex@2013Q4","weight":-1}],"value":115656000},"totalCosts@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q4"},{"ref":"operatingIncome@2013Q4","weight":-1}],"value":727177000},"capexOutflow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q4","weight":-1}],"value":-31681000},"grossMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":26.91468673374482},"operatingMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":12.165021923202358},"netMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":6.2946768290473365},"currentRatio@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q4"},{"ref":"currentLiabilities@2013Q4"}],"value":3.6599019652755507},"netDebt@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"cash@2013Q4","weight":-1}],"value":-142597000},"ebit@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q4"},{"ref":"interestExpense@2013Q4"}],"value":103703000},"freeCashFlow@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2013"},{"ref":"capex@FY2013","weight":-1}],"value":289689000},"totalCosts@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2013"},{"ref":"operatingIncome@FY2013","weight":-1}],"value":2831142000},"capexOutflow@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2013","weight":-1}],"value":-106753000},"grossMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":28.606768756595752},"operatingMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":14.317154685339407},"netMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":8.487956731576766},"currentRatio@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2013"},{"ref":"currentLiabilities@FY2013"}],"value":3.6599019652755507},"netDebt@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2013"},{"ref":"cash@FY2013","weight":-1}],"value":-142597000},"ebit@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2013"},{"ref":"interestExpense@FY2013"}],"value":481919000},"freeCashFlow@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q1"},{"ref":"capex@2014Q1","weight":-1}],"value":-1609000},"totalCosts@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q1"},{"ref":"operatingIncome@2014Q1","weight":-1}],"value":652892000},"capexOutflow@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q1","weight":-1}],"value":-23526000},"grossMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":27.533721765504033},"operatingMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":13.149227126400085},"netMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":7.524277010668583},"currentRatio@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q1"},{"ref":"currentLiabilities@2014Q1"}],"value":3.5150939013196028},"netDebt@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"cash@2014Q1","weight":-1}],"value":-8866000},"ebit@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q1"},{"ref":"interestExpense@2014Q1"}],"value":94775000},"freeCashFlow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q2"},{"ref":"capex@2014Q2","weight":-1}],"value":46469000},"totalCosts@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q2"},{"ref":"operatingIncome@2014Q2","weight":-1}],"value":737823000},"capexOutflow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q2","weight":-1}],"value":-23465000},"grossMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":26.166302119988273},"operatingMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":12.434859286564546},"netMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":7.815342766844015},"currentRatio@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q2"},{"ref":"currentLiabilities@2014Q2"}],"value":3.589063677134281},"netDebt@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"cash@2014Q2","weight":-1}],"value":22759000},"ebit@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q2"},{"ref":"interestExpense@2014Q2"}],"value":108256000},"freeCashFlow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q3"},{"ref":"capex@2014Q3","weight":-1}],"value":-25575000},"totalCosts@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q3"},{"ref":"operatingIncome@2014Q3","weight":-1}],"value":677865000},"capexOutflow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q3","weight":-1}],"value":-16421000},"grossMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":26.055679485103205},"operatingMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":11.467502886368504},"netMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":3.302345141758569},"currentRatio@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q3"},{"ref":"currentLiabilities@2014Q3"}],"value":3.6135136660333704},"netDebt@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"cash@2014Q3","weight":-1}],"value":419725000},"ebit@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q3"},{"ref":"interestExpense@2014Q3"}],"value":48231000},"freeCashFlow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q4"},{"ref":"capex@2014Q4","weight":-1}],"value":81788000},"totalCosts@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q4"},{"ref":"operatingIncome@2014Q4","weight":-1}],"value":696847000},"capexOutflow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q4","weight":-1}],"value":-9611000},"grossMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":23.73862588057699},"operatingMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":8.686394037235827},"netMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":5.45354956390473},"currentRatio@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q4"},{"ref":"currentLiabilities@2014Q4"}],"value":3.5067772032204303},"netDebt@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"cash@2014Q4","weight":-1}],"value":396256000},"ebit@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q4"},{"ref":"interestExpense@2014Q4"}],"value":69711000},"freeCashFlow@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2014"},{"ref":"capex@FY2014","weight":-1}],"value":101073000},"totalCosts@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2014"},{"ref":"operatingIncome@FY2014","weight":-1}],"value":2765427000},"capexOutflow@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2014","weight":-1}],"value":-73023000},"grossMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":25.875120031327413},"operatingMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":11.453718257537359},"netMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":6.061778151048479},"currentRatio@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2014"},{"ref":"currentLiabilities@FY2014"}],"value":3.5067772032204303},"netDebt@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2014"},{"ref":"cash@FY2014","weight":-1}],"value":396256000},"ebit@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2014"},{"ref":"interestExpense@FY2014"}],"value":320973000},"freeCashFlow@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q1"},{"ref":"capex@2015Q1","weight":-1}],"value":38913000},"totalCosts@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q1"},{"ref":"operatingIncome@2015Q1","weight":-1}],"value":612715000},"capexOutflow@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q1","weight":-1}],"value":-16615000},"grossMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":24.679966229016195},"operatingMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":8.60429177891342},"netMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":4.69974552430049},"currentRatio@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q1"},{"ref":"currentLiabilities@2015Q1"}],"value":3.396599503116601},"netDebt@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"cash@2015Q1","weight":-1}],"value":448466000},"ebit@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q1"},{"ref":"interestExpense@2015Q1"}],"value":59573000},"freeCashFlow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q2"},{"ref":"capex@2015Q2","weight":-1}],"value":54674000},"totalCosts@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q2"},{"ref":"operatingIncome@2015Q2","weight":-1}],"value":628123000},"capexOutflow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q2","weight":-1}],"value":-8143000},"grossMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":24.855927743236926},"operatingMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":7.916460814251976},"netMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":4.315790553903035},"currentRatio@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q2"},{"ref":"currentLiabilities@2015Q2"}],"value":3.4926726635653207},"netDebt@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"cash@2015Q2","weight":-1}],"value":448845000},"ebit@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q2"},{"ref":"interestExpense@2015Q2"}],"value":54588000},"freeCashFlow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q3"},{"ref":"capex@2015Q3","weight":-1}],"value":54788000},"totalCosts@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q3"},{"ref":"operatingIncome@2015Q3","weight":-1}],"value":595563000},"capexOutflow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q3","weight":-1}],"value":-9689000},"grossMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":24.779828478836503},"operatingMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":5.851005809587797},"netMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":2.141880409437616},"currentRatio@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q3"},{"ref":"currentLiabilities@2015Q3"}],"value":3.43161514055137},"netDebt@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"cash@2015Q3","weight":-1}],"value":365974000},"ebit@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q3"},{"ref":"interestExpense@2015Q3"}],"value":36687000},"freeCashFlow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q4"},{"ref":"capex@2015Q4","weight":-1}],"value":78424000},"totalCosts@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q4"},{"ref":"operatingIncome@2015Q4","weight":-1}],"value":650828000},"capexOutflow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q4","weight":-1}],"value":-11021000},"grossMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":20.396700682204006},"operatingMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":-2.68211565282695},"netMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":-4.600932745161148},"currentRatio@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q4"},{"ref":"currentLiabilities@2015Q4"}],"value":3.3469884382655763},"netDebt@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"cash@2015Q4","weight":-1}],"value":408921000},"ebit@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q4"},{"ref":"interestExpense@2015Q4"}],"value":-13220000},"freeCashFlow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2015"},{"ref":"capex@FY2015","weight":-1}],"value":226799000},"totalCosts@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2015"},{"ref":"operatingIncome@FY2015","weight":-1}],"value":2487229000},"capexOutflow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2015","weight":-1}],"value":-45468000},"grossMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":23.713288358119595},"operatingMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":5.028591894991989},"netMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":1.7309780658010694},"currentRatio@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2015"},{"ref":"currentLiabilities@FY2015"}],"value":3.3469884382655763},"netDebt@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2015"},{"ref":"cash@FY2015","weight":-1}],"value":408921000},"ebit@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2015"},{"ref":"interestExpense@FY2015"}],"value":137628000},"freeCashFlow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q1"},{"ref":"capex@2016Q1","weight":-1}],"value":66566000},"totalCosts@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q1"},{"ref":"operatingIncome@2016Q1","weight":-1}],"value":534240000},"capexOutflow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q1","weight":-1}],"value":-13961000},"grossMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":26.980665599517266},"operatingMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":10.453315007416968},"netMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":5.727575196319172},"currentRatio@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q1"},{"ref":"currentLiabilities@2016Q1"}],"value":3.4364153525866965},"netDebt@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"cash@2016Q1","weight":-1}],"value":370274000},"ebit@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q1"},{"ref":"interestExpense@2016Q1"}],"value":61498000},"freeCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q2"},{"ref":"capex@2016Q2","weight":-1}],"value":-12663000},"totalCosts@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q2"},{"ref":"operatingIncome@2016Q2","weight":-1}],"value":568443000},"capexOutflow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q2","weight":-1}],"value":-12058000},"grossMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":27.351389849886527},"operatingMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":11.215324037991468},"netMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":6.785172643768283},"currentRatio@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q2"},{"ref":"currentLiabilities@2016Q2"}],"value":3.539536195777555},"netDebt@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"cash@2016Q2","weight":-1}],"value":413086000},"ebit@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q2"},{"ref":"interestExpense@2016Q2"}],"value":73765000},"freeCashFlow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q3"},{"ref":"capex@2016Q3","weight":-1}],"value":31118000},"totalCosts@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q3"},{"ref":"operatingIncome@2016Q3","weight":-1}],"value":557007000},"capexOutflow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q3","weight":-1}],"value":-16214000},"grossMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":25.403320294896986},"operatingMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":8.724336211402923},"netMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":4.837549385740528},"currentRatio@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q3"},{"ref":"currentLiabilities@2016Q3"}],"value":3.54036257553657},"netDebt@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"cash@2016Q3","weight":-1}],"value":407104000},"ebit@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q3"},{"ref":"interestExpense@2016Q3"}],"value":54889000},"freeCashFlow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q4"},{"ref":"capex@2016Q4","weight":-1}],"value":89879000},"totalCosts@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q4"},{"ref":"operatingIncome@2016Q4","weight":-1}],"value":616612000},"capexOutflow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q4","weight":-1}],"value":-15687000},"grossMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":24.479857688174036},"operatingMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":8.592521217062595},"netMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":10.563243523700107},"currentRatio@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q4"},{"ref":"currentLiabilities@2016Q4"}],"value":3.582172829343029},"netDebt@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"cash@2016Q4","weight":-1}],"value":355698000},"ebit@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q4"},{"ref":"interestExpense@2016Q4"}],"value":74711000},"fcfMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":6.935863290922387},"fcfMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":1.4505712398799635},"fcfMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":2.848175413932488},"fcfMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":7.695742671263361},"fcfMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":-0.5672901823552613},"fcfMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":2.836232190700034},"fcfMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":2.40452049853725},"fcfMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":0.738857423377613},"fcfMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":-0.3990027877151934},"fcfMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":8.87471804497801},"fcfMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":2.9386568129919945},"fcfMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":-1.9065534524134602},"fcfMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":11.032415380291095},"fcfMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":14.937856708288669},"fcfMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":6.281212241781326},"fcfMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":7.596343444973863},"fcfMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":5.750815781667161},"fcfMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":9.26339415337801},"fcfMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":13.557366104881671},"fcfMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":0.9404078524306186},"fcfMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":7.238974149974702},"fcfMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":0.7211383351873695},"fcfMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":1.763077208541194},"fcfMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":-4.608866205791556},"fcfMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":-2.405536096537033},"fcfMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":-1.1952335734633701},"fcfMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":-2.486898717399727},"fcfMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":3.7634342317081333},"fcfMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":8.954129008859267},"fcfMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":10.284697697602155},"fcfMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":5.361647776307462},"fcfMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":-0.10936666161559594},"fcfMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":6.242497343008098},"fcfMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":5.282515864590424},"fcfMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":8.89873819084888},"fcfMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":5.030520303990947},"fcfMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":0.8510699223176263},"fcfMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":10.819370667774638},"fcfMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":20.05695101330654},"fcfMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":16.176320310345957},"fcfMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":12.103629074015087},"fcfMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":3.5913027151160515},"fcfMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":12.909643348043117},"fcfMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":6.747738962504063},"fcfMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":6.784042532698939},"fcfMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":7.588724646707123},"fcfMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":6.695025345001977},"fcfMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":10.027272995443774},"fcfMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":16.56178312860978},"fcfMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":5.731493995365128},"fcfMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":4.054192885578528},"fcfMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":8.298183472524617},"fcfMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":5.713757141704405},"fcfMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":-1.1671649290713773},"fcfMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":-0.15454126856221942},"fcfMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":3.665540925347974},"fcfMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":6.28411188505348},"fcfMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":2.4063346120967792},"fcfMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":-4.340981277989307},"fcfMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":-1.197181369540131},"fcfMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":13.396184181073645},"fcfMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":4.821359134338072},"fcfMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":3.1557416874792557},"fcfMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":4.886936668765405},"fcfMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":8.479802618584808},"fcfMargin@2009Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2009Q3"},{"ref":"revenue@2009Q3"}],"scale":100,"value":26.87956498698187},"fcfMargin@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2009Q4"},{"ref":"revenue@2009Q4"}],"scale":100,"value":19.487641328861315},"fcfMargin@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q1"},{"ref":"revenue@2010Q1"}],"scale":100,"value":4.004605309715243},"fcfMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":6.77324325991733},"fcfMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":13.969971856164468},"fcfMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":8.767266981436718},"fcfMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":-0.21403676803150024},"fcfMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":5.514960259862639},"fcfMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":-3.3402205655715007},"fcfMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":10.717355753102986},"fcfMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":3.23625911461627},"fcfMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":5.804462423813914},"fcfMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":8.015269973303935},"fcfMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":8.661107378571712},"fcfMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":12.373072821017688},"fcfMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":8.660006934145475},"fcfMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":11.157465995088877},"fcfMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":-1.9778242527516638},"fcfMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":5.099246698467998},"fcfMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":13.323796464440573},"ebitda@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2016"},{"ref":"depreciationAndAmortization@FY2016"}],"value":347280000},"ebitda@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q1"},{"ref":"depreciationAndAmortization@2017Q1"}],"value":87455000},"ebitda@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q2"},{"ref":"depreciationAndAmortization@2017Q2"}],"value":100152000},"ebitda@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q3"},{"ref":"depreciationAndAmortization@2017Q3"}],"value":83497000},"ebitda@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q4"},{"ref":"depreciationAndAmortization@2017Q4"}],"value":86962000},"ebitda@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2017"},{"ref":"depreciationAndAmortization@FY2017"}],"value":358066000},"ebitda@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q1"},{"ref":"depreciationAndAmortization@2018Q1"}],"value":85264000},"ebitda@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q2"},{"ref":"depreciationAndAmortization@2018Q2"}],"value":81355000},"ebitda@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q3"},{"ref":"depreciationAndAmortization@2018Q3"}],"value":47397000},"ebitda@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q4"},{"ref":"depreciationAndAmortization@2018Q4"}],"value":66381000},"ebitda@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2018"},{"ref":"depreciationAndAmortization@FY2018"}],"value":280397000},"ebitda@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q1"},{"ref":"depreciationAndAmortization@2019Q1"}],"value":79511000},"ebitda@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q2"},{"ref":"depreciationAndAmortization@2019Q2"}],"value":84516000},"ebitda@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q3"},{"ref":"depreciationAndAmortization@2019Q3"}],"value":83044000},"ebitda@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q4"},{"ref":"depreciationAndAmortization@2019Q4"}],"value":75204000},"ebitda@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2019"},{"ref":"depreciationAndAmortization@FY2019"}],"value":322275000},"ebitda@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q1"},{"ref":"depreciationAndAmortization@2020Q1"}],"value":87783000},"ebitda@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q2"},{"ref":"depreciationAndAmortization@2020Q2"}],"value":65955000},"ebitda@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q3"},{"ref":"depreciationAndAmortization@2020Q3"}],"value":83981000},"ebitda@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q4"},{"ref":"depreciationAndAmortization@2020Q4"}],"value":79016000},"ebitda@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2020"},{"ref":"depreciationAndAmortization@FY2020"}],"value":316735000},"ebitda@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q1"},{"ref":"depreciationAndAmortization@2021Q1"}],"value":101893000},"ebitda@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q2"},{"ref":"depreciationAndAmortization@2021Q2"}],"value":111224000},"ebitda@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q3"},{"ref":"depreciationAndAmortization@2021Q3"}],"value":103425000},"ebitda@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q4"},{"ref":"depreciationAndAmortization@2021Q4"}],"value":78730000},"ebitda@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2021"},{"ref":"depreciationAndAmortization@FY2021"}],"value":395272000},"ebitda@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q1"},{"ref":"depreciationAndAmortization@2022Q1"}],"value":121532000},"ebitda@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q2"},{"ref":"depreciationAndAmortization@2022Q2"}],"value":142863000},"ebitda@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q3"},{"ref":"depreciationAndAmortization@2022Q3"}],"value":137191000},"ebitda@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q4"},{"ref":"depreciationAndAmortization@2022Q4"}],"value":107003000},"ebitda@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2022"},{"ref":"depreciationAndAmortization@FY2022"}],"value":508589000},"ebitda@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q1"},{"ref":"depreciationAndAmortization@2023Q1"}],"value":142672000},"ebitda@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q2"},{"ref":"depreciationAndAmortization@2023Q2"}],"value":160083000},"ebitda@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q3"},{"ref":"depreciationAndAmortization@2023Q3"}],"value":3663000},"ebitda@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q4"},{"ref":"depreciationAndAmortization@2023Q4"}],"value":85550000},"ebitda@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2023"},{"ref":"depreciationAndAmortization@FY2023"}],"value":391968000},"ebitda@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q1"},{"ref":"depreciationAndAmortization@2024Q1"}],"value":158194000},"ebitda@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q2"},{"ref":"depreciationAndAmortization@2024Q2"}],"value":171072000},"ebitda@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q3"},{"ref":"depreciationAndAmortization@2024Q3"}],"value":150683000},"ebitda@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q4"},{"ref":"depreciationAndAmortization@2024Q4"}],"value":142849000},"ebitda@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2024"},{"ref":"depreciationAndAmortization@FY2024"}],"value":622798000},"ebitda@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q1"},{"ref":"depreciationAndAmortization@2025Q1"}],"value":149655000},"ebitda@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q2"},{"ref":"depreciationAndAmortization@2025Q2"}],"value":51816000},"ebitda@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q3"},{"ref":"depreciationAndAmortization@2025Q3"}],"value":162923000},"ebitda@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q4"},{"ref":"depreciationAndAmortization@2025Q4"}],"value":142299000},"ebitda@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2025"},{"ref":"depreciationAndAmortization@FY2025"}],"value":506693000},"ebitda@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2026Q1"},{"ref":"depreciationAndAmortization@2026Q1"}],"value":177157000},"ebitda@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2026Q2"},{"ref":"depreciationAndAmortization@2026Q2"}],"value":196130000},"ebitda@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2009"},{"ref":"depreciationAndAmortization@FY2009"}],"value":286592000},"ebitda@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2010Q2"},{"ref":"depreciationAndAmortization@2010Q2"}],"value":51811000},"ebitda@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2010Q3"},{"ref":"depreciationAndAmortization@2010Q3"}],"value":66183000},"ebitda@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2010Q4"},{"ref":"depreciationAndAmortization@2010Q4"}],"value":82460000},"ebitda@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2010"},{"ref":"depreciationAndAmortization@FY2010"}],"value":243592000},"ebitda@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q1"},{"ref":"depreciationAndAmortization@2011Q1"}],"value":64643000},"ebitda@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q2"},{"ref":"depreciationAndAmortization@2011Q2"}],"value":89829000},"ebitda@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q3"},{"ref":"depreciationAndAmortization@2011Q3"}],"value":90827000},"ebitda@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q4"},{"ref":"depreciationAndAmortization@2011Q4"}],"value":99203000},"ebitda@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2011"},{"ref":"depreciationAndAmortization@FY2011"}],"value":344492000},"ebitda@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q1"},{"ref":"depreciationAndAmortization@2012Q1"}],"value":103813000},"ebitda@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q2"},{"ref":"depreciationAndAmortization@2012Q2"}],"value":114312000},"ebitda@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q3"},{"ref":"depreciationAndAmortization@2012Q3"}],"value":111677000},"ebitda@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q4"},{"ref":"depreciationAndAmortization@2012Q4"}],"value":131331000},"ebitda@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2012"},{"ref":"depreciationAndAmortization@FY2012"}],"value":461133000},"ebitda@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q1"},{"ref":"depreciationAndAmortization@2013Q1"}],"value":140307000},"ebitda@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q2"},{"ref":"depreciationAndAmortization@2013Q2"}],"value":165218000},"ebitda@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2009Q3"},{"ref":"depreciationAndAmortization@2009Q3"}],"value":77138000},"ebitda@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2009Q4"},{"ref":"depreciationAndAmortization@2009Q4"}],"value":59583000},"ebitda@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2010Q1"},{"ref":"depreciationAndAmortization@2010Q1"}],"value":43138000},"ebitda@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q3"},{"ref":"depreciationAndAmortization@2013Q3"}],"value":130108000},"ebitda@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q4"},{"ref":"depreciationAndAmortization@2013Q4"}],"value":123722000},"ebitda@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2013"},{"ref":"depreciationAndAmortization@FY2013"}],"value":559355000},"ebitda@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q1"},{"ref":"depreciationAndAmortization@2014Q1"}],"value":114376000},"ebitda@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q2"},{"ref":"depreciationAndAmortization@2014Q2"}],"value":132023000},"ebitda@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q3"},{"ref":"depreciationAndAmortization@2014Q3"}],"value":69323000},"ebitda@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q4"},{"ref":"depreciationAndAmortization@2014Q4"}],"value":94579000},"ebitda@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2014"},{"ref":"depreciationAndAmortization@FY2014"}],"value":410301000},"ebitda@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q1"},{"ref":"depreciationAndAmortization@2015Q1"}],"value":83474000},"ebitda@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q2"},{"ref":"depreciationAndAmortization@2015Q2"}],"value":78448000},"ebitda@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q3"},{"ref":"depreciationAndAmortization@2015Q3"}],"value":59785000},"ebitda@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q4"},{"ref":"depreciationAndAmortization@2015Q4"}],"value":7065000},"ebitda@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2015"},{"ref":"depreciationAndAmortization@FY2015"}],"value":228772000},"ebitda@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q1"},{"ref":"depreciationAndAmortization@2016Q1"}],"value":82096000},"ebitda@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q2"},{"ref":"depreciationAndAmortization@2016Q2"}],"value":93971000},"ebitda@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q3"},{"ref":"depreciationAndAmortization@2016Q3"}],"value":75327000},"ebitda@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q4"},{"ref":"depreciationAndAmortization@2016Q4"}],"value":95886000},"#1000":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2016"},{"ref":"equity@FY2016"}],"value":1738232000},"debtToCapital@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2016"},{"ref":"#1000"}],"scale":100,"value":43.47210268824875},"#1001":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"equity@2017Q1"}],"value":1796663000},"debtToCapital@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"#1001"}],"scale":100,"value":42.04366650841032},"#1002":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"equity@2017Q2"}],"value":1857803000},"debtToCapital@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"#1002"}],"scale":100,"value":40.658616656340854},"#1003":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"equity@2017Q3"}],"value":1907746000},"debtToCapital@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"#1003"}],"scale":100,"value":39.583414144230936},"#1004":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"equity@2017Q4"}],"value":1939445000},"debtToCapital@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"#1004"}],"scale":100,"value":38.92113465450168},"#1005":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2017"},{"ref":"equity@FY2017"}],"value":1939445000},"debtToCapital@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2017"},{"ref":"#1005"}],"scale":100,"value":38.92113465450168},"#1006":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"equity@2018Q1"}],"value":1939954000},"debtToCapital@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"#1006"}],"scale":100,"value":38.89772644093623},"#1007":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"equity@2018Q2"}],"value":2139207000},"debtToCapital@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"#1007"}],"scale":100,"value":46.2499888977551},"#1008":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"equity@2018Q3"}],"value":1870762000},"debtToCapital@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"#1008"}],"scale":100,"value":39.39645983829049},"#1009":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"equity@2018Q4"}],"value":1918339000},"debtToCapital@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"#1009"}],"scale":100,"value":38.7106241389035},"#1010":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"equity@FY2018"}],"value":1918339000},"debtToCapital@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2018"},{"ref":"#1010"}],"scale":100,"value":38.7106241389035},"#1011":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"equity@2019Q1"}],"value":1913446000},"debtToCapital@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"#1011"}],"scale":100,"value":38.79874320989461},"#1012":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"equity@2019Q2"}],"value":1931506000},"debtToCapital@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"#1012"}],"scale":100,"value":39.675362126754976},"#1013":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"equity@2019Q3"}],"value":1932501000},"debtToCapital@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"#1013"}],"scale":100,"value":39.599927762003745},"#1014":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"equity@2019Q4"}],"value":1955449000},"debtToCapital@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"#1014"}],"scale":100,"value":39.157451817971214},"#1015":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"equity@FY2019"}],"value":1955449000},"debtToCapital@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2019"},{"ref":"#1015"}],"scale":100,"value":39.157451817971214},"#1016":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"equity@2020Q1"}],"value":1887026000},"debtToCapital@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"#1016"}],"scale":100,"value":41.17039192888704},"#1017":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"equity@2020Q2"}],"value":1933572000},"debtToCapital@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"#1017"}],"scale":100,"value":40.38484214707288},"#1018":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"equity@2020Q3"}],"value":1971374000},"debtToCapital@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"#1018"}],"scale":100,"value":39.65305416425296},"#1019":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"equity@2020Q4"}],"value":1939015000},"debtToCapital@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"#1019"}],"scale":100,"value":37.708785130594656},"#1020":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"equity@FY2020"}],"value":1939015000},"debtToCapital@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2020"},{"ref":"#1020"}],"scale":100,"value":37.708785130594656},"#1021":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"equity@2021Q1"}],"value":1984838000},"debtToCapital@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"#1021"}],"scale":100,"value":37.01742913023632},"#1022":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"equity@2021Q2"}],"value":2187990000},"debtToCapital@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"#1022"}],"scale":100,"value":39.60283182281455},"#1023":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"equity@2021Q3"}],"value":2247023000},"debtToCapital@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"#1023"}],"scale":100,"value":40.154951684962725},"#1024":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"equity@2021Q4"}],"value":2365553000},"debtToCapital@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"#1024"}],"scale":100,"value":40.24242957143636},"#1025":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"equity@FY2021"}],"value":2365553000},"debtToCapital@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2021"},{"ref":"#1025"}],"scale":100,"value":40.24242957143636},"#1026":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"equity@2022Q1"}],"value":2471782000},"debtToCapital@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"#1026"}],"scale":100,"value":39.133345901863514},"#1027":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"equity@2022Q2"}],"value":2551815000},"debtToCapital@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"#1027"}],"scale":100,"value":39.13547808128724},"#1028":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"equity@2022Q3"}],"value":2509986000},"debtToCapital@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"#1028"}],"scale":100,"value":37.34024811293768},"#1029":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"equity@2022Q4"}],"value":2513841000},"debtToCapital@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"#1029"}],"scale":100,"value":34.69308520308166},"#1030":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"equity@FY2022"}],"value":2513841000},"debtToCapital@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2022"},{"ref":"#1030"}],"scale":100,"value":34.69308520308166},"#1031":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"equity@2023Q1"}],"value":2585201000},"debtToCapital@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"#1031"}],"scale":100,"value":38.17115187561818},"#1032":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"equity@2023Q2"}],"value":2624037000},"debtToCapital@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"#1032"}],"scale":100,"value":36.346476821782616},"#1033":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"equity@2023Q3"}],"value":2536913000},"debtToCapital@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"#1033"}],"scale":100,"value":38.55871289240112},"#1034":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"equity@2023Q4"}],"value":2462884000},"debtToCapital@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"#1034"}],"scale":100,"value":45.01243257904149},"#1035":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"equity@FY2023"}],"value":2462884000},"debtToCapital@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2023"},{"ref":"#1035"}],"scale":100,"value":45.01243257904149},"#1036":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"equity@2024Q1"}],"value":2517555000},"debtToCapital@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"#1036"}],"scale":100,"value":44.02144143822081},"#1037":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"equity@2024Q2"}],"value":2489593000},"debtToCapital@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"#1037"}],"scale":100,"value":40.894716525954244},"#1038":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"equity@2024Q3"}],"value":2440425000},"debtToCapital@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"#1038"}],"scale":100,"value":36.82686417324852},"#1039":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"equity@2024Q4"}],"value":2272727000},"debtToCapital@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"#1039"}],"scale":100,"value":32.147855857742705},"#1040":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"equity@FY2024"}],"value":2272727000},"debtToCapital@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2024"},{"ref":"#1040"}],"scale":100,"value":32.147855857742705},"#1041":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"equity@2025Q1"}],"value":2365654000},"debtToCapital@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"#1041"}],"scale":100,"value":30.885835375756553},"#1042":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"equity@2025Q2"}],"value":2259617000},"debtToCapital@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"#1042"}],"scale":100,"value":32.33565688344529},"#1043":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"equity@2025Q3"}],"value":2326415000},"debtToCapital@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"#1043"}],"scale":100,"value":31.407337040037998},"#1044":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"equity@2025Q4"}],"value":2428450000},"debtToCapital@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"#1044"}],"scale":100,"value":32.76423232926352},"#1045":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"equity@FY2025"}],"value":2428450000},"debtToCapital@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2025"},{"ref":"#1045"}],"scale":100,"value":32.76423232926352},"#1046":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"equity@2026Q1"}],"value":2469574000},"debtToCapital@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"#1046"}],"scale":100,"value":32.00114675648513},"#1047":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"equity@2026Q2"}],"value":2457438000},"debtToCapital@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"#1047"}],"scale":100,"value":29.73360874211272},"#1048":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2009"},{"ref":"equity@FY2009"}],"value":968789000},"debtToCapital@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2009"},{"ref":"#1048"}],"scale":100,"value":16.565216987393537},"#1049":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q2"},{"ref":"equity@2010Q2"}],"value":1397437000},"debtToCapital@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2010Q2"},{"ref":"#1049"}],"scale":100,"value":37.08095606456677},"#1050":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q3"},{"ref":"equity@2010Q3"}],"value":1419759000},"debtToCapital@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2010Q3"},{"ref":"#1050"}],"scale":100,"value":34.032184335510465},"#1051":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"equity@2010Q4"}],"value":1478961000},"debtToCapital@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"#1051"}],"scale":100,"value":31.700227389363206},"#1052":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2010"},{"ref":"equity@FY2010"}],"value":1478961000},"debtToCapital@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2010"},{"ref":"#1052"}],"scale":100,"value":31.700227389363206},"#1053":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q1"},{"ref":"equity@2011Q1"}],"value":1538277000},"debtToCapital@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q1"},{"ref":"#1053"}],"scale":100,"value":31.51708047380283},"#1054":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q2"},{"ref":"equity@2011Q2"}],"value":1565229000},"debtToCapital@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q2"},{"ref":"#1054"}],"scale":100,"value":31.26711810220741},"#1055":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q3"},{"ref":"equity@2011Q3"}],"value":1558260000},"debtToCapital@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q3"},{"ref":"#1055"}],"scale":100,"value":31.766906677961316},"#1056":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"equity@2011Q4"}],"value":1672561000},"debtToCapital@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"#1056"}],"scale":100,"value":28.37863611551387},"#1057":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2011"},{"ref":"equity@FY2011"}],"value":1672561000},"debtToCapital@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2011"},{"ref":"#1057"}],"scale":100,"value":28.37863611551387},"#1058":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q1"},{"ref":"equity@2012Q1"}],"value":1755282000},"debtToCapital@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q1"},{"ref":"#1058"}],"scale":100,"value":27.020102752720078},"#1059":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q2"},{"ref":"equity@2012Q2"}],"value":1781679000},"debtToCapital@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q2"},{"ref":"#1059"}],"scale":100,"value":26.59513863047159},"#1060":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"equity@2012Q3"}],"value":1861347000},"debtToCapital@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"#1060"}],"scale":100,"value":25.436041748260802},"#1061":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"equity@2012Q4"}],"value":1879827000},"debtToCapital@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"#1061"}],"scale":100,"value":25.152154958940372},"#1062":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2012"},{"ref":"equity@FY2012"}],"value":1879827000},"debtToCapital@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2012"},{"ref":"#1062"}],"scale":100,"value":25.152154958940372},"#1063":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"equity@2013Q1"}],"value":1936363000},"debtToCapital@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"#1063"}],"scale":100,"value":24.398214590962542},"#1064":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"equity@2013Q2"}],"value":1970476000},"debtToCapital@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"#1064"}],"scale":100,"value":23.959642238728105},"#1065":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2009Q4"},{"ref":"equity@2009Q4"}],"value":968789000},"debtToCapital@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2009Q4"},{"ref":"#1065"}],"scale":100,"value":16.565216987393537},"#1066":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"equity@2013Q3"}],"value":2047344000},"debtToCapital@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"#1066"}],"scale":100,"value":23.032719464828578},"#1067":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"equity@2013Q4"}],"value":2015955000},"debtToCapital@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"#1067"}],"scale":100,"value":23.36902361411837},"#1068":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2013"},{"ref":"equity@FY2013"}],"value":2015955000},"debtToCapital@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2013"},{"ref":"#1068"}],"scale":100,"value":23.36902361411837},"#1069":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"equity@2014Q1"}],"value":2099132000},"debtToCapital@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"#1069"}],"scale":100,"value":22.83462878942344},"#1070":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"equity@2014Q2"}],"value":2093776000},"debtToCapital@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"#1070"}],"scale":100,"value":22.862331022993864},"#1071":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"equity@2014Q3"}],"value":2127485000},"debtToCapital@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"#1071"}],"scale":100,"value":36.13651800130201},"#1072":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"equity@2014Q4"}],"value":2018240000},"debtToCapital@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"#1072"}],"scale":100,"value":38.044781591882035},"#1073":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2014"},{"ref":"equity@FY2014"}],"value":2018240000},"debtToCapital@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2014"},{"ref":"#1073"}],"scale":100,"value":38.044781591882035},"#1074":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"equity@2015Q1"}],"value":1910696000},"debtToCapital@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"#1074"}],"scale":100,"value":40.13364763416053},"#1075":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"equity@2015Q2"}],"value":1906961000},"debtToCapital@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"#1075"}],"scale":100,"value":40.187922039307566},"#1076":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"equity@2015Q3"}],"value":1831699000},"debtToCapital@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"#1076"}],"scale":100,"value":41.81483966525067},"#1077":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"equity@2015Q4"}],"value":1723206000},"debtToCapital@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"#1077"}],"scale":100,"value":43.98748611599542},"#1078":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2015"},{"ref":"equity@FY2015"}],"value":1723206000},"debtToCapital@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2015"},{"ref":"#1078"}],"scale":100,"value":43.98748611599542},"#1079":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"equity@2016Q1"}],"value":1738139000},"debtToCapital@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"#1079"}],"scale":100,"value":43.609170497871574},"#1080":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"equity@2016Q2"}],"value":1751603000},"debtToCapital@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"#1080"}],"scale":100,"value":43.24221869910019},"#1081":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"equity@2016Q3"}],"value":1758780000},"debtToCapital@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"#1081"}],"scale":100,"value":43.01157620623386},"#1082":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"equity@2016Q4"}],"value":1738232000},"debtToCapital@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"#1082"}],"scale":100,"value":43.47210268824875},"#1083":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2015","weight":0.5},{"ref":"totalAssets@FY2016","weight":0.5}],"rule":"average-balance","value":2392056500},"returnOnAssets@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#1083"}],"scale":100,"value":7.457641573265514},"#1084":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"}],"rule":"trailing-year","value":184181000},"#1085":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q1","weight":0.5},{"ref":"totalAssets@2017Q1","weight":0.5}],"rule":"average-balance","value":2433375000},"returnOnAssets@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1084"},{"ref":"#1085"}],"scale":100,"value":7.568952586428315},"#1086":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"}],"rule":"trailing-year","value":188061000},"#1087":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q2","weight":0.5},{"ref":"totalAssets@2017Q2","weight":0.5}],"rule":"average-balance","value":2459517500},"returnOnAssets@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1086"},{"ref":"#1087"}],"scale":100,"value":7.646255820501378},"#1088":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"}],"rule":"trailing-year","value":195206000},"#1089":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q3","weight":0.5},{"ref":"totalAssets@2017Q3","weight":0.5}],"rule":"average-balance","value":2497107000},"returnOnAssets@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1088"},{"ref":"#1089"}],"scale":100,"value":7.817286163548458},"#1090":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"}],"rule":"trailing-year","value":122319000},"#1091":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q4","weight":0.5},{"ref":"totalAssets@2017Q4","weight":0.5}],"rule":"average-balance","value":2496990500},"returnOnAssets@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1090"},{"ref":"#1091"}],"scale":100,"value":4.898657003300573},"#1092":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2016","weight":0.5},{"ref":"totalAssets@FY2017","weight":0.5}],"rule":"average-balance","value":2496990500},"returnOnAssets@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#1092"}],"scale":100,"value":4.898657003300573},"#1093":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"}],"rule":"trailing-year","value":122838000},"#1094":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q1","weight":0.5},{"ref":"totalAssets@2018Q1","weight":0.5}],"rule":"average-balance","value":2542476000},"returnOnAssets@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1093"},{"ref":"#1094"}],"scale":100,"value":4.831432037116574},"#1095":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"}],"rule":"trailing-year","value":110196000},"#1096":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q2","weight":0.5},{"ref":"totalAssets@2018Q2","weight":0.5}],"rule":"average-balance","value":2651261500},"returnOnAssets@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1095"},{"ref":"#1096"}],"scale":100,"value":4.156361037943636},"#1097":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"}],"rule":"trailing-year","value":80521000},"#1098":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q3","weight":0.5},{"ref":"totalAssets@2018Q3","weight":0.5}],"rule":"average-balance","value":2586624500},"returnOnAssets@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1097"},{"ref":"#1098"}],"scale":100,"value":3.112976004054705},"#1099":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"}],"rule":"trailing-year","value":107725000},"#1100":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q4","weight":0.5},{"ref":"totalAssets@2018Q4","weight":0.5}],"rule":"average-balance","value":2593072000},"returnOnAssets@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1099"},{"ref":"#1100"}],"scale":100,"value":4.154338946238284},"#1101":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2017","weight":0.5},{"ref":"totalAssets@FY2018","weight":0.5}],"rule":"average-balance","value":2593072000},"returnOnAssets@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#1101"}],"scale":100,"value":4.154338946238284},"#1102":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"}],"rule":"trailing-year","value":104323000},"#1103":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q1","weight":0.5},{"ref":"totalAssets@2019Q1","weight":0.5}],"rule":"average-balance","value":2632025500},"returnOnAssets@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1102"},{"ref":"#1103"}],"scale":100,"value":3.963601416475638},"#1104":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"}],"rule":"trailing-year","value":110311000},"#1105":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q2","weight":0.5},{"ref":"totalAssets@2019Q2","weight":0.5}],"rule":"average-balance","value":2745550000},"returnOnAssets@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1104"},{"ref":"#1105"}],"scale":100,"value":4.017810639034073},"#1106":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"}],"rule":"trailing-year","value":143484000},"#1107":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q3","weight":0.5},{"ref":"totalAssets@2019Q3","weight":0.5}],"rule":"average-balance","value":2644260000},"returnOnAssets@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1106"},{"ref":"#1107"}],"scale":100,"value":5.426244015338885},"#1108":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"}],"rule":"trailing-year","value":152105000},"#1109":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q4","weight":0.5},{"ref":"totalAssets@2019Q4","weight":0.5}],"rule":"average-balance","value":2695555000},"returnOnAssets@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1108"},{"ref":"#1109"}],"scale":100,"value":5.64280825284589},"#1110":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2018","weight":0.5},{"ref":"totalAssets@FY2019","weight":0.5}],"rule":"average-balance","value":2695555000},"returnOnAssets@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#1110"}],"scale":100,"value":5.64280825284589},"#1111":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"}],"rule":"trailing-year","value":157748000},"#1112":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q1","weight":0.5},{"ref":"totalAssets@2020Q1","weight":0.5}],"rule":"average-balance","value":2701783000},"returnOnAssets@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1111"},{"ref":"#1112"}],"scale":100,"value":5.838662838577339},"#1113":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"}],"rule":"trailing-year","value":139834000},"#1114":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q2","weight":0.5},{"ref":"totalAssets@2020Q2","weight":0.5}],"rule":"average-balance","value":2771790500},"returnOnAssets@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1113"},{"ref":"#1114"}],"scale":100,"value":5.044897873775092},"#1115":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"}],"rule":"trailing-year","value":139898000},"#1116":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q3","weight":0.5},{"ref":"totalAssets@2020Q3","weight":0.5}],"rule":"average-balance","value":2824676000},"returnOnAssets@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1115"},{"ref":"#1116"}],"scale":100,"value":4.952709620501608},"#1117":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"}],"rule":"trailing-year","value":142149000},"#1118":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q4","weight":0.5},{"ref":"totalAssets@2020Q4","weight":0.5}],"rule":"average-balance","value":2880188000},"returnOnAssets@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1117"},{"ref":"#1118"}],"scale":100,"value":4.935406994265652},"#1119":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2019","weight":0.5},{"ref":"totalAssets@FY2020","weight":0.5}],"rule":"average-balance","value":2880188000},"returnOnAssets@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#1119"}],"scale":100,"value":4.935406994265652},"#1120":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"}],"rule":"trailing-year","value":154429000},"#1121":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q1","weight":0.5},{"ref":"totalAssets@2021Q1","weight":0.5}],"rule":"average-balance","value":2882827500},"returnOnAssets@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1120"},{"ref":"#1121"}],"scale":100,"value":5.356858847780521},"#1122":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"}],"rule":"trailing-year","value":194332000},"#1123":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q2","weight":0.5},{"ref":"totalAssets@2021Q2","weight":0.5}],"rule":"average-balance","value":3117989000},"returnOnAssets@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1122"},{"ref":"#1123"}],"scale":100,"value":6.2326069784081986},"#1124":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"}],"rule":"trailing-year","value":206357000},"#1125":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q3","weight":0.5},{"ref":"totalAssets@2021Q3","weight":0.5}],"rule":"average-balance","value":3167587000},"returnOnAssets@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1124"},{"ref":"#1125"}],"scale":100,"value":6.514643480984105},"#1126":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"}],"rule":"trailing-year","value":197725000},"#1127":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q4","weight":0.5},{"ref":"totalAssets@2021Q4","weight":0.5}],"rule":"average-balance","value":3200204500},"returnOnAssets@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1126"},{"ref":"#1127"}],"scale":100,"value":6.178511404505556},"#1128":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2020","weight":0.5},{"ref":"totalAssets@FY2021","weight":0.5}],"rule":"average-balance","value":3200204500},"returnOnAssets@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#1128"}],"scale":100,"value":6.1130468381005025},"#1129":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"}],"rule":"trailing-year","value":205630000},"#1130":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q1","weight":0.5},{"ref":"totalAssets@2022Q1","weight":0.5}],"rule":"average-balance","value":3294779500},"returnOnAssets@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1129"},{"ref":"#1130"}],"scale":100,"value":6.241085329078926},"#1131":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"}],"rule":"trailing-year","value":220180000},"#1132":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q2","weight":0.5},{"ref":"totalAssets@2022Q2","weight":0.5}],"rule":"average-balance","value":3539444000},"returnOnAssets@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1131"},{"ref":"#1132"}],"scale":100,"value":6.220751055815546},"#1133":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"}],"rule":"trailing-year","value":240857000},"#1134":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q3","weight":0.5},{"ref":"totalAssets@2022Q3","weight":0.5}],"rule":"average-balance","value":3516496500},"returnOnAssets@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1133"},{"ref":"#1134"}],"scale":100,"value":6.849345648431614},"#1135":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"}],"rule":"trailing-year","value":254251000},"#1136":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q4","weight":0.5},{"ref":"totalAssets@2022Q4","weight":0.5}],"rule":"average-balance","value":3502122500},"returnOnAssets@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1135"},{"ref":"#1136"}],"scale":100,"value":7.259911667852852},"#1137":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2021","weight":0.5},{"ref":"totalAssets@FY2022","weight":0.5}],"rule":"average-balance","value":3502122500},"returnOnAssets@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#1137"}],"scale":100,"value":7.163170334561399},"#1138":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"}],"rule":"trailing-year","value":265885000},"#1139":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q1","weight":0.5},{"ref":"totalAssets@2023Q1","weight":0.5}],"rule":"average-balance","value":3592987500},"returnOnAssets@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1138"},{"ref":"#1139"}],"scale":100,"value":7.400109240569304},"#1140":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"}],"rule":"trailing-year","value":278054000},"#1141":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q2","weight":0.5},{"ref":"totalAssets@2023Q2","weight":0.5}],"rule":"average-balance","value":3645296000},"returnOnAssets@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1140"},{"ref":"#1141"}],"scale":100,"value":7.627748199323182},"#1142":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"}],"rule":"trailing-year","value":156096000},"#1143":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q3","weight":0.5},{"ref":"totalAssets@2023Q3","weight":0.5}],"rule":"average-balance","value":3553954000},"returnOnAssets@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1142"},{"ref":"#1143"}],"scale":100,"value":4.392178401858887},"#1144":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"}],"rule":"trailing-year","value":150849000},"#1145":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q4","weight":0.5},{"ref":"totalAssets@2023Q4","weight":0.5}],"rule":"average-balance","value":3517222000},"returnOnAssets@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1144"},{"ref":"#1145"}],"scale":100,"value":4.288867748467398},"#1146":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2022","weight":0.5},{"ref":"totalAssets@FY2023","weight":0.5}],"rule":"average-balance","value":3517222000},"returnOnAssets@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#1146"}],"scale":100,"value":4.288867748467398},"#1147":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"}],"rule":"trailing-year","value":164131000},"#1148":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q1","weight":0.5},{"ref":"totalAssets@2024Q1","weight":0.5}],"rule":"average-balance","value":3534936500},"returnOnAssets@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1147"},{"ref":"#1148"}],"scale":100,"value":4.643110279350139},"#1149":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"}],"rule":"trailing-year","value":174471000},"#1150":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q2","weight":0.5},{"ref":"totalAssets@2024Q2","weight":0.5}],"rule":"average-balance","value":3536521000},"returnOnAssets@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1149"},{"ref":"#1150"}],"scale":100,"value":4.93340771905497},"#1151":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"}],"rule":"trailing-year","value":306567000},"#1152":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q3","weight":0.5},{"ref":"totalAssets@2024Q3","weight":0.5}],"rule":"average-balance","value":3491503500},"returnOnAssets@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1151"},{"ref":"#1152"}],"scale":100,"value":8.780372123356027},"#1153":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"}],"rule":"trailing-year","value":348259000},"#1154":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q4","weight":0.5},{"ref":"totalAssets@2024Q4","weight":0.5}],"rule":"average-balance","value":3403710000},"returnOnAssets@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1153"},{"ref":"#1154"}],"scale":100,"value":10.231747122992264},"#1155":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2023","weight":0.5},{"ref":"totalAssets@FY2024","weight":0.5}],"rule":"average-balance","value":3403710000},"returnOnAssets@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#1155"}],"scale":100,"value":10.231747122992264},"#1156":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"}],"rule":"trailing-year","value":347698000},"#1157":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q1","weight":0.5},{"ref":"totalAssets@2025Q1","weight":0.5}],"rule":"average-balance","value":3420402000},"returnOnAssets@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1156"},{"ref":"#1157"}],"scale":100,"value":10.165413305219678},"#1158":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"}],"rule":"trailing-year","value":243962000},"#1159":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q2","weight":0.5},{"ref":"totalAssets@2025Q2","weight":0.5}],"rule":"average-balance","value":3401293000},"returnOnAssets@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1158"},{"ref":"#1159"}],"scale":100,"value":7.172625233991897},"#1160":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"}],"rule":"trailing-year","value":259925000},"#1161":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q3","weight":0.5},{"ref":"totalAssets@2025Q3","weight":0.5}],"rule":"average-balance","value":3432413500},"returnOnAssets@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1160"},{"ref":"#1161"}],"scale":100,"value":7.5726598791200415},"#1162":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"}],"rule":"trailing-year","value":350273000},"#1163":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q4","weight":0.5},{"ref":"totalAssets@2025Q4","weight":0.5}],"rule":"average-balance","value":3349650500},"returnOnAssets@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1162"},{"ref":"#1163"}],"scale":100,"value":10.457001409550042},"#1164":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2024","weight":0.5},{"ref":"totalAssets@FY2025","weight":0.5}],"rule":"average-balance","value":3349650500},"returnOnAssets@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#1164"}],"scale":100,"value":10.457001409550042},"#1165":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"}],"rule":"trailing-year","value":371045000},"#1166":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q1","weight":0.5},{"ref":"totalAssets@2026Q1","weight":0.5}],"rule":"average-balance","value":3405294000},"returnOnAssets@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1165"},{"ref":"#1166"}],"scale":100,"value":10.896122331875016},"#1167":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q2"},{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"}],"rule":"trailing-year","value":494983000},"#1168":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q2","weight":0.5},{"ref":"totalAssets@2026Q2","weight":0.5}],"rule":"average-balance","value":3405544500},"returnOnAssets@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1167"},{"ref":"#1168"}],"scale":100,"value":14.534621409292992},"returnOnAssets@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2009"},{"ref":"totalAssets@FY2009"}],"scale":100,"value":11.562667272848751},"#1169":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2010Q2"},{"ref":"netIncome@2010Q1"},{"ref":"netIncome@2009Q4"},{"ref":"netIncome@2009Q3"}],"rule":"trailing-year","value":104046000},"returnOnAssets@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1169"},{"ref":"totalAssets@2010Q2"}],"scale":100,"value":5.126537466057863},"#1170":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2010Q3"},{"ref":"netIncome@2010Q2"},{"ref":"netIncome@2010Q1"},{"ref":"netIncome@2009Q4"}],"rule":"trailing-year","value":89507000},"returnOnAssets@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1170"},{"ref":"totalAssets@2010Q3"}],"scale":100,"value":4.3463292171877805},"#1171":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2010Q4"},{"ref":"netIncome@2010Q3"},{"ref":"netIncome@2010Q2"},{"ref":"netIncome@2010Q1"}],"rule":"trailing-year","value":94379000},"#1172":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2009Q4","weight":0.5},{"ref":"totalAssets@2010Q4","weight":0.5}],"rule":"average-balance","value":1696441000},"returnOnAssets@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1171"},{"ref":"#1172"}],"scale":100,"value":5.563352925330147},"#1173":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2009","weight":0.5},{"ref":"totalAssets@FY2010","weight":0.5}],"rule":"average-balance","value":1696441000},"returnOnAssets@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"#1173"}],"scale":100,"value":5.563352925330147},"#1174":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q1"},{"ref":"netIncome@2010Q4"},{"ref":"netIncome@2010Q3"},{"ref":"netIncome@2010Q2"}],"rule":"trailing-year","value":103525000},"returnOnAssets@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1174"},{"ref":"totalAssets@2011Q1"}],"scale":100,"value":4.749848936221951},"#1175":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"},{"ref":"netIncome@2010Q4"},{"ref":"netIncome@2010Q3"}],"rule":"trailing-year","value":132237000},"#1176":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q2","weight":0.5},{"ref":"totalAssets@2011Q2","weight":0.5}],"rule":"average-balance","value":2126418500},"returnOnAssets@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1175"},{"ref":"#1176"}],"scale":100,"value":6.21876643755686},"#1177":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"},{"ref":"netIncome@2010Q4"}],"rule":"trailing-year","value":150716000},"#1178":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q3","weight":0.5},{"ref":"totalAssets@2011Q3","weight":0.5}],"rule":"average-balance","value":2134273500},"returnOnAssets@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1177"},{"ref":"#1178"}],"scale":100,"value":7.061700386571824},"#1179":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"}],"rule":"trailing-year","value":233798000},"#1180":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q4","weight":0.5},{"ref":"totalAssets@2011Q4","weight":0.5}],"rule":"average-balance","value":2198409500},"returnOnAssets@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1179"},{"ref":"#1180"}],"scale":100,"value":10.634870346038806},"#1181":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2010","weight":0.5},{"ref":"totalAssets@FY2011","weight":0.5}],"rule":"average-balance","value":2198409500},"returnOnAssets@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"#1181"}],"scale":100,"value":10.79080125881916},"#1182":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"}],"rule":"trailing-year","value":260777000},"#1183":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q1","weight":0.5},{"ref":"totalAssets@2012Q1","weight":0.5}],"rule":"average-balance","value":2281256000},"returnOnAssets@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1182"},{"ref":"#1183"}],"scale":100,"value":11.431290482085307},"#1184":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"}],"rule":"trailing-year","value":276109000},"#1185":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q2","weight":0.5},{"ref":"totalAssets@2012Q2","weight":0.5}],"rule":"average-balance","value":2310014500},"returnOnAssets@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1184"},{"ref":"#1185"}],"scale":100,"value":11.952695535028028},"#1186":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"}],"rule":"trailing-year","value":290137000},"#1187":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q3","weight":0.5},{"ref":"totalAssets@2012Q3","weight":0.5}],"rule":"average-balance","value":2351818500},"returnOnAssets@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1186"},{"ref":"#1187"}],"scale":100,"value":12.336708806398113},"#1188":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"}],"rule":"trailing-year","value":238916000},"#1189":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q4","weight":0.5},{"ref":"totalAssets@2012Q4","weight":0.5}],"rule":"average-balance","value":2437313500},"returnOnAssets@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1188"},{"ref":"#1189"}],"scale":100,"value":9.802432063007076},"#1190":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2011","weight":0.5},{"ref":"totalAssets@FY2012","weight":0.5}],"rule":"average-balance","value":2437313500},"returnOnAssets@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"#1190"}],"scale":100,"value":9.802432063007076},"#1191":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"}],"rule":"trailing-year","value":264468000},"#1192":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q1","weight":0.5},{"ref":"totalAssets@2013Q1","weight":0.5}],"rule":"average-balance","value":2500106500},"returnOnAssets@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1191"},{"ref":"#1192"}],"scale":100,"value":10.578269365725019},"#1193":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"}],"rule":"trailing-year","value":294625000},"#1194":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q2","weight":0.5},{"ref":"totalAssets@2013Q2","weight":0.5}],"rule":"average-balance","value":2524186000},"returnOnAssets@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1193"},{"ref":"#1194"}],"scale":100,"value":11.672079632800436},"#1195":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"}],"rule":"trailing-year","value":295074000},"#1196":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q3","weight":0.5},{"ref":"totalAssets@2013Q3","weight":0.5}],"rule":"average-balance","value":2621490000},"returnOnAssets@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1195"},{"ref":"#1196"}],"scale":100,"value":11.255965119073503},"#1197":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"}],"rule":"trailing-year","value":280460000},"#1198":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q4","weight":0.5},{"ref":"totalAssets@2013Q4","weight":0.5}],"rule":"average-balance","value":2672522500},"returnOnAssets@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1197"},{"ref":"#1198"}],"scale":100,"value":10.494205380871442},"#1199":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2012","weight":0.5},{"ref":"totalAssets@FY2013","weight":0.5}],"rule":"average-balance","value":2672522500},"returnOnAssets@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"#1199"}],"scale":100,"value":10.494205380871442},"#1200":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"}],"rule":"trailing-year","value":258883000},"#1201":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q1","weight":0.5},{"ref":"totalAssets@2014Q1","weight":0.5}],"rule":"average-balance","value":2751555000},"returnOnAssets@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1200"},{"ref":"#1201"}],"scale":100,"value":9.40860713305749},"#1202":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"}],"rule":"trailing-year","value":233419000},"#1203":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q2","weight":0.5},{"ref":"totalAssets@2014Q2","weight":0.5}],"rule":"average-balance","value":2755113500},"returnOnAssets@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1202"},{"ref":"#1203"}],"scale":100,"value":8.472209947067515},"#1204":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"}],"rule":"trailing-year","value":199813000},"#1205":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q3","weight":0.5},{"ref":"totalAssets@2014Q3","weight":0.5}],"rule":"average-balance","value":2805620500},"returnOnAssets@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1204"},{"ref":"#1205"}],"scale":100,"value":7.121882663745863},"#1206":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"}],"rule":"trailing-year","value":189318000},"#1207":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q4","weight":0.5},{"ref":"totalAssets@2014Q4","weight":0.5}],"rule":"average-balance","value":2749224500},"returnOnAssets@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1206"},{"ref":"#1207"}],"scale":100,"value":6.886232826748053},"#1208":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2013","weight":0.5},{"ref":"totalAssets@FY2014","weight":0.5}],"rule":"average-balance","value":2749224500},"returnOnAssets@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"#1208"}],"scale":100,"value":6.886232826748053},"#1209":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"}],"rule":"trailing-year","value":164262000},"#1210":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q1","weight":0.5},{"ref":"totalAssets@2015Q1","weight":0.5}],"rule":"average-balance","value":2734998000},"returnOnAssets@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1209"},{"ref":"#1210"}],"scale":100,"value":6.005927609453462},"#1211":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"}],"rule":"trailing-year","value":127849000},"#1212":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q2","weight":0.5},{"ref":"totalAssets@2015Q2","weight":0.5}],"rule":"average-balance","value":2712998000},"returnOnAssets@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1211"},{"ref":"#1212"}],"scale":100,"value":4.712462006975309},"#1213":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"}],"rule":"trailing-year","value":116113000},"#1214":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q3","weight":0.5},{"ref":"totalAssets@2015Q3","weight":0.5}],"rule":"average-balance","value":2676211000},"returnOnAssets@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1213"},{"ref":"#1214"}],"scale":100,"value":4.3387087191555525},"#1215":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"}],"rule":"trailing-year","value":45333000},"#1216":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q4","weight":0.5},{"ref":"totalAssets@2015Q4","weight":0.5}],"rule":"average-balance","value":2557168500},"returnOnAssets@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1215"},{"ref":"#1216"}],"scale":100,"value":1.7727811053514855},"#1217":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2014","weight":0.5},{"ref":"totalAssets@FY2015","weight":0.5}],"rule":"average-balance","value":2557168500},"returnOnAssets@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#1217"}],"scale":100,"value":1.7727811053514855},"#1218":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"}],"rule":"trailing-year","value":47997000},"#1219":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q1","weight":0.5},{"ref":"totalAssets@2016Q1","weight":0.5}],"rule":"average-balance","value":2491996000},"returnOnAssets@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1218"},{"ref":"#1219"}],"scale":100,"value":1.926046430251092},"#1220":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"}],"rule":"trailing-year","value":62000000},"#1221":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q2","weight":0.5},{"ref":"totalAssets@2016Q2","weight":0.5}],"rule":"average-balance","value":2481632500},"returnOnAssets@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1220"},{"ref":"#1221"}],"scale":100,"value":2.4983554172505396},"#1222":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"}],"rule":"trailing-year","value":77972000},"#1223":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q3","weight":0.5},{"ref":"totalAssets@2016Q3","weight":0.5}],"rule":"average-balance","value":2436872000},"returnOnAssets@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1222"},{"ref":"#1223"}],"scale":100,"value":3.199675649767407},"#1224":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"}],"rule":"trailing-year","value":178391000},"#1225":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q4","weight":0.5},{"ref":"totalAssets@2016Q4","weight":0.5}],"rule":"average-balance","value":2392056500},"returnOnAssets@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1224"},{"ref":"#1225"}],"scale":100,"value":7.457641573265514},"#1226":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2015","weight":0.5},{"ref":"equity@FY2016","weight":0.5}],"rule":"average-balance","value":973898500},"returnOnEquity@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#1226"}],"scale":100,"value":18.31720656721414},"#1227":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q1","weight":0.5},{"ref":"equity@2017Q1","weight":0.5}],"rule":"average-balance","value":1010715500},"returnOnEquity@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1084"},{"ref":"#1227"}],"scale":100,"value":18.222833230518383},"#1228":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q2","weight":0.5},{"ref":"equity@2017Q2","weight":0.5}],"rule":"average-balance","value":1048308500},"returnOnEquity@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1086"},{"ref":"#1228"}],"scale":100,"value":17.939471062192094},"#1229":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q3","weight":0.5},{"ref":"equity@2017Q3","weight":0.5}],"rule":"average-balance","value":1077448000},"returnOnEquity@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1088"},{"ref":"#1229"}],"scale":100,"value":18.11744047044498},"#1230":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q4","weight":0.5},{"ref":"equity@2017Q4","weight":0.5}],"rule":"average-balance","value":1083588500},"returnOnEquity@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1090"},{"ref":"#1230"}],"scale":100,"value":11.288325780496933},"#1231":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2016","weight":0.5},{"ref":"equity@FY2017","weight":0.5}],"rule":"average-balance","value":1083588500},"returnOnEquity@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#1231"}],"scale":100,"value":11.288325780496933},"#1232":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q1","weight":0.5},{"ref":"equity@2018Q1","weight":0.5}],"rule":"average-balance","value":1113318000},"returnOnEquity@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1093"},{"ref":"#1232"}],"scale":100,"value":11.033505251868739},"#1233":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q2","weight":0.5},{"ref":"equity@2018Q2","weight":0.5}],"rule":"average-balance","value":1126135000},"returnOnEquity@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1095"},{"ref":"#1233"}],"scale":100,"value":9.78532769161779},"#1234":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q3","weight":0.5},{"ref":"equity@2018Q3","weight":0.5}],"rule":"average-balance","value":1143171500},"returnOnEquity@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1097"},{"ref":"#1234"}],"scale":100,"value":7.04365005600647},"#1235":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q4","weight":0.5},{"ref":"equity@2018Q4","weight":0.5}],"rule":"average-balance","value":1180164500},"returnOnEquity@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1099"},{"ref":"#1235"}],"scale":100,"value":9.127964787959645},"#1236":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2017","weight":0.5},{"ref":"equity@FY2018","weight":0.5}],"rule":"average-balance","value":1180164500},"returnOnEquity@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#1236"}],"scale":100,"value":9.127964787959645},"#1237":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q1","weight":0.5},{"ref":"equity@2019Q1","weight":0.5}],"rule":"average-balance","value":1178204500},"returnOnEquity@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1102"},{"ref":"#1237"}],"scale":100,"value":8.854405156320485},"#1238":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q2","weight":0.5},{"ref":"equity@2019Q2","weight":0.5}],"rule":"average-balance","value":1157499000},"returnOnEquity@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1104"},{"ref":"#1238"}],"scale":100,"value":9.530116224722441},"#1239":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q3","weight":0.5},{"ref":"equity@2019Q3","weight":0.5}],"rule":"average-balance","value":1150490000},"returnOnEquity@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1106"},{"ref":"#1239"}],"scale":100,"value":12.471555598049527},"#1240":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q4","weight":0.5},{"ref":"equity@2019Q4","weight":0.5}],"rule":"average-balance","value":1182741500},"returnOnEquity@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1108"},{"ref":"#1240"}],"scale":100,"value":12.860375661122909},"#1241":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2018","weight":0.5},{"ref":"equity@FY2019","weight":0.5}],"rule":"average-balance","value":1182741500},"returnOnEquity@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#1241"}],"scale":100,"value":12.860375661122909},"#1242":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q1","weight":0.5},{"ref":"equity@2020Q1","weight":0.5}],"rule":"average-balance","value":1140591500},"returnOnEquity@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1111"},{"ref":"#1242"}],"scale":100,"value":13.8303678398445},"#1243":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q2","weight":0.5},{"ref":"equity@2020Q2","weight":0.5}],"rule":"average-balance","value":1158938000},"returnOnEquity@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1113"},{"ref":"#1243"}],"scale":100,"value":12.065701530194023},"#1244":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q3","weight":0.5},{"ref":"equity@2020Q3","weight":0.5}],"rule":"average-balance","value":1178448000},"returnOnEquity@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1115"},{"ref":"#1244"}],"scale":100,"value":11.871376590227147},"#1245":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q4","weight":0.5},{"ref":"equity@2020Q4","weight":0.5}],"rule":"average-balance","value":1198790500},"returnOnEquity@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1117"},{"ref":"#1245"}],"scale":100,"value":11.857701575045848},"#1246":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2019","weight":0.5},{"ref":"equity@FY2020","weight":0.5}],"rule":"average-balance","value":1198790500},"returnOnEquity@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#1246"}],"scale":100,"value":11.857701575045848},"#1247":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q1","weight":0.5},{"ref":"equity@2021Q1","weight":0.5}],"rule":"average-balance","value":1180116000},"returnOnEquity@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1120"},{"ref":"#1247"}],"scale":100,"value":13.085916977653046},"#1248":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q2","weight":0.5},{"ref":"equity@2021Q2","weight":0.5}],"rule":"average-balance","value":1237093000},"returnOnEquity@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1122"},{"ref":"#1248"}],"scale":100,"value":15.70876239700653},"#1249":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q3","weight":0.5},{"ref":"equity@2021Q3","weight":0.5}],"rule":"average-balance","value":1267198000},"returnOnEquity@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1124"},{"ref":"#1249"}],"scale":100,"value":16.284511181362344},"#1250":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q4","weight":0.5},{"ref":"equity@2021Q4","weight":0.5}],"rule":"average-balance","value":1310716500},"returnOnEquity@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1126"},{"ref":"#1250"}],"scale":100,"value":15.085260618905766},"#1251":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2020","weight":0.5},{"ref":"equity@FY2021","weight":0.5}],"rule":"average-balance","value":1310716500},"returnOnEquity@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#1251"}],"scale":100,"value":14.925424376667266},"#1252":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q1","weight":0.5},{"ref":"equity@2022Q1","weight":0.5}],"rule":"average-balance","value":1377296500},"returnOnEquity@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1129"},{"ref":"#1252"}],"scale":100,"value":14.929973320922546},"#1253":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q2","weight":0.5},{"ref":"equity@2022Q2","weight":0.5}],"rule":"average-balance","value":1437317000},"returnOnEquity@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1131"},{"ref":"#1253"}],"scale":100,"value":15.318819717571003},"#1254":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q3","weight":0.5},{"ref":"equity@2022Q3","weight":0.5}],"rule":"average-balance","value":1458741500},"returnOnEquity@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1133"},{"ref":"#1254"}],"scale":100,"value":16.511287297989398},"#1255":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q4","weight":0.5},{"ref":"equity@2022Q4","weight":0.5}],"rule":"average-balance","value":1527654500},"returnOnEquity@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1135"},{"ref":"#1255"}],"scale":100,"value":16.643226593447668},"#1256":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2021","weight":0.5},{"ref":"equity@FY2022","weight":0.5}],"rule":"average-balance","value":1527654500},"returnOnEquity@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#1256"}],"scale":100,"value":16.421448697987667},"#1257":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q1","weight":0.5},{"ref":"equity@2023Q1","weight":0.5}],"rule":"average-balance","value":1551445500},"returnOnEquity@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1138"},{"ref":"#1257"}],"scale":100,"value":17.137888504623593},"#1258":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q2","weight":0.5},{"ref":"equity@2023Q2","weight":0.5}],"rule":"average-balance","value":1611721000},"returnOnEquity@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1140"},{"ref":"#1258"}],"scale":100,"value":17.25199336609748},"#1259":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q3","weight":0.5},{"ref":"equity@2023Q3","weight":0.5}],"rule":"average-balance","value":1565731500},"returnOnEquity@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1142"},{"ref":"#1259"}],"scale":100,"value":9.969525426294355},"#1260":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q4","weight":0.5},{"ref":"equity@2023Q4","weight":0.5}],"rule":"average-balance","value":1497996000},"returnOnEquity@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1144"},{"ref":"#1260"}],"scale":100,"value":10.070053591598375},"#1261":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2022","weight":0.5},{"ref":"equity@FY2023","weight":0.5}],"rule":"average-balance","value":1497996000},"returnOnEquity@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#1261"}],"scale":100,"value":10.070053591598375},"#1262":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q1","weight":0.5},{"ref":"equity@2024Q1","weight":0.5}],"rule":"average-balance","value":1503845500},"returnOnEquity@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1147"},{"ref":"#1262"}],"scale":100,"value":10.914086586687263},"#1263":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q2","weight":0.5},{"ref":"equity@2024Q2","weight":0.5}],"rule":"average-balance","value":1570886500},"returnOnEquity@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1149"},{"ref":"#1263"}],"scale":100,"value":11.106531248438383},"#1264":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q3","weight":0.5},{"ref":"equity@2024Q3","weight":0.5}],"rule":"average-balance","value":1550202500},"returnOnEquity@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1151"},{"ref":"#1264"}],"scale":100,"value":19.77593249914124},"#1265":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q4","weight":0.5},{"ref":"equity@2024Q4","weight":0.5}],"rule":"average-balance","value":1448187000},"returnOnEquity@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1153"},{"ref":"#1265"}],"scale":100,"value":24.047930274198016},"#1266":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2023","weight":0.5},{"ref":"equity@FY2024","weight":0.5}],"rule":"average-balance","value":1448187000},"returnOnEquity@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#1266"}],"scale":100,"value":24.047930274198016},"#1267":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q1","weight":0.5},{"ref":"equity@2025Q1","weight":0.5}],"rule":"average-balance","value":1522146500},"returnOnEquity@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1156"},{"ref":"#1267"}],"scale":100,"value":22.84261074738864},"#1268":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q2","weight":0.5},{"ref":"equity@2025Q2","weight":0.5}],"rule":"average-balance","value":1500218000},"returnOnEquity@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1158"},{"ref":"#1268"}],"scale":100,"value":16.261769956099712},"#1269":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q3","weight":0.5},{"ref":"equity@2025Q3","weight":0.5}],"rule":"average-balance","value":1568721500},"returnOnEquity@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1160"},{"ref":"#1269"}],"scale":100,"value":16.569225321384327},"#1270":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q4","weight":0.5},{"ref":"equity@2025Q4","weight":0.5}],"rule":"average-balance","value":1587440500},"returnOnEquity@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1162"},{"ref":"#1270"}],"scale":100,"value":22.06526795807465},"#1271":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2024","weight":0.5},{"ref":"equity@FY2025","weight":0.5}],"rule":"average-balance","value":1587440500},"returnOnEquity@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#1271"}],"scale":100,"value":22.06526795807465},"#1272":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q1","weight":0.5},{"ref":"equity@2026Q1","weight":0.5}],"rule":"average-balance","value":1657142000},"returnOnEquity@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1165"},{"ref":"#1272"}],"scale":100,"value":22.390658133099034},"#1273":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q2","weight":0.5},{"ref":"equity@2026Q2","weight":0.5}],"rule":"average-balance","value":1627854000},"returnOnEquity@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1167"},{"ref":"#1273"}],"scale":100,"value":30.4070881049529},"#1274":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2008","weight":0.5},{"ref":"equity@FY2009","weight":0.5}],"rule":"average-balance","value":724641500},"returnOnEquity@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2009"},{"ref":"#1274"}],"scale":100,"value":20.77744650285693},"#1275":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2009Q2","weight":0.5},{"ref":"equity@2010Q2","weight":0.5}],"rule":"average-balance","value":805449000},"returnOnEquity@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1169"},{"ref":"#1275"}],"scale":100,"value":12.917763880767124},"#1276":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2009Q3","weight":0.5},{"ref":"equity@2010Q3","weight":0.5}],"rule":"average-balance","value":857253000},"returnOnEquity@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1170"},{"ref":"#1276"}],"scale":100,"value":10.44114164663174},"#1277":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2009Q4","weight":0.5},{"ref":"equity@2010Q4","weight":0.5}],"rule":"average-balance","value":909217000},"returnOnEquity@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1171"},{"ref":"#1277"}],"scale":100,"value":10.380250259289037},"#1278":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2009","weight":0.5},{"ref":"equity@FY2010","weight":0.5}],"rule":"average-balance","value":909217000},"returnOnEquity@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"#1278"}],"scale":100,"value":10.380250259289037},"#1279":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2010Q1","weight":0.5},{"ref":"equity@2011Q1","weight":0.5}],"rule":"average-balance","value":933236500},"returnOnEquity@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1174"},{"ref":"#1279"}],"scale":100,"value":11.093115196415914},"#1280":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2010Q2","weight":0.5},{"ref":"equity@2011Q2","weight":0.5}],"rule":"average-balance","value":977540500},"returnOnEquity@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1175"},{"ref":"#1280"}],"scale":100,"value":13.527521366122427},"#1281":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2010Q3","weight":0.5},{"ref":"equity@2011Q3","weight":0.5}],"rule":"average-balance","value":999916500},"returnOnEquity@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1177"},{"ref":"#1281"}],"scale":100,"value":15.07285858369174},"#1282":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2010Q4","weight":0.5},{"ref":"equity@2011Q4","weight":0.5}],"rule":"average-balance","value":1104019000},"returnOnEquity@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1179"},{"ref":"#1282"}],"scale":100,"value":21.17699061338618},"#1283":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2010","weight":0.5},{"ref":"equity@FY2011","weight":0.5}],"rule":"average-balance","value":1104019000},"returnOnEquity@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"#1283"}],"scale":100,"value":21.48749251598025},"#1284":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q1","weight":0.5},{"ref":"equity@2012Q1","weight":0.5}],"rule":"average-balance","value":1167230000},"returnOnEquity@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1182"},{"ref":"#1284"}],"scale":100,"value":22.341526520051747},"#1285":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q2","weight":0.5},{"ref":"equity@2012Q2","weight":0.5}],"rule":"average-balance","value":1191833000},"returnOnEquity@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1184"},{"ref":"#1285"}],"scale":100,"value":23.166752388967247},"#1286":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q3","weight":0.5},{"ref":"equity@2012Q3","weight":0.5}],"rule":"average-balance","value":1225571500},"returnOnEquity@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1186"},{"ref":"#1286"}],"scale":100,"value":23.67360859811117},"#1287":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q4","weight":0.5},{"ref":"equity@2012Q4","weight":0.5}],"rule":"average-balance","value":1302460500},"returnOnEquity@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1188"},{"ref":"#1287"}],"scale":100,"value":18.343435367137815},"#1288":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2011","weight":0.5},{"ref":"equity@FY2012","weight":0.5}],"rule":"average-balance","value":1302460500},"returnOnEquity@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"#1288"}],"scale":100,"value":18.343435367137815},"#1289":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q1","weight":0.5},{"ref":"equity@2013Q1","weight":0.5}],"rule":"average-balance","value":1372464000},"returnOnEquity@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1191"},{"ref":"#1289"}],"scale":100,"value":19.269576469765326},"#1290":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q2","weight":0.5},{"ref":"equity@2013Q2","weight":0.5}],"rule":"average-balance","value":1403098000},"returnOnEquity@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1193"},{"ref":"#1290"}],"scale":100,"value":20.998176891421696},"#1291":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2010Q1"},{"ref":"netIncome@2009Q4"},{"ref":"netIncome@2009Q3"},{"ref":"netIncome@2009Q2"}],"rule":"trailing-year","value":131161000},"returnOnEquity@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1291"},{"ref":"equity@2010Q1"}],"scale":100,"value":16.13264683597863},"#1292":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q3","weight":0.5},{"ref":"equity@2013Q3","weight":0.5}],"rule":"average-balance","value":1481839500},"returnOnEquity@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1195"},{"ref":"#1292"}],"scale":100,"value":19.912682851280454},"#1293":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q4","weight":0.5},{"ref":"equity@2013Q4","weight":0.5}],"rule":"average-balance","value":1475928000},"returnOnEquity@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1197"},{"ref":"#1293"}],"scale":100,"value":19.002281954133263},"#1294":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2012","weight":0.5},{"ref":"equity@FY2013","weight":0.5}],"rule":"average-balance","value":1475928000},"returnOnEquity@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"#1294"}],"scale":100,"value":19.002281954133263},"#1295":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q1","weight":0.5},{"ref":"equity@2014Q1","weight":0.5}],"rule":"average-balance","value":1541864000},"returnOnEquity@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1200"},{"ref":"#1295"}],"scale":100,"value":16.790261657318677},"#1296":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q2","weight":0.5},{"ref":"equity@2014Q2","weight":0.5}],"rule":"average-balance","value":1556723500},"returnOnEquity@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1202"},{"ref":"#1296"}],"scale":100,"value":14.994249139298018},"#1297":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q3","weight":0.5},{"ref":"equity@2014Q3","weight":0.5}],"rule":"average-balance","value":1467235500},"returnOnEquity@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1204"},{"ref":"#1297"}],"scale":100,"value":13.618331890143063},"#1298":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q4","weight":0.5},{"ref":"equity@2014Q4","weight":0.5}],"rule":"average-balance","value":1397625500},"returnOnEquity@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1206"},{"ref":"#1298"}],"scale":100,"value":13.545688741368844},"#1299":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2013","weight":0.5},{"ref":"equity@FY2014","weight":0.5}],"rule":"average-balance","value":1397625500},"returnOnEquity@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"#1299"}],"scale":100,"value":13.545688741368844},"#1300":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q1","weight":0.5},{"ref":"equity@2015Q1","weight":0.5}],"rule":"average-balance","value":1381833500},"returnOnEquity@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1209"},{"ref":"#1300"}],"scale":100,"value":11.88724980252686},"#1301":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q2","weight":0.5},{"ref":"equity@2015Q2","weight":0.5}],"rule":"average-balance","value":1377841500},"returnOnEquity@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1211"},{"ref":"#1301"}],"scale":100,"value":9.278933752539752},"#1302":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q3","weight":0.5},{"ref":"equity@2015Q3","weight":0.5}],"rule":"average-balance","value":1212231500},"returnOnEquity@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1213"},{"ref":"#1302"}],"scale":100,"value":9.578450980691395},"#1303":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q4","weight":0.5},{"ref":"equity@2015Q4","weight":0.5}],"rule":"average-balance","value":1107808000},"returnOnEquity@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1215"},{"ref":"#1303"}],"scale":100,"value":4.09213509922297},"#1304":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2014","weight":0.5},{"ref":"equity@FY2015","weight":0.5}],"rule":"average-balance","value":1107808000},"returnOnEquity@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#1304"}],"scale":100,"value":4.09213509922297},"#1305":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q1","weight":0.5},{"ref":"equity@2016Q1","weight":0.5}],"rule":"average-balance","value":1062007500},"returnOnEquity@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1218"},{"ref":"#1305"}],"scale":100,"value":4.519459608336099},"#1306":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q2","weight":0.5},{"ref":"equity@2016Q2","weight":0.5}],"rule":"average-balance","value":1067382000},"returnOnEquity@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1220"},{"ref":"#1306"}],"scale":100,"value":5.8086046045370825},"#1307":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q3","weight":0.5},{"ref":"equity@2016Q3","weight":0.5}],"rule":"average-balance","value":1034039000},"returnOnEquity@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1222"},{"ref":"#1307"}],"scale":100,"value":7.5405279684808795},"#1308":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q4","weight":0.5},{"ref":"equity@2016Q4","weight":0.5}],"rule":"average-balance","value":973898500},"returnOnEquity@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1224"},{"ref":"#1308"}],"scale":100,"value":18.31720656721414},"#1309":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2016"},{"ref":"revenue@FY2015","weight":-1}],"value":-97248000},"revenueGrowth@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"#1309"},{"ref":"revenue@FY2015"}],"scale":100,"rule":"year-on-year","value":-3.7132807213955066},"#1310":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q1"},{"ref":"revenue@2016Q1","weight":-1}],"value":40868000},"revenueGrowth@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1310"},{"ref":"revenue@2016Q1"}],"scale":100,"rule":"year-on-year","value":6.850093445411964},"#1311":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q2"},{"ref":"revenue@2016Q2","weight":-1}],"value":72488000},"revenueGrowth@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1311"},{"ref":"revenue@2016Q2"}],"scale":100,"rule":"year-on-year","value":11.321845094642867},"#1312":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q3"},{"ref":"revenue@2016Q3","weight":-1}],"value":70532000},"revenueGrowth@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1312"},{"ref":"revenue@2016Q3"}],"scale":100,"rule":"year-on-year","value":11.557942931304854},"#1313":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q4"},{"ref":"revenue@2016Q4","weight":-1}],"value":40403000},"revenueGrowth@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1313"},{"ref":"revenue@2016Q4"}],"scale":100,"rule":"year-on-year","value":5.989400733795347},"#1314":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2017"},{"ref":"revenue@FY2016","weight":-1}],"value":224291000},"revenueGrowth@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"#1314"},{"ref":"revenue@FY2016"}],"scale":100,"rule":"year-on-year","value":8.894520945593332},"#1315":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q1"},{"ref":"revenue@2017Q1","weight":-1}],"value":61211000},"revenueGrowth@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1315"},{"ref":"revenue@2017Q1"}],"scale":100,"rule":"year-on-year","value":9.602132168735},"#1316":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q2"},{"ref":"revenue@2017Q2","weight":-1}],"value":-30332000},"revenueGrowth@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1316"},{"ref":"revenue@2017Q2"}],"scale":100,"rule":"year-on-year","value":-4.255707224403949},"#1317":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q3"},{"ref":"revenue@2017Q3","weight":-1}],"value":-2087000},"revenueGrowth@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1317"},{"ref":"revenue@2017Q3"}],"scale":100,"rule":"year-on-year","value":-0.30656057252059776},"#1318":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q4"},{"ref":"revenue@2017Q4","weight":-1}],"value":-17615000},"revenueGrowth@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1318"},{"ref":"revenue@2017Q4"}],"scale":100,"rule":"year-on-year","value":-2.463712170164678},"#1319":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2018"},{"ref":"revenue@FY2017","weight":-1}],"value":11177000},"revenueGrowth@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"#1319"},{"ref":"revenue@FY2017"}],"scale":100,"rule":"year-on-year","value":0.4070332964671408},"#1320":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q1"},{"ref":"revenue@2018Q1","weight":-1}],"value":-6545000},"revenueGrowth@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1320"},{"ref":"revenue@2018Q1"}],"scale":100,"rule":"year-on-year","value":-0.9367611108884732},"#1321":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q2"},{"ref":"revenue@2018Q2","weight":-1}],"value":18466000},"revenueGrowth@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1321"},{"ref":"revenue@2018Q2"}],"scale":100,"rule":"year-on-year","value":2.7060176874436737},"#1322":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q3"},{"ref":"revenue@2018Q3","weight":-1}],"value":11648000},"revenueGrowth@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1322"},{"ref":"revenue@2018Q3"}],"scale":100,"rule":"year-on-year","value":1.7162424192417092},"#1323":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q4"},{"ref":"revenue@2018Q4","weight":-1}],"value":-13737000},"revenueGrowth@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1323"},{"ref":"revenue@2018Q4"}],"scale":100,"rule":"year-on-year","value":-1.969849275054747},"#1324":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2019"},{"ref":"revenue@FY2018","weight":-1}],"value":9832000},"revenueGrowth@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"#1324"},{"ref":"revenue@FY2018"}],"scale":100,"rule":"year-on-year","value":0.3566008884555938},"#1325":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q1"},{"ref":"revenue@2019Q1","weight":-1}],"value":-17939000},"revenueGrowth@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1325"},{"ref":"revenue@2019Q1"}],"scale":100,"rule":"year-on-year","value":-2.5918204291334512},"#1326":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q2"},{"ref":"revenue@2019Q2","weight":-1}],"value":-12063000},"revenueGrowth@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1326"},{"ref":"revenue@2019Q2"}],"scale":100,"rule":"year-on-year","value":-1.7211441192459098},"#1327":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q3"},{"ref":"revenue@2019Q3","weight":-1}],"value":43630000},"revenueGrowth@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1327"},{"ref":"revenue@2019Q3"}],"scale":100,"rule":"year-on-year","value":6.320074166352807},"#1328":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q4"},{"ref":"revenue@2019Q4","weight":-1}],"value":114751000},"revenueGrowth@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1328"},{"ref":"revenue@2019Q4"}],"scale":100,"rule":"year-on-year","value":16.785640101458977},"#1329":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2020"},{"ref":"revenue@FY2019","weight":-1}],"value":128379000},"revenueGrowth@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"#1329"},{"ref":"revenue@FY2019"}],"scale":100,"rule":"year-on-year","value":4.639686068834714},"#1330":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q1"},{"ref":"revenue@2020Q1","weight":-1}],"value":100686000},"revenueGrowth@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1330"},{"ref":"revenue@2020Q1"}],"scale":100,"rule":"year-on-year","value":14.934144170869178},"#1331":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q2"},{"ref":"revenue@2020Q2","weight":-1}],"value":205821000},"revenueGrowth@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1331"},{"ref":"revenue@2020Q2"}],"scale":100,"rule":"year-on-year","value":29.88075051393131},"#1332":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q3"},{"ref":"revenue@2020Q3","weight":-1}],"value":134812000},"revenueGrowth@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1332"},{"ref":"revenue@2020Q3"}],"scale":100,"rule":"year-on-year","value":18.36750820878237},"#1333":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q4"},{"ref":"revenue@2020Q4","weight":-1}],"value":164901000},"revenueGrowth@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1333"},{"ref":"revenue@2020Q4"}],"scale":100,"rule":"year-on-year","value":20.654527873423213},"#1334":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2021"},{"ref":"revenue@FY2020","weight":-1}],"value":606220000},"revenueGrowth@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"#1334"},{"ref":"revenue@FY2020"}],"scale":100,"rule":"year-on-year","value":20.937674309367928},"#1335":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q1"},{"ref":"revenue@2021Q1","weight":-1}],"value":205934000},"revenueGrowth@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1335"},{"ref":"revenue@2021Q1"}],"scale":100,"rule":"year-on-year","value":26.576038281760162},"#1336":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q2"},{"ref":"revenue@2021Q2","weight":-1}],"value":240903000},"revenueGrowth@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1336"},{"ref":"revenue@2021Q2"}],"scale":100,"rule":"year-on-year","value":26.92769852083936},"#1337":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q3"},{"ref":"revenue@2021Q3","weight":-1}],"value":228600000},"revenueGrowth@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1337"},{"ref":"revenue@2021Q3"}],"scale":100,"rule":"year-on-year","value":26.312699848753773},"#1338":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q4"},{"ref":"revenue@2021Q4","weight":-1}],"value":168238000},"revenueGrowth@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1338"},{"ref":"revenue@2021Q4"}],"scale":100,"rule":"year-on-year","value":17.465155437994007},"#1339":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2022"},{"ref":"revenue@FY2021","weight":-1}],"value":843675000},"revenueGrowth@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"#1339"},{"ref":"revenue@FY2021"}],"scale":100,"rule":"year-on-year","value":24.094157629066927},"#1340":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q1"},{"ref":"revenue@2022Q1","weight":-1}],"value":81661000},"revenueGrowth@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1340"},{"ref":"revenue@2022Q1"}],"scale":100,"rule":"year-on-year","value":8.325788625843678},"#1341":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"revenue@2022Q2","weight":-1}],"value":-89236000},"revenueGrowth@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1341"},{"ref":"revenue@2022Q2"}],"scale":100,"rule":"year-on-year","value":-7.858519178675727},"#1342":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q3"},{"ref":"revenue@2022Q3","weight":-1}],"value":-47087000},"revenueGrowth@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1342"},{"ref":"revenue@2022Q3"}],"scale":100,"rule":"year-on-year","value":-4.290848583264529},"#1343":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q4"},{"ref":"revenue@2022Q4","weight":-1}],"value":-115990000},"revenueGrowth@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1343"},{"ref":"revenue@2022Q4"}],"scale":100,"rule":"year-on-year","value":-10.250849303058907},"#1344":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2023"},{"ref":"revenue@FY2022","weight":-1}],"value":-170652000},"revenueGrowth@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"#1344"},{"ref":"revenue@FY2022"}],"scale":100,"rule":"year-on-year","value":-3.92732293884126},"#1345":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q1"},{"ref":"revenue@2023Q1","weight":-1}],"value":-84653000},"revenueGrowth@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1345"},{"ref":"revenue@2023Q1"}],"scale":100,"rule":"year-on-year","value":-7.967483653825336},"#1346":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"revenue@2023Q2","weight":-1}],"value":-6559000},"revenueGrowth@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1346"},{"ref":"revenue@2023Q2"}],"scale":100,"rule":"year-on-year","value":-0.6268780536291874},"#1347":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"revenue@2023Q3","weight":-1}],"value":-30120000},"revenueGrowth@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1347"},{"ref":"revenue@2023Q3"}],"scale":100,"rule":"year-on-year","value":-2.8677657229635445},"#1348":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"revenue@2023Q4","weight":-1}],"value":21768000},"revenueGrowth@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1348"},{"ref":"revenue@2023Q4"}],"scale":100,"rule":"year-on-year","value":2.1435197129369365},"#1349":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"revenue@FY2023","weight":-1}],"value":-99564000},"revenueGrowth@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"#1349"},{"ref":"revenue@FY2023"}],"scale":100,"rule":"year-on-year","value":-2.3849961122004992},"#1350":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"revenue@2024Q1","weight":-1}],"value":-8514000},"revenueGrowth@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1350"},{"ref":"revenue@2024Q1"}],"scale":100,"rule":"year-on-year","value":-0.8707052774107549},"#1351":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"revenue@2024Q2","weight":-1}],"value":10811000},"revenueGrowth@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1351"},{"ref":"revenue@2024Q2"}],"scale":100,"rule":"year-on-year","value":1.0397821756848113},"#1352":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"revenue@2024Q3","weight":-1}],"value":25805000},"revenueGrowth@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1352"},{"ref":"revenue@2024Q3"}],"scale":100,"rule":"year-on-year","value":2.529467983434208},"#1353":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"revenue@2024Q4","weight":-1}],"value":966000},"revenueGrowth@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1353"},{"ref":"revenue@2024Q4"}],"scale":100,"rule":"year-on-year","value":0.09312692447849269},"#1354":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"revenue@FY2024","weight":-1}],"value":29068000},"revenueGrowth@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"#1354"},{"ref":"revenue@FY2024"}],"scale":100,"rule":"year-on-year","value":0.7133192017539036},"#1355":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"revenue@2025Q1","weight":-1}],"value":59883000},"revenueGrowth@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1355"},{"ref":"revenue@2025Q1"}],"scale":100,"rule":"year-on-year","value":6.1778742492113015},"#1356":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"revenue@2025Q2","weight":-1}],"value":68141000},"revenueGrowth@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1356"},{"ref":"revenue@2025Q2"}],"scale":100,"rule":"year-on-year","value":6.486233851285239},"#1357":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2009"},{"ref":"revenue@FY2008","weight":-1}],"value":-63328000},"revenueGrowth@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"#1357"},{"ref":"revenue@FY2008"}],"scale":100,"rule":"year-on-year","value":-3.320334004796366},"#1358":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q2"},{"ref":"revenue@2009Q2","weight":-1}],"value":-6024000},"revenueGrowth@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1358"},{"ref":"revenue@2009Q2"}],"scale":100,"rule":"year-on-year","value":-1.2076742647501026},"#1359":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q3"},{"ref":"revenue@2009Q3","weight":-1}],"value":111080000},"revenueGrowth@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1359"},{"ref":"revenue@2009Q3"}],"scale":100,"rule":"year-on-year","value":25.593880325338137},"#1360":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q4"},{"ref":"revenue@2009Q4","weight":-1}],"value":216833000},"revenueGrowth@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1360"},{"ref":"revenue@2009Q4"}],"scale":100,"rule":"year-on-year","value":54.39496070261172},"#1361":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2010"},{"ref":"revenue@FY2009","weight":-1}],"value":188478000},"revenueGrowth@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"#1361"},{"ref":"revenue@FY2009"}],"scale":100,"rule":"year-on-year","value":10.221426828276247},"#1362":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q1"},{"ref":"revenue@2010Q1","weight":-1}],"value":225659000},"revenueGrowth@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1362"},{"ref":"revenue@2010Q1"}],"scale":100,"rule":"year-on-year","value":61.4201882406737},"#1363":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q2"},{"ref":"revenue@2010Q2","weight":-1}],"value":202174000},"revenueGrowth@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1363"},{"ref":"revenue@2010Q2"}],"scale":100,"rule":"year-on-year","value":41.026733714025966},"#1364":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q3"},{"ref":"revenue@2010Q3","weight":-1}],"value":157262000},"revenueGrowth@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1364"},{"ref":"revenue@2010Q3"}],"scale":100,"rule":"year-on-year","value":28.850648516758692},"#1365":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q4"},{"ref":"revenue@2010Q4","weight":-1}],"value":161945000},"revenueGrowth@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1365"},{"ref":"revenue@2010Q4"}],"scale":100,"rule":"year-on-year","value":26.312839177200797},"#1366":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2011"},{"ref":"revenue@FY2010","weight":-1}],"value":735350000},"revenueGrowth@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"#1366"},{"ref":"revenue@FY2010"}],"scale":100,"rule":"year-on-year","value":36.1808634795427},"#1367":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q1"},{"ref":"revenue@2011Q1","weight":-1}],"value":167274000},"revenueGrowth@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1367"},{"ref":"revenue@2011Q1"}],"scale":100,"rule":"year-on-year","value":28.205193057712453},"#1368":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q2"},{"ref":"revenue@2011Q2","weight":-1}],"value":119620000},"revenueGrowth@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1368"},{"ref":"revenue@2011Q2"}],"scale":100,"rule":"year-on-year","value":17.21250143893174},"#1369":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q3"},{"ref":"revenue@2011Q3","weight":-1}],"value":57118000},"revenueGrowth@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1369"},{"ref":"revenue@2011Q3"}],"scale":100,"rule":"year-on-year","value":8.1323894571383},"#1370":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q4"},{"ref":"revenue@2011Q4","weight":-1}],"value":73828000},"revenueGrowth@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1370"},{"ref":"revenue@2011Q4"}],"scale":100,"rule":"year-on-year","value":9.496723072272495},"#1371":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2012"},{"ref":"revenue@FY2011","weight":-1}],"value":401778000},"revenueGrowth@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"#1371"},{"ref":"revenue@FY2011"}],"scale":100,"rule":"year-on-year","value":14.516265394117589},"#1372":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q1"},{"ref":"revenue@2012Q1","weight":-1}],"value":114794000},"revenueGrowth@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1372"},{"ref":"revenue@2012Q1"}],"scale":100,"rule":"year-on-year","value":15.09781872464111},"#1373":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q2"},{"ref":"revenue@2012Q2","weight":-1}],"value":111951000},"revenueGrowth@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1373"},{"ref":"revenue@2012Q2"}],"scale":100,"rule":"year-on-year","value":13.743401507525355},"#1374":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q3"},{"ref":"revenue@2012Q3","weight":-1}],"value":18562000},"revenueGrowth@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1374"},{"ref":"revenue@2012Q3"}],"scale":100,"rule":"year-on-year","value":2.444072840270195},"#1375":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q4"},{"ref":"revenue@2012Q4","weight":-1}],"value":-23343000},"revenueGrowth@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1375"},{"ref":"revenue@2012Q4"}],"scale":100,"rule":"year-on-year","value":-2.742257407783766},"#1376":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2013"},{"ref":"revenue@FY2012","weight":-1}],"value":134655000},"revenueGrowth@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"#1376"},{"ref":"revenue@FY2012"}],"scale":100,"rule":"year-on-year","value":4.248386840301932},"#1377":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q1"},{"ref":"revenue@2013Q1","weight":-1}],"value":-123389000},"revenueGrowth@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1377"},{"ref":"revenue@2013Q1"}],"scale":100,"rule":"year-on-year","value":-14.099521327712827},"#1378":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q2"},{"ref":"revenue@2013Q2","weight":-1}],"value":-83932000},"revenueGrowth@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1378"},{"ref":"revenue@2013Q2"}],"scale":100,"rule":"year-on-year","value":-9.058736297004632},"#1379":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q3"},{"ref":"revenue@2013Q3","weight":-1}],"value":-12364000},"revenueGrowth@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1379"},{"ref":"revenue@2013Q3"}],"scale":100,"rule":"year-on-year","value":-1.5891377218417713},"#1380":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q4"},{"ref":"revenue@2013Q4","weight":-1}],"value":-64754000},"revenueGrowth@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1380"},{"ref":"revenue@2013Q4"}],"scale":100,"rule":"year-on-year","value":-7.821570498496177},"#1381":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2014"},{"ref":"revenue@FY2013","weight":-1}],"value":-181068000},"revenueGrowth@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"#1381"},{"ref":"revenue@FY2013"}],"scale":100,"rule":"year-on-year","value":-5.479916385485062},"#1382":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q1"},{"ref":"revenue@2014Q1","weight":-1}],"value":-81342000},"revenueGrowth@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1382"},{"ref":"revenue@2014Q1"}],"scale":100,"rule":"year-on-year","value":-10.82049644824008},"#1383":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q2"},{"ref":"revenue@2014Q2","weight":-1}],"value":-160476000},"revenueGrowth@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1383"},{"ref":"revenue@2014Q2"}],"scale":100,"rule":"year-on-year","value":-19.045358468263075},"#1384":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q3"},{"ref":"revenue@2014Q3","weight":-1}],"value":-133093000},"revenueGrowth@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1384"},{"ref":"revenue@2014Q3"}],"scale":100,"rule":"year-on-year","value":-17.382599246670882},"#1385":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q4"},{"ref":"revenue@2014Q4","weight":-1}],"value":-129308000},"revenueGrowth@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1385"},{"ref":"revenue@2014Q4"}],"scale":100,"rule":"year-on-year","value":-16.944293022475676},"#1386":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2015"},{"ref":"revenue@FY2014","weight":-1}],"value":-504219000},"revenueGrowth@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"#1386"},{"ref":"revenue@FY2014"}],"scale":100,"rule":"year-on-year","value":-16.144601768154708},"#1387":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q1"},{"ref":"revenue@2015Q1","weight":-1}],"value":-73793000},"revenueGrowth@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1387"},{"ref":"revenue@2015Q1"}],"scale":100,"rule":"year-on-year","value":-11.007341907344593},"#1388":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q2"},{"ref":"revenue@2015Q2","weight":-1}],"value":-41874000},"revenueGrowth@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1388"},{"ref":"revenue@2015Q2"}],"scale":100,"rule":"year-on-year","value":-6.138775558073839},"#1389":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q3"},{"ref":"revenue@2015Q3","weight":-1}],"value":-22328000},"revenueGrowth@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1389"},{"ref":"revenue@2015Q3"}],"scale":100,"rule":"year-on-year","value":-3.5297000355689057},"#1390":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q4"},{"ref":"revenue@2015Q4","weight":-1}],"value":40747000},"revenueGrowth@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1390"},{"ref":"revenue@2015Q4"}],"scale":100,"rule":"year-on-year","value":6.428715676808228},"equity@FY2008":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":25,"unit":"USD","end":"2008-12-27","value":640976000},"revenue@FY2008":{"kind":"filed","concept":"SalesRevenueNet","filing":64,"unit":"USD","start":"2007-12-30","end":"2008-12-27","value":1907278000}},"quality":[{"metric":"revenue","periodKey":"FY2010","rule":"period-consistency","severity":"warning","message":"Quarters sum to 2.0207e+9 but the year reports 2.0324e+9 (0.58% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"revenue","periodKey":"FY2012","rule":"period-consistency","severity":"warning","message":"Quarters sum to 3.1856e+9 but the year reports 3.1696e+9 (0.50% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"revenue","periodKey":"FY2013","rule":"period-consistency","severity":"warning","message":"Quarters sum to 3.4076e+9 but the year reports 3.3042e+9 (3.03% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"netIncome","periodKey":"FY2011","rule":"period-consistency","severity":"warning","message":"Quarters sum to 2.3380e+8 but the year reports 2.3723e+8 (1.45% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"netIncome","periodKey":"FY2021","rule":"period-consistency","severity":"warning","message":"Quarters sum to 1.9773e+8 but the year reports 1.9563e+8 (1.06% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"netIncome","periodKey":"FY2022","rule":"period-consistency","severity":"warning","message":"Quarters sum to 2.5425e+8 but the year reports 2.5086e+8 (1.33% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"totalAssets","periodKey":"2022Q4","rule":"accounting-identity","severity":"warning","message":"Assets 3.5570e+9 ≠ liabilities + mezzanine + equity 3.6179e+9 (1.68% apart)."},{"metric":"totalAssets","periodKey":"FY2022","rule":"accounting-identity","severity":"warning","message":"Assets 3.5570e+9 ≠ liabilities + mezzanine + equity 3.6179e+9 (1.68% apart)."},{"metric":"grossProfit","periodKey":"FY2009","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 5.3201e+8 ≠ revenue − cost 5.8936e+8 (9.73% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2010Q2","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 1.2865e+8 ≠ revenue − cost 1.3987e+8 (8.03% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2010Q3","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 1.3252e+8 ≠ revenue − cost 1.4978e+8 (11.52% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2010Q4","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 1.5768e+8 ≠ revenue − cost 1.7442e+8 (9.60% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"FY2010","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 5.1957e+8 ≠ revenue − cost 5.7650e+8 (9.87% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2011Q1","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 1.3649e+8 ≠ revenue − cost 1.6161e+8 (15.54% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2011Q2","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 1.6798e+8 ≠ revenue − cost 1.9433e+8 (13.56% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2011Q3","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 1.6739e+8 ≠ revenue − cost 1.9755e+8 (15.27% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2011Q4","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 1.9495e+8 ≠ revenue − cost 2.1962e+8 (11.24% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"FY2011","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 6.6681e+8 ≠ revenue − cost 7.7311e+8 (13.75% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2012Q1","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 1.8631e+8 ≠ revenue − cost 2.2930e+8 (18.75% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2012Q2","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 1.9940e+8 ≠ revenue − cost 2.4666e+8 (19.16% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2012Q3","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 1.9240e+8 ≠ revenue − cost 2.2203e+8 (13.35% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2012Q4","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 2.2435e+8 ≠ revenue − cost 2.6054e+8 (13.89% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"FY2012","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 8.0246e+8 ≠ revenue − cost 9.4247e+8 (14.86% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2013Q1","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 2.3537e+8 ≠ revenue − cost 2.9087e+8 (19.08% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2013Q2","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 2.6147e+8 ≠ revenue − cost 3.0934e+8 (15.48% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2018Q4","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 1.4970e+8 ≠ revenue − cost 1.5959e+8 (6.20% apart) — check whether revenue includes a component outside the cost base."},{"metric":"dilutedShares","periodKey":"2017Q4","rule":"per-share-consistency","severity":"warning","message":"Earnings per share times the share count gives -3.648e+6 against net income -1.630e+6 — usually the two-class method, where diluted EPS uses income available to common shareholders rather than the whole."},{"metric":"dilutedShares","periodKey":"2022Q2","rule":"per-share-consistency","severity":"error","message":"Earnings per share times the share count gives 7.604e+4 against net income 7.721e+7 — off by a factor of 1000, so the count is tagged on the wrong scale."},{"metric":"dilutedShares","periodKey":"2022Q3","rule":"per-share-consistency","severity":"error","message":"Earnings per share times the share count gives 7.216e+4 against net income 7.293e+7 — off by a factor of 1000, so the count is tagged on the wrong scale."},{"metric":"dilutedShares","periodKey":"2025Q2","rule":"per-share-consistency","severity":"warning","message":"Earnings per share times the share count gives -3.031e+7 against net income -4.020e+6 — usually the two-class method, where diluted EPS uses income available to common shareholders rather than the whole."},{"metric":"operatingExpenses","periodKey":"2023Q3","rule":"identity-conflict","severity":"info","message":"Reported operatingExpenses disagrees with grossProfit - operatingIncome in 74 of 87 period(s), by up to 40.0% — this issuer means something different by it, so the missing periods are left empty rather than inferred."},{"metric":"dilutedShares","periodKey":"2022Q2","rule":"identity-conflict","severity":"info","message":"Reported dilutedShares disagrees with netIncome / dilutedEps in 57 of 83 period(s), by up to 99.9% — this issuer means something different by it, so the missing periods are left empty rather than inferred."}]}